| Net Income | 370,164 | 51,212 | 219,157 | 40,772 | 4,960 | |
| Depreciation & Amortization | 129,666 | 132,025 | 132,729 | 18,721 | 9,300 | |
| Loss (Gain) on Equity Investments | -243.8 | 66.2 | -611.26 | -41.35 | -32.17 | |
| Asset Writedown | -36,812 | 2,418 | 652.65 | - | 4,700 | |
| Change in Accounts Receivable | -120,863 | -84,661 | -52,982 | -10,692 | -372.06 | |
| Change in Inventory | 4,005 | -12,708 | -4,502 | -1,165 | -398.28 | |
| Change in Accounts Payable | 30,454 | 63,927 | 30,107 | 5,261 | 217.02 | |
| Change in Income Taxes | 4,150 | -20,795 | -172,093 | -7,715 | -1,752 | |
| Change in Unearned Revenue | -10,018 | 42,647 | 5,569 | -906.57 | 130.9 | |
| Change in Other Net Operating Assets | -62,565 | -59,329 | -76,219 | -15,044 | -3,220 | |
| Other Operating Activities | 176,229 | 297,643 | 158,346 | 29,963 | 29,362 | |
| Operating Cash Flow | 484,167 | 412,818 | 240,154 | 59,024 | 43,039 | |
| Operating Cash Flow Growth | 17.28% | 71.90% | 306.88% | 37.14% | 55.16% | |
| Capital Expenditures | -289,811 | -294,162 | -171,619 | -18,795 | -11,728 | |
| Investment in Securities | -95,087 | -155,364 | -101,097 | -40,550 | -33,688 | |
| Other Investing Activities | - | - | - | 354.49 | - | |
| Investing Cash Flow | -384,898 | -449,526 | -272,715 | -58,991 | -45,415 | |
| Long-Term Debt Issued | 585,356 | 77,837 | 41,806 | - | - | |
| Long-Term Debt Repaid | -616,704 | -24,152 | -17,216 | - | -2,044 | |
| Net Debt Issued (Repaid) | -31,348 | 53,685 | 24,590 | - | -2,044 | |
| Repurchase of Common Stock | - | - | - | - | -4,107 | |
| Other Financing Activities | - | - | - | -1,869 | -1,509 | |
| Financing Cash Flow | -31,348 | 53,685 | 24,590 | -1,869 | -7,660 | |
| Foreign Exchange Rate Adjustments | 170.95 | 3,160 | 1,984 | 629.53 | 1,148 | |
| Miscellaneous Cash Flow Adjustments | -22,488 | -26,035 | -32,246 | -3,848 | -4,155 | |
| Net Cash Flow | 45,603 | -5,898 | -38,234 | -5,055 | -13,043 | |
| Free Cash Flow | 194,356 | 118,656 | 68,536 | 40,229 | 31,312 | |
| Free Cash Flow Growth | 63.80% | 73.13% | 70.36% | 28.48% | - | |
| Free Cash Flow Margin | 15.93% | 12.03% | 6.14% | 23.21% | 37.13% | |
| Free Cash Flow Per Share | 258.19 | 157.63 | 91.05 | 53.44 | 41.07 | |
| Cash Interest Paid | 32,062 | 34,379 | 38,824 | 7,305 | 4,147 | |
| Cash Income Tax Paid | 3,991 | 24,346 | 174,196 | 8,360 | 1,761 | |
| Levered Free Cash Flow | 289,994 | -62,150 | 96,845 | 41,146 | 19,226 | |
| Unlevered Free Cash Flow | 324,813 | -28,631 | 125,659 | 46,585 | 22,394 | |
| Change in Net Working Capital | -159,101 | 24,938 | 57,622 | -5,272 | -2,542 | |