ARC Resources Ltd.
TSX:ARX.TO
25.06 (CAD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 239.5 | 185.4 | 506.3 | 236.4 | 278.9 | 574.9 | 741 | 867.8 | 762.9 | -69.4 | 678 | 53.6 | -123 | 178 | 120.8 | -66.1 | -43.5 | -558.4 | -10.2 | -57.2 | 94.4 | -54.6 | 159.7 | 45.1 | -45.9 | 54.9 | 73.9 | 48.5 | 124 | 142.5 | 167 | 28.3 | -58.1 | 64.1 | -55 | -235 | -51 | -1.7 | 113.7 | 90.3 | 147.4 | 29.4 | 13.6 | 86.9 | 93.3 | 46.9 | 84.5 | -24.3 | 38.1 | 40.9 | -49 | 120.8 | 150.1 | 65.2 | -6.3 | 90.3 | 58.8 | 139.4 | 65.5 | 68.9 | 66.1 | 22.3 | 82.7 | 311.7 | 57.3 | 81.3 | 106.3 | 120.8 | 184.9 | 83.3 | 56.675 | 116.855 | 182.499 | 104.071 | 130.474 | 114.6 | 73.215 | 38.646 | 110.85 | 39.537 | 51.181 | 40.122 | 58.002 | 41.217 | 125.994 | 64.988 | 27.596 | -3.504 | 28.831 | 14.97 | 12.445 | 32.474 | 40.024 | 55.745 | 41.752 | 22.72 | 28.9 | 17.5 | 16.4 | 9.6 | 3.6 | 0.2 | -14.6 | -0.2 | 0.3 | 0.4 | 3.1 | 1.6 | 0.8 | 3.7 |
Depreciation & Amortization
| 318.2 | 343.6 | 357.3 | 420.5 | 221.3 | 340.1 | 364.2 | 315.7 | 314 | 323.4 | -70.1 | 690.8 | 739 | 82.4 | 61.4 | 236.4 | 204.2 | 876.5 | 177.6 | 211.8 | 134.9 | 141 | 125.3 | 146.9 | 127.3 | 130 | 68.1 | 131.9 | 36.2 | 116.7 | 50.3 | 127 | 129 | 139 | 266.3 | 478.7 | 198.4 | 182.3 | 292.6 | 200.7 | 165.8 | 153.7 | 160.1 | 135.1 | 132.8 | 136.4 | 136.3 | 129.5 | 0 | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.4 | 68.7 | 0 | 0 | 96.2 | 93.4 | 93 | 97 | 95 | 90.6 | 91.4 | 94.5 | 96.287 | 87.772 | 86.781 | 89.16 | 73.691 | 65.797 | 62.566 | 62.461 | 72.196 | 58.839 | 59.719 | 58.612 | 48.339 | 55.71 | 56.964 | 41.851 | 41.006 | 39.563 | 38.025 | 41.399 | 43.537 | 24.957 | 39.38 | 39.838 | 19.585 | 17.692 | 17.2 | 14 | 14.4 | 13.7 | 13.5 | 9.4 | 22.2 | 6.6 | 7.5 | 7.8 | 8.5 | 7.8 | 7 | 5.3 |
Deferred Income Tax
| 29.2 | -4.7 | 111.1 | 1.3 | 56.5 | 90.4 | 169.2 | 154.3 | 145.5 | -81.6 | 223.8 | 16.9 | -77.6 | 11.7 | 21.1 | -28.3 | -13.6 | -160.1 | 2.7 | -12 | -47.4 | -30.2 | 64.1 | -3.6 | -23 | 22.1 | 39.4 | 5.9 | 38.6 | 35.5 | 43.5 | 6.8 | -40.8 | 6.5 | 3.2 | -48.1 | 25.1 | 13 | 23.5 | 20.6 | 23.6 | -8.6 | 15.1 | 16.4 | 28.1 | 18.3 | 21.8 | -8.1 | 5.9 | -0.3 | -17.4 | 46.4 | 48.8 | 19.1 | 0 | 0.9 | -3.9 | 21.3 | -1.9 | -5.7 | -13 | -12.2 | -22.3 | 48.4 | -31.1 | 0.5 | -57.2 | -6.3 | -46.4 | -11.4 | 3.693 | -9.629 | -70.892 | -10.272 | 19.86 | 5.7 | 5.6 | -29.5 | 1.1 | -6 | -5.5 | -15.7 | -16.314 | -9.7 | -70.6 | 3.07 | -7.13 | -7.744 | 0 | 0 | -6.95 | -13.5 | -6.87 | -0.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.2 | 0.3 | 5.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.6 | 0.6 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1 | 1.1 | 1.1 | 9.9 | -7.6 | 9.4 | 1.4 | 6.7 | 4.5 | 6.3 | 4.1 | -4.8 | -0.3 | 11.6 | 14.1 | 12.6 | 2.9 | 5.2 | 6.1 | -5.9 | 10.6 | 4.7 | 5.6 | 5.9 | 11.9 | 8.4 | 7 | 16.7 | 9.6 | 10.9 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.7 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 40.2 | 29.4 | 1.3 | -50.1 | -23.8 | -163.4 | -94 | 193.9 | 94.1 | 56 | -108.5 | -53.1 | -33.6 | 11.1 | -13.6 | 23.5 | -57 | 27.6 | -14.4 | 6.1 | 8.7 | -58.7 | 28.1 | 27.4 | 4.6 | 4.6 | -22.6 | -10.7 | -30.7 | 35.3 | -21.7 | 8.6 | 11.5 | 3.7 | -20.9 | -1.4 | -5.9 | -34.2 | 39.1 | -10.5 | 40.3 | -19.5 | -19.6 | 0.1 | 14.6 | -38.6 | -12 | 13.7 | 19.3 | -26.7 | 36.9 | 2.4 | 17.1 | 5.1 | -13.7 | 4.4 | 10 | -1.8 | -8.1 | 1.8 | -15 | 9.4 | 41.2 | -25.4 | 18.3 | -13.8 | -16.7 | -1.2 | 19 | -6.8 | -11.125 | 6.539 | -10.573 | -0.841 | 41.509 | -54.395 | 7.149 | -12.182 | -4.694 | 1.334 | 1.228 | 3.749 | 9.921 | -2.608 | 17.024 | -7.223 | -1.126 | 1.987 | 1.714 | -1.576 | -16.748 | 7.85 | 0.602 | 1.897 | -8.054 | 5.314 | -11.7 | 1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | -306.5 | -145.5 | 0 | 0 | 112.2 | 92.9 | 0 | 0 | 53.2 | -32.3 | -20.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 7.3 | 8.6 | 0 | 0 | -13.1 | -2.3 | 0 | 0 | -2.6 | 3.1 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 299.2 | 136.9 | 0 | 0 | -99.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 38.7 | 36.1 | 1.3 | -50.1 | -23.8 | -163.4 | -94 | 103.3 | 94.1 | 56 | -108.5 | -53.1 | -33.6 | 11.1 | -13.6 | 23.5 | -57 | 27.6 | -14.4 | 6.1 | 8.7 | -58.7 | 28.1 | 27.4 | 4.6 | 4.6 | -22.6 | -10.7 | -30.7 | 35.3 | -21.7 | 8.6 | 11.5 | 3.7 | -20.9 | -1.4 | -5.9 | -34.2 | 39.1 | -10.5 | 40.3 | -19.5 | -19.6 | 0.1 | 14.6 | -38.6 | -12 | 0 | 19.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.2 | -25.4 | 18.3 | -13.8 | -16.7 | -1.2 | 19 | -6.8 | -11.125 | 6.539 | -10.573 | -0.841 | 41.509 | -54.395 | 7.149 | -12.182 | -4.694 | 1.334 | 1.228 | 3.749 | 9.921 | -2.608 | 17.024 | -7.223 | -1.126 | 1.987 | 1.714 | -1.576 | -16.748 | 7.85 | 0.602 | 1.897 | -8.054 | 5.314 | -11.7 | 1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 552.3 | 769.8 | 80.2 | -4.1 | 17.7 | -302.1 | -302.4 | -428.5 | -224.1 | 530.1 | -69.3 | -93.8 | -46.5 | -5.7 | 10.5 | 7.7 | 6.2 | -3.6 | 10 | 0.2 | 138.1 | 271.8 | -27.3 | 161.1 | 272.9 | 118 | 105.3 | 103.6 | 6.1 | -21.8 | -29.5 | 114 | 248.4 | 78.4 | 248.5 | 449.9 | 233.9 | 168.6 | 114.9 | 167.1 | 123.7 | 258 | 211.8 | 102.1 | 79.1 | 133.6 | 88.3 | 193.5 | 125 | -1.3 | 259 | 46 | 37.8 | 114.4 | 206.2 | 75.1 | 96.3 | -0.2 | 4.6 | -7.5 | 66.2 | 104.8 | 23.3 | -25.2 | -24.1 | 47.5 | 30.2 | -23.3 | -51.6 | 16.3 | 12.974 | -2.985 | -6.335 | 6.746 | -18.251 | -0.947 | -1.041 | -1.047 | -77.211 | 18.459 | 16.849 | 24.98 | -0.411 | 0.284 | 4.189 | -7.403 | 0.023 | 28.288 | -10.179 | -7.175 | 0 | 10.548 | -5.056 | -5.492 | 0 | 0 | 0 | 0 | 0 | -2.8 | -1.1 | -4.2 | 5 | -2.4 | 2.3 | -0.1 | 3.7 | -9.9 | -4.2 | 2.2 |
Operating Cash Flow
| 543 | 636.3 | 698.9 | 604.2 | 550.9 | 540.3 | 878.3 | 1,103.6 | 1,092.6 | 758.8 | 654.2 | 615 | 458.9 | 278.4 | 201.1 | 174.1 | 97.4 | 183.1 | 166.7 | 150 | 193.8 | 128.3 | 224.6 | 230 | 208.6 | 199.6 | 196 | 147.3 | 138 | 191.5 | 159.3 | 157.7 | 161 | 152.7 | 175.8 | 165.4 | 202.1 | 145.7 | 291.2 | 267.5 | 335 | 259.3 | 220.9 | 205.5 | 215.1 | 160.2 | 182.6 | 174.8 | 188.3 | 157.8 | 229.5 | 215.6 | 253.8 | 203.8 | 186.2 | 170.7 | 161.2 | 158.7 | 143.2 | 125.6 | 104.3 | 124.3 | 209.6 | 251.4 | 273.5 | 209.9 | 173.7 | 179.5 | 179.4 | 172.3 | 159.363 | 203.433 | 182.11 | 189.094 | 247.283 | 112.775 | 127.917 | 128.736 | 102.241 | 112.169 | 123.477 | 111.763 | 99.537 | 84.903 | 133.571 | 95.283 | 60.369 | 58.59 | 58.391 | 47.618 | 32.284 | 62.329 | 68.08 | 91.178 | 53.283 | 45.726 | 34.4 | 32.5 | 27.8 | 20.5 | 16 | 5.4 | 12.6 | 4 | 10.1 | 8.1 | 15.3 | -0.5 | 3.6 | 11.2 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -532.5 | -500 | -533.8 | -393.9 | -414.1 | -484.7 | -373.9 | -366.9 | -348.3 | -333.3 | -371.9 | -267.2 | -290.3 | -123.2 | -75.5 | -50.8 | -40.7 | -167.9 | -139 | -159.8 | -171.7 | -212.4 | -131.8 | -169.2 | -164.7 | -214.5 | -247.7 | -255.6 | -165.7 | -260.5 | -176.4 | -153.9 | -224.1 | -74.1 | -154.2 | -164.7 | -112.6 | -131.1 | -267.3 | -275.3 | -258.2 | -278.5 | -223.6 | -271.8 | -173.8 | -241.4 | -192.4 | -140.5 | -103.3 | -205.2 | -218.2 | -239.3 | -157.9 | -171.7 | -156.9 | -161.9 | -143.6 | -135.6 | -117.6 | -98.7 | -49.4 | -105.5 | -197.7 | -150.7 | -131.4 | -119.5 | -144 | -156.3 | -62.4 | -77.5 | -198.438 | -112.756 | -61.477 | -107.429 | 30.958 | -105.893 | -131.262 | -51.698 | -45.961 | -43.47 | -41.621 | -61.539 | -55.4 | -43.455 | -18.707 | -24.089 | -87.87 | -73.738 | -18.253 | -27.696 | -57.815 | -26.133 | -21.069 | -24.876 | -29.471 | 123.923 | -127.5 | -20.8 | -18.6 | -3.7 | -9.3 | -12 | -2.5 | -2.7 | -2.3 | -3 | -4.7 | -36.1 | -58.4 | -3.5 |
Acquisitions Net
| 0 | 0 | 44.2 | 0 | 0 | 73.6 | 0 | 4.5 | -1.9 | 9.3 | 5.6 | 0.8 | 4.9 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 255.6 | -165.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -556.638 | 0 | 0 | 0 | -38.392 | -0.404 | 0 | 0 | -9.697 | 0.211 | -161.741 | -40 | 0 | 7.228 | -10.449 | -2.198 | 30.126 | -24.531 | -1.962 | -11.603 | -29.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1.3 | -2.8 | -0.3 | -0.7 | -3.2 | -1.2 | -3.3 | -8.6 | -0.1 | 0 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.6 | -0.9 | -1 | 0 | -446.6 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -1.2 | -1.2 | -1 | 0 | -1.1 | -1 | -1.2 | 0 | -1.3 | -1.1 | -1.1 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 489.6 | 0 | 0 | -73.6 | 0 | -4.5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.6 | 0 | 1.2 | 0 | 277 | 175.8 | 1.9 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -109.6 | 3 | -434 | 3.9 | -47.1 | 88.5 | 26.5 | 23.6 | -15.6 | -13.4 | 103.2 | 38.4 | 78.9 | 19.1 | -3.8 | 6.7 | -46.8 | 14.5 | -21.1 | -0.8 | -11.8 | 43.3 | -31.2 | 54.3 | -32.7 | 117.5 | 4.7 | -253.2 | 121 | 98.4 | 683.8 | 9.5 | 13.3 | -24.7 | 5.4 | 34.1 | 24.3 | -70 | -15.6 | 12.1 | 40 | 27.5 | -37.4 | 123.2 | -24.9 | 34.1 | 44.1 | 12 | -30.6 | -17.5 | -39.7 | 40.6 | -2.9 | 174.7 | 4.8 | 14.9 | -19.4 | 27.9 | -183.4 | 59.4 | -35.3 | -22.2 | 2.2 | 36.2 | -6.9 | 11.9 | -16.8 | 33.5 | 21.7 | -12 | -22.422 | 22.92 | -34.496 | 3.398 | -71.394 | 63.774 | -23.137 | -16.344 | -0.491 | 1.352 | 53.259 | -2.501 | 11.366 | 79.276 | 70.824 | -1.544 | 8.303 | 0.294 | -0.3 | -1.368 | 4.523 | 7.985 | -0.017 | -3.817 | 21.879 | -142.143 | -1 | -1.7 | 9.7 | -1.4 | 2.1 | -2.4 | -12 | -0.7 | 11.4 | -0.4 | -0.6 | -0.4 | -0.5 | -0.7 |
Investing Cash Flow
| -643.4 | -499.8 | -434.3 | -394.6 | -464.4 | -397.4 | -350.7 | -351.9 | -363.9 | -346.7 | -268.7 | -228.8 | -206.5 | -104.1 | -79.3 | -44.1 | -87.5 | -153.4 | -160.1 | -160.6 | -183.5 | -169.1 | -163 | -78.3 | -197.6 | -95.8 | -243.6 | 22.9 | -35.5 | -160.2 | 60.8 | -144.4 | -211.8 | -97.9 | -148.8 | -130.6 | -88.3 | -197.1 | -284.1 | -264.4 | -219.2 | -250.2 | -262.1 | -149.6 | -199.9 | -206.8 | -149.6 | -129.6 | -135 | -222 | -259.1 | -198.7 | -160.8 | 3 | -152.1 | -147 | -163 | -104.7 | -301 | -39.3 | -84.7 | -126.2 | -195.5 | -114.5 | -138.3 | -107.6 | -160.8 | -122.8 | -40.7 | -89.5 | -220.86 | -89.836 | -95.973 | -104.031 | -597.074 | -42.119 | -154.399 | -68.042 | -84.844 | -42.522 | 11.638 | -64.04 | -53.731 | 36.032 | -109.624 | -65.633 | -79.567 | -66.216 | -29.002 | -31.262 | -23.166 | -42.679 | -23.048 | -33.575 | -37.142 | -18.22 | -128.5 | -22.5 | -8.9 | -5.1 | -7.2 | -14.4 | -14.5 | -3.4 | 9.1 | -3.4 | -5.3 | -36.5 | -58.9 | -4.2 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -235 | -5 | -1,342.3 | -1,133.5 | -998.4 | -688.6 | -1,553.7 | -1,774.2 | -2,436.2 | -2,068.7 | -2,759.5 | -2,005.3 | -3,343.2 | -259.7 | -571.4 | -714 | -658.8 | -461.8 | -385 | -163.3 | -54.4 | -17.8 | 0 | -15.7 | -47.7 | -13 | -12 | -15.1 | -9.3 | -13.4 | -12.6 | 0 | -29.2 | -13.3 | -12.9 | 0 | -28.4 | -96.3 | -54.2 | -119.1 | -59.9 | -58.8 | -10 | 0 | -30.9 | 0 | -11.4 | -482.2 | -30.3 | 0 | -9.7 | 0 | -34.1 | -147.3 | -29.6 | 0 | -98 | -289.1 | -218.2 | -35.6 | -109.8 | -212.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 8.4 | 6.2 | 2.3 | 8.8 | 5.4 | 0.1 | 2.7 | 1.2 | 19.8 | 5.7 | 3.4 | 15.7 | 6.4 | -11.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.3 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 402.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.4 | 345.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.6 | 0.5 | 0.6 | 240.1 | 0 | 0.3 | 0.3 | 240.6 | 0.6 | 0.5 | 1 | 2.8 | 0.8 | 0.6 | 1.2 | 1.1 | 2.223 | 3.594 | 5.763 | 2.82 | 242.667 | 2.123 | 11.842 | 3.059 | 1.301 | -9.862 | 14.908 | 12.954 | 202.186 | 5.82 | 4.905 | 145.615 | 0.836 | 2.057 | 123.28 | 2.308 | 89.314 | 0 | 0 | 0 | 103.77 | 0.988 | 23.1 | 56 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 63.9 | 11.4 |
Common Stock Repurchased
| -16.3 | -15.1 | -181.9 | -81.8 | -54.8 | -150.8 | -317.4 | -467.7 | -310.6 | -196.6 | -229.2 | -111.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 397.8 | 0 | 0 | 0 | 0 | 0 | 0 | 59.2 | 0 | 0 | 51.4 | 0 | 0 | 152.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -101.6 | -101.7 | -103.1 | -103.6 | -91.9 | -93.4 | -76.7 | -79.9 | -68.2 | -69.5 | -47.1 | -43.5 | -21.2 | -21.3 | -21.3 | -21.2 | -7.1 | -53.1 | -53.1 | -53.1 | -53.1 | -53.1 | -53.1 | -53 | -53.1 | -53.1 | -53.1 | -53 | -53.1 | -50 | -29.8 | -27.9 | -27 | -43.3 | -51.7 | -51.8 | -53.9 | -54.9 | -54.7 | -56.5 | -59.1 | -58.3 | -60.8 | -60.3 | -61 | -61.3 | -60 | -59.6 | -59.2 | -60.3 | -59.6 | -60 | -59.4 | -59.7 | -59.5 | -59 | -59.8 | -58.8 | -56.1 | -54.9 | -63.1 | -68.2 | -117.6 | -132.5 | -107.4 | -101.3 | -99.1 | -97.9 | -95.2 | -96.2 | -95.672 | -95.257 | -98.972 | -99.699 | -92.628 | -76.898 | -73.667 | -75.045 | -76.703 | -62.647 | -81.554 | -81.032 | -76.267 | -73.232 | -63.95 | -54.943 | -48.002 | -49.058 | -46.027 | -41.08 | 0 | -62.372 | -63.793 | -57.001 | -35.506 | -28.682 | -27.8 | -24.2 | -24 | -15 | -14.3 | -7.7 | -7.7 | -7.6 | -7.7 | -7.7 | -9.7 | -7.7 | -8.2 | -7.6 |
Other Financing Activities
| -1.5 | 0.2 | 1,359.3 | 1,102.1 | 1,049.4 | 737.1 | 1,396.4 | 1,630.5 | 2,096.2 | 1,929.4 | 2,623.1 | 1,799.9 | 2,048.4 | 1,171.2 | 468.9 | 607.5 | 650.1 | 482.7 | 433.6 | 182.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.3 | -0.1 | -0.1 | 0 | -0.1 | 0 | -0.1 | -16.6 | 108.4 | 166.6 | 26.9 | 58.8 | 105.9 | 0 | 0.2 | 0.3 | -0.2 | -14.1 | 35.9 | 124.2 | 98.6 | 41 | 0 | 0 | -4.8 | 34.8 | 159 | 2.7 | 432.1 | 3.9 | 0.1 | 1.9 | 142.9 | -4.9 | -31.2 | -8.4 | 92.4 | 5.6 | -9.7 | 9.5 | 157.367 | -21.555 | -1.665 | 20.553 | 195.088 | 8.783 | 88.307 | 6.879 | -9.812 | 0.031 | 2.201 | 12.451 | -159.43 | -53.523 | 31.797 | -117.856 | 66.164 | 55.662 | -106.642 | 21.77 | -97.786 | 42.722 | 14.927 | -0.099 | -81.903 | -0.223 | 95.1 | -46.1 | 10.1 | -0.2 | 5.7 | 15.9 | 8.9 | 0.2 | -6.2 | 3.6 | 2.5 | 37.2 | -0.1 | -11.7 |
Financing Cash Flow
| 102.5 | -136.5 | -265.7 | -208 | -90.3 | -195.6 | -548.7 | -690.1 | -718.8 | -405.4 | -412.7 | -360.3 | -1,316 | 890.2 | -123.8 | -127.7 | -15.8 | -32.2 | -4.5 | -33.7 | -107.5 | -70.9 | -53.1 | -68.7 | -100.8 | -66.1 | -65 | -68 | -62.1 | -63.3 | -42.1 | -27.7 | -56.1 | -56.6 | -64.7 | -51.8 | -82.4 | 234.9 | -0.5 | -9 | -119 | 0.5 | 35.1 | -60.3 | -91.7 | -61 | -71.2 | 187.1 | -53.3 | 64.2 | 29.6 | -18.6 | -93 | -206.6 | -34.1 | -23.7 | 1.8 | -53.7 | 157.8 | -86.3 | -19.6 | -38.1 | 25.9 | -136.9 | -137.6 | -106.9 | -5.9 | -91.7 | -103.7 | -85.6 | 63.918 | -113.218 | -94.874 | -76.326 | 345.127 | -65.992 | 26.482 | -65.107 | -85.214 | -72.478 | -64.445 | -55.627 | -33.511 | -120.935 | -27.248 | -27.184 | 18.998 | 8.661 | -29.389 | -17.002 | -8.472 | -19.65 | -48.866 | -57.1 | -13.639 | -27.917 | 90.4 | -14.3 | -10.6 | -15.2 | -8.6 | 8.2 | 1.2 | -7.4 | -13.9 | -4.1 | -7.1 | 29.5 | 55.6 | -7.9 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.1 | 41.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54 | 0 | 0 | 0 | 1.9 | -14.1 | 0 | -135.2 | 0 | -12.9 | -56.7 | -138.7 | -82.8 | 0 | -113.597 | -86.137 | -85.063 | 349.791 | -70.656 | 0 | -60.694 | 0 | 0 | 0 | 0 | -45.806 | 0 | -23.947 | 0 | 0 | 7.626 | 0 | -16.356 | -9.118 | 0 | -45.032 | 0 | 0 | -0.06 | 0.1 | 0 | -0.1 | -0.1 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | -10 | 37 | -0.1 | 0.1 |
Net Change In Cash
| 2.1 | 0 | -1.1 | 1.6 | -3.8 | -52.7 | -21.1 | 61.6 | 9.9 | 6.7 | -27.2 | 25.9 | -1,063.6 | 1,064.5 | -2 | 2.3 | -5.9 | -2.5 | 2.1 | -44.3 | -97.2 | -111.7 | 8.5 | 83 | -89.8 | 37.7 | -112.6 | 102.2 | 40.4 | -32 | 178 | -14.4 | -106.9 | -1.8 | -37.7 | -17 | 31.4 | 183.5 | 6.6 | -5.9 | -3.2 | 0.5 | 35.1 | -4.4 | -76.5 | -107.6 | -38.2 | 232.3 | 0 | 0 | 0 | -1.7 | 0 | 0.2 | 0 | 0 | 0 | -53.7 | 0 | 0 | 0 | -38.1 | 25.9 | 0 | -137.6 | -4.6 | -5.9 | -91.7 | -103.7 | -85.6 | 2.421 | -113.218 | -94.874 | -76.326 | 345.127 | -65.992 | 0 | -65.107 | -67.817 | -2.831 | 70.67 | -7.904 | -33.511 | 0 | -27.248 | 2.466 | -0.2 | 8.661 | 0 | -17.002 | -8.472 | 0 | -48.866 | 0.503 | 2.502 | -0.471 | -3.6 | -4.3 | 8.2 | 0.1 | 0.3 | -0.8 | -0.7 | -6.7 | 5.2 | 0.6 | -7.1 | 29.5 | 0.2 | -0.8 |
Cash At End Of Period
| 3.2 | 1.1 | 1.1 | 2.2 | 0.6 | 4.4 | 57.1 | 78.2 | 16.6 | 6.7 | 0 | 27.2 | 1.3 | 1,064.9 | 0.4 | 2.4 | 0.1 | 6 | 8.5 | 6.4 | 50.7 | 147.9 | 259.6 | 251.1 | 168.1 | 257.9 | 220.2 | 332.8 | 230.6 | 190.2 | 222.2 | 44.2 | 58.6 | 165.5 | 167.3 | 205 | 222 | 190.6 | 7.1 | 0.5 | 6.4 | 9.6 | 41.2 | 6.1 | 10.5 | 87 | 194.6 | 232.8 | 0.5 | 0.5 | 0.5 | 0.5 | 2.2 | 2.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 1.9 | 40 | 0 | -135.2 | 2.4 | 7 | -56.7 | 35 | -82.8 | 2.8 | 0.379 | -86.137 | 8.737 | 349.791 | 4.664 | 0 | -60.694 | 4.413 | 72.23 | 75.061 | 4.391 | 12.295 | 0 | -23.947 | 3.301 | 0.835 | 1.035 | 0 | -16.356 | 0.646 | 0 | -45.032 | 3.834 | 3.331 | 0.829 | 1.3 | 4.9 | 9.2 | 1 | 0.9 | 0.6 | 1.4 | 2.1 | 8.8 | 3.6 | 3 | 37 | 7.5 | 7.3 |