Republic Services, Inc.
NYSE:RSG
211.59 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 565.9 | 511.536 | 453.7 | 439.566 | 480.3 | 427.5 | 383.9 | 347 | 416.9 | 371.8 | 351.9 | 313.1 | 350.8 | 332 | 296.4 | 236.3 | 260.2 | 226.3 | 246.8 | 290 | 298 | 250.9 | 234.9 | 301.1 | 262.9 | 235.7 | 237.9 | 664.5 | 223.3 | 203.4 | 187.8 | 189.6 | 85.7 | 181 | 156.9 | 172.4 | 215.1 | 190.4 | 172.5 | 50.5 | 185.8 | 179 | 132.6 | 236.7 | 171.1 | 56.4 | 124.9 | 127 | 152.8 | 149.5 | 142.8 | 191 | 193.6 | 46.2 | 158.1 | 147.9 | 134.5 | 159.9 | 65.2 | 35.9 | 121.1 | 226.1 | 113.4 | -131.7 | 88.7 | 40.7 | 76.1 | 82.1 | 67 | 87.2 | 53.9 | 66.9 | 77.3 | 70.8 | 64.6 | 60 | 63.8 | 64.4 | 65.5 | 57.6 | 62.5 | 60.9 | 56.9 | 55.7 | 44.7 | 60.4 | 16.8 | 61.5 | 62.2 | 61 | 54.9 | -38.9 | 56.7 | 58.1 | 49.6 | 56.5 | 55.1 | 59.2 | 50.2 | 50.4 | 52.5 | 54.5 | 43.4 | 47.6 | 46.2 |
Depreciation & Amortization
| 448.7 | 439.7 | 425.8 | 426.7 | 424 | 358.3 | 382.8 | 372.5 | 376.7 | 359.9 | 332.1 | 319.8 | 322.1 | 323.7 | 302.6 | 288 | 291.4 | 289.9 | 289.5 | 277.9 | 287.8 | 284.7 | 272 | 272.4 | 282.5 | 275.7 | 283.5 | 287.2 | 280.8 | 278.2 | 269.9 | 265.2 | 272.1 | 269.9 | 263 | 264.5 | 266.8 | 265.6 | 253.1 | 247.5 | 255.1 | 249.7 | 232.6 | 245.4 | 243.6 | 236.2 | 228.8 | 294.8 | 164.1 | 254.3 | 213.7 | 214.2 | 215 | 208.6 | 205.8 | 205.3 | 211.6 | 213.8 | 203 | 211 | 218.2 | 218.7 | 221.8 | 127.2 | 77.3 | 76.2 | 73.4 | 71.6 | 78 | 76.9 | 79 | 71.6 | 76.9 | 74.4 | 73.1 | 72.3 | 72.8 | 71.5 | 62.2 | 65.7 | 69.3 | 65.7 | 58.7 | 61.2 | 61.7 | 59.4 | 56.8 | 52.4 | 53.4 | 49.4 | 44.4 | -6.9 | 56.6 | 53.9 | 50.3 | 51.3 | 50.6 | 49.2 | 46.3 | 45.4 | 44.8 | 39.6 | 33.4 | 29.8 | 26.8 |
Deferred Income Tax
| 22.7 | 0 | 47.5 | 49.5 | 18.8 | 18.9 | 14.5 | 80.9 | 47.4 | 27.9 | 24.9 | 17.3 | -75.3 | 27.2 | 15.3 | 15.1 | 34.3 | -6.2 | 17.6 | 93.2 | 32.6 | 12.6 | 27.7 | 38.4 | 61.3 | 27.1 | 25.3 | -439.5 | 39.3 | 12.5 | 8.7 | -11 | 49.2 | 12.3 | -3.3 | 129 | 0.4 | -1.3 | -11.4 | -4.3 | 21.5 | -7 | -19.2 | 15.4 | 0.6 | -36.9 | -17.6 | 119.9 | -10.3 | -28.6 | 2.9 | 353.7 | 39.4 | -71.6 | 13.3 | 63 | 56.6 | -7.5 | -50.8 | -24.2 | -0.4 | -149.1 | 31.8 | -54.5 | 9.3 | 5.3 | 9.5 | 10.3 | 12.9 | 1.7 | 2.9 | 16.3 | 13.2 | 1.3 | -0.9 | -4.9 | 5.7 | 6.7 | 20 | 11.1 | 17.8 | 13.7 | 15 | 133.2 | 20.4 | 12.5 | 12.8 | 31.6 | 20.1 | 13 | 8.4 | -32.8 | 7.2 | 8.9 | 6 | 0.8 | 6.9 | 12.1 | 10 | 17.8 | 8.1 | 8.9 | 7.1 | 0 | 0 |
Stock Based Compensation
| 9.2 | 10.6 | 11.2 | 9.2 | 10.3 | 9.8 | 11.6 | 8 | 9.6 | 8.8 | 12.4 | 7.9 | 10.5 | 26 | 12.6 | 8.3 | 9.6 | 9.5 | 9.9 | 10.3 | 9.1 | 9 | 11.1 | 9.6 | 9.5 | 8.8 | 11.1 | 7.3 | 9.6 | 8.1 | 9.6 | 5.5 | 5.6 | 5.6 | 6.5 | 3.8 | 3.5 | 4.4 | 7.2 | 3.2 | 3.6 | 3.9 | 6.7 | 3.4 | 3.7 | 4.4 | 7.7 | 4 | 4.5 | 4.7 | 8 | 4.2 | 4.3 | 4.5 | 7.6 | 6.2 | 6.3 | 5.8 | 6.2 | 3.4 | 4.8 | 2.1 | 4.7 | 0 | 0 | 0 | 0 | 4.6 | 0 | 0 | 1.6 | 4.9 | 0 | 0 | 1.9 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0.7 | 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
| -102.8 | 78.3 | -145.8 | -159.5 | 24.6 | 229.6 | -113.4 | -70.7 | -78.1 | 66.6 | -29.5 | -132.3 | 37.3 | 97.9 | 19.8 | -162.8 | -45.7 | 202.3 | -1.6 | -165.6 | 50.6 | 18.2 | 7.1 | -70.3 | -59 | 36.2 | 22.2 | 11.5 | -26.6 | -57.5 | -22.2 | 59 | -65.8 | -33.2 | 11.5 | -10.9 | -37.1 | -37 | 90.2 | -24.1 | -61.8 | -79.6 | 29.9 | -21.3 | -27.1 | -31.2 | 46.9 | 100.2 | -59.8 | -127.2 | -69.2 | -328.4 | -8.4 | -77.1 | 10.6 | -1 | -130.3 | -125.4 | -104.2 | -16.6 | -119.6 | -187.4 | 71.7 | -63.9 | -24.1 | 30.9 | -21.7 | 28.6 | -7.8 | 43.3 | -54 | 59.6 | -15.6 | -13 | -150.7 | 121.8 | 3.7 | 12 | 16.1 | -19 | 19.1 | 23.9 | 53 | -99.3 | 48.3 | 18.6 | -28.5 | 8.9 | -10.9 | 25.7 | 23.3 | -41.4 | 32.1 | 12.4 | -23.6 | 34.5 | -34.6 | -12.6 | 6.5 | -25.4 | -15.1 | -32.1 | -21.9 | -55.5 | 16.4 |
Accounts Receivables
| -30.5 | -68.3 | -1.1 | 89.7 | -109 | -48.7 | -3.3 | 7.3 | -55.7 | -112 | -38.4 | 2.3 | -69.6 | -59.2 | -8.9 | 10.4 | -42.1 | 17.5 | 28 | 27 | -12.3 | -76.2 | 23.2 | 42.5 | -54.4 | -65.2 | 47.5 | 30.1 | -57.4 | -65.5 | -26.1 | 18.5 | -31.6 | -61.8 | 22.6 | 24.1 | -25.4 | -45.7 | 31.3 | 23.5 | -29 | -62.8 | 14 | 9.2 | -30.7 | -58.9 | 18.8 | 10.1 | -16.8 | -41 | 10.5 | 64.7 | -33.1 | -36.2 | -11.4 | 57.4 | -4.7 | -55.8 | 11.9 | 52.1 | -23.6 | -38 | 62.6 | 0 | 0 | 0 | 0 | -13.6 | 0 | 0 | -5 | -22 | 0 | 0 | -0.6 | -17.7 | 0 | 0 | 20 | -27.5 | 0 | 0 | -1.9 | -21.8 | 0 | 0 | -15.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 825.9 | 964.2 | 706.8 | -128.5 | -57.1 | 103.9 | 88.2 | -208 | -3 | 44.5 | 56.8 | -139 | -61.5 | 43.6 | 4.4 | -35 | -28 | -6.4 | 33 | 50.9 | 15.1 | -23 | -44.1 | 55.5 | -75.2 | -1.3 | 12.3 | -13.3 | -27.3 | 3.7 | -4.4 | 0.2 | -21.9 | 0.1 | -4.3 | 5.3 | -30.7 | -47.3 | 58.8 | -347.9 | 34.1 | -23.3 | 91.6 | -33 | -35.1 | -15.1 | 13.3 | 80.3 | 0 | 0 | 17.7 | 0 | 0 | 0 | 0 | 19.5 | 0 | 0 | -3.9 | 75.4 | 0 | 0 | -75.3 | 240.4 | 0 | 0 | 54 | -56.7 | 0 | 0 | 192.1 | 29.5 | 0 | 0 | -87.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -45.8 | 20.7 | -1.2 | -10.7 | 58.4 | 106.2 | -71.1 | 8.7 | -69.4 | 94.1 | 73 | 14.4 | 45 | 26.8 | 27.6 | 13.7 | 0.4 | 2.7 | -63.5 | 15.7 | -22.1 | 58.4 | -45.6 | 27.3 | 27.9 | 33.9 | -3.2 | -8.6 | 21.7 | 26.8 | -18.2 | 9.7 | 7.9 | 12.3 | -39.7 | 23.9 | 7.4 | 38.3 | -34 | 5.6 | 1.8 | 18 | -22.1 | 19.5 | -21.7 | 52 | -11.9 | -12.4 | -8.9 | 15.8 | -44.1 | 5.6 | 39.4 | 12.8 | -45.9 | 46.2 | -18.3 | 36.4 | -99.2 | -121 | 0 | 0 | 41.2 | 0 | 0 | 0 | 0 | 2.9 | 0 | 0 | -93.8 | 4 | 0 | 0 | -83.5 | 83.8 | 0 | 0 | -8.3 | 15.3 | 0 | 0 | -20.6 | 9 | 0 | 0 | -33.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -26.5 | 125.9 | -162.2 | -238.5 | 75.2 | 172.1 | -39 | -86.7 | 47 | 84.5 | -64.1 | -148.6 | -764 | -833.9 | -705.7 | -58.4 | 53.1 | 78.2 | -54.3 | -0.3 | 88 | -8.5 | -27.3 | -1.1 | 29 | 23.9 | -26.5 | 25 | 37.1 | -12.4 | -10.9 | -20.1 | -57.2 | 39.3 | 72.7 | -114.4 | 56.1 | -28.3 | 80.6 | -39.9 | -7.3 | -38.5 | 42.4 | -50.2 | 47.2 | -24.4 | 44.3 | 97.2 | -3.4 | -54.7 | -94.4 | -50.8 | -48.8 | -30.4 | -23.7 | -71.6 | -72.2 | -90.9 | -30.2 | -28 | -96 | -149.4 | -49.8 | -63.9 | -24.1 | 30.9 | -21.7 | 19.8 | -7.8 | 43.3 | 48.7 | 2.2 | -15.6 | -13 | 8.7 | -184.7 | 3.7 | 12 | -49.6 | 49.9 | 19.1 | 23.9 | -116.6 | -116 | 48.3 | 18.6 | 108.3 | 8.9 | -10.9 | 25.7 | 23.3 | -41.4 | 32.1 | 12.4 | -23.6 | 34.5 | -34.6 | -12.6 | 6.5 | -25.4 | -15.1 | -32.1 | -21.9 | -55.5 | 16.4 |
Other Non Cash Items
| 59.4 | 996.864 | 3.2 | 133.034 | -4.9 | 34.4 | 8.3 | 68.9 | 47.4 | 22.9 | 13.8 | 123.1 | 9.6 | 15 | 14.3 | 177.7 | 25.7 | 42.2 | 7.3 | 59.4 | -26.8 | 6.5 | 0.9 | -55.3 | -1.3 | 26.1 | 1.4 | -1.8 | -23.7 | -10.2 | -9.5 | -20.1 | 168.5 | -22.8 | -3.1 | -203.6 | -25.4 | -17 | -15.5 | 160.1 | -24.9 | -20.1 | 13.8 | -68.6 | -16.2 | 112.8 | 29.1 | -188.8 | 110.4 | 108.1 | 36 | 45.2 | 47.3 | 251.3 | 38.3 | 48.6 | 90.2 | 49.1 | 179.7 | 174.6 | 107.6 | 57.9 | 69 | 159.8 | 12.6 | 10.4 | 10.7 | -6.5 | 10.7 | 2.2 | 15.8 | 2 | 2.2 | 28.2 | 16.2 | 24.6 | 0.1 | 0.1 | 2.7 | 13.6 | 6.7 | 7.4 | 6 | 17.3 | 5 | 0.6 | -0.5 | 0.6 | 2.9 | 3.3 | 0.1 | 198.1 | 4.7 | 4.3 | 0.1 | 3.5 | 10.1 | 4 | 2.3 | 10.4 | 0 | 0 | 2 | 19.2 | 0 |
Operating Cash Flow
| 1,003.1 | 1,099.4 | 811.5 | 898.5 | 953.1 | 1,078.5 | 687.7 | 806.6 | 819.9 | 857.9 | 705.6 | 648.9 | 655 | 821.8 | 661 | 562.6 | 575.5 | 764 | 569.5 | 565.2 | 651.3 | 581.9 | 553.7 | 495.9 | 555.9 | 609.6 | 581.4 | 529.2 | 502.7 | 434.5 | 444.3 | 488.2 | 515.3 | 412.8 | 431.5 | 355.2 | 423.3 | 405.1 | 496.1 | 432.9 | 379.3 | 325.9 | 396.4 | 411 | 375.7 | 341.7 | 419.8 | 457.1 | 361.7 | 360.8 | 334.2 | 479.9 | 491.2 | 361.9 | 433.7 | 470 | 368.9 | 295.7 | 299.1 | 384.1 | 331.7 | 168.3 | 512.4 | 38 | 162.7 | 163.5 | 148 | 190.7 | 160.9 | 210.5 | 99.2 | 221.3 | 154 | 142.6 | 4.2 | 273.8 | 158.6 | 167.5 | 167.6 | 129 | 175.4 | 171.6 | 190.3 | 168.1 | 180.1 | 151.5 | 100.8 | 155 | 127.7 | 152.4 | 134.6 | 78.1 | 157.3 | 137.6 | 86.2 | 146.6 | 88 | 111.9 | 115.3 | 98.6 | 90.3 | 70.9 | 64 | 41.1 | 89.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -439.5 | -403.4 | -514.5 | -547.9 | -368.9 | -335.7 | -378.6 | -529.2 | -277.5 | -313.2 | -334.1 | -412.1 | -295.6 | -277.6 | -331 | -305.6 | -234.3 | -307.9 | -346.8 | -298.8 | -319.6 | -289.4 | -299.3 | -251.3 | -278.4 | -278.8 | -263.3 | -220.8 | -271.5 | -273.6 | -223.9 | -189.1 | -226.7 | -240.5 | -271.5 | -213.6 | -232.8 | -229.6 | -269.6 | -179.4 | -210.2 | -259.2 | -213.7 | -192.1 | -226.9 | -247 | -214.8 | -196.1 | -244.9 | -188.3 | -274.2 | -240.4 | -214.4 | -184.5 | -297.2 | -223.3 | -186 | -177 | -208.4 | -283.8 | -187.4 | -161.7 | -193.4 | -122.8 | -98.7 | -153.7 | -11.7 | -76.5 | -102.9 | -69 | -44.1 | -95.5 | -63.9 | -87.7 | -90.5 | -78.7 | -112.6 | -87.2 | -50.2 | -87.2 | -78.6 | -79.2 | -38.8 | -92.4 | -92.7 | -64.1 | -24 | -96.3 | -57.1 | -67.6 | -37.6 | -70.3 | -63.3 | -76.5 | -39.2 | -60.2 | -50 | -48.6 | -49.2 | -88.1 | -207.4 | -243.7 | -488.2 | -439.5 | -107.6 |
Acquisitions Net
| -198.6 | -30.1 | -166.3 | -1,005.3 | -61.4 | -696.4 | -291.6 | -190.4 | -142.5 | -2,573.4 | -81.6 | -285.4 | -359.3 | -513.5 | -17.2 | -579.2 | -89.1 | -7.1 | -61.2 | -118 | -235.2 | -116.4 | -62.7 | -68.2 | -51.7 | -50.2 | -18 | -203 | -51 | -26.8 | -69.2 | -16.7 | -16.8 | -7.9 | -6 | -36.8 | -23.3 | -3.2 | -509.4 | -122.2 | -27.2 | -40.1 | -6.2 | -19.7 | -20.5 | -16.6 | -9.2 | -22.2 | -1.3 | -52 | -10.2 | -1.8 | -9 | -6 | -11.6 | -28.1 | -20.6 | 0 | -0.8 | 37.8 | 49.1 | 423.9 | 0.2 | -537.1 | -1.2 | 0 | 0 | 34.7 | -1.9 | 4.6 | 0.3 | 0.6 | 1.1 | 1.3 | -0.8 | -19.6 | -4.6 | 0 | -2.5 | -8.2 | -1.5 | -36.4 | -1.2 | -18.1 | -12 | -10.5 | -7.7 | -12.7 | -37.6 | -1.3 | -4.2 | 0 | 0 | -253.7 | -7.4 | 0 | -53.3 | -36.3 | -48.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.9 | -5 | -12 | -15.1 | -4.1 | -5.2 | -4.5 | -10.5 | -6.6 | -9.1 | -2.5 | -30 | -7.2 | -9.2 | -7.4 | -32.9 | 0 | 0 | -14 | -14.7 | 0 | 0 | -5 | -38.2 | 0 | 0 | -30.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.6 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 13.4 | -43 | 0 | 0 | -79.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 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 |
Sales Maturities Of Investments
| -0 | 4.9 | 11.5 | 17.2 | 4 | 4.7 | 4.4 | 11.2 | 6.9 | 8.5 | 2.1 | 37 | 7 | 6 | 8.9 | 11.2 | 0 | 0 | 5.6 | 13.5 | 0 | 0 | 5.1 | 37.7 | 0 | 0 | 30.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.4 | 0 | 0 | 37.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.6 | -4.4 | 4.4 | 0 | 0 | 81.6 | 0 | 0 | -81.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 2.3 | -0.2 | -0.5 | -14.9 | 3.9 | 11.6 | 17 | -3.2 | 2.7 | 2.7 | 16.7 | 10 | 2.4 | 2.6 | 2.1 | 16.6 | 12.3 | 28.6 | -19 | 15.6 | 0.8 | 2.3 | 2.8 | 22.6 | 4.4 | -0.3 | 4.4 | -41.7 | -1.7 | -1.1 | 0.9 | -3 | 8.3 | 1.4 | 7.3 | 10.8 | 11.1 | 8 | 5.6 | 52.8 | 49 | -13.2 | 9.8 | 14.6 | 12.5 | -16.4 | 2.3 | -31.3 | 6.9 | 29.7 | -0.1 | -18.8 | 6.4 | 12.6 | 14.5 | 53.3 | 163.7 | -88.4 | 0.6 | 13.9 | 49.1 | 15.3 | 24.1 | 1.1 | 8.9 | 83.7 | -24 | 38.6 | -70.7 | 14.3 | 12.3 | 55.9 | 33 | 37.8 | -6.7 | -87 | 63.8 | 40 | 41.4 | -21.9 | 4.1 | 144 | -4.4 | -47.8 | -167.5 | -23.2 | 7.6 | -26.9 | 19.3 | -10 | 15.7 | -38.1 | 32.2 | 37.9 | -3.4 | -99.6 | -18.1 | 10.1 | -11.7 | -21.8 | -3.2 | -0.4 | -0.9 | 0.9 | 0.1 |
Investing Cash Flow
| -635.8 | -433.8 | -678.9 | -1,566 | -426.5 | -1,021 | -653.3 | -722.1 | -417 | -2,884.5 | -399.4 | -680.5 | -652.5 | -788.5 | -344.6 | -889.9 | -311.1 | -286.4 | -435.4 | -402.4 | -554 | -403.5 | -359.1 | -297.4 | -325.7 | -329.3 | -276.7 | -465.5 | -324.2 | -301.5 | -292.2 | -208.8 | -235.2 | -247 | -270.2 | -239.6 | -245 | -224.8 | -773.4 | -248.8 | -188.4 | -312.5 | -210.1 | -197.2 | -234.9 | -280 | -221.7 | -245.4 | -239.3 | -210.6 | -242.3 | -261 | -217 | -177.9 | -294.3 | -198.1 | -42.9 | -265.4 | -184.1 | -223.1 | -127.8 | 277.5 | -169.1 | -656.4 | -91 | -70 | -117.3 | -3.2 | -175.5 | -50.1 | -31.5 | -39 | -29.8 | -48.6 | -98 | -185.3 | -53.4 | -47.2 | -11.3 | -116 | -74.7 | 28.4 | -44.4 | -158.3 | -272.2 | -97.8 | -24.1 | -135.9 | -75.4 | -78.9 | -26.1 | -108.4 | -31.1 | -292.3 | -50 | -159.8 | -121.4 | -74.8 | -109 | -109.9 | -210.6 | -244.1 | -489.1 | -438.6 | -107.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -429.3 | -103.1 | -4 | -883.5 | -198.8 | -168.3 | -129.6 | -140.2 | -287.6 | -2,264 | -48 | -277.4 | -282.9 | -161.9 | -180.1 | -1,119.5 | -608 | -805.2 | -2,688.7 | -1,182 | -1,951.7 | -1,141.6 | -1,052.6 | -968.1 | -898.8 | -2,060.4 | -1,073.4 | -1,683.9 | -1,091.8 | -1,070.9 | -1,076.2 | -918.7 | -1,658.6 | -931.2 | -798.6 | -6.8 | -105.4 | -142.7 | -660.8 | -447.4 | -222.9 | -714.3 | -13.8 | -16.5 | -6.4 | -6.2 | -42.6 | -743.1 | -666.8 | -1,571.6 | -586.7 | -396.9 | -602.3 | -1,941 | -432.7 | -353.2 | -271.4 | -296.4 | -2,249.6 | -1,289.5 | -1,017.2 | -952.4 | -381.1 | -544.2 | 0 | -70.3 | -120.8 | -94.3 | -152.1 | -50.3 | -3.6 | -120.8 | -0.5 | -109.6 | -83.7 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.2 | 4.3 | -25.3 | 3.1 | 2.7 | 4 | -11 | -0.7 | 2.6 | -4 | -11.5 | -4.9 | 2.4 | -9.5 | -12.3 | 2.6 | 640.9 | 466 | -9.5 | 4 | 2,117.8 | 1,179.3 | -9.1 | 3.3 | 11.7 | 6.9 | 1.3 | 10.2 | 6.9 | 6.3 | 13.5 | 14.3 | 8.7 | 13.9 | 12.8 | 13.6 | 19.3 | 6.8 | 26.2 | 4.4 | 14.1 | 49.5 | 15.9 | 12 | 15.9 | 63 | 59.9 | 21.1 | 11.8 | 10.5 | 27 | 5.1 | 4.2 | 21.1 | 10.3 | 19.4 | 32.8 | 24.9 | 9.4 | 21.7 | 10.1 | 4.1 | 3.7 | 4.4 | 5.3 | 9.6 | 5.3 | 6.7 | 5.3 | 8.6 | 10.7 | 11.4 | 4.6 | 13.6 | 45.7 | 30.6 | 17.8 | 19.2 | 7.4 | 10.9 | 2.6 | 10.5 | 14.2 | 13.4 | 7.9 | 22.6 | 5.2 | 15.8 | 3.1 | 9.8 | 1.2 | 14.9 | 26.2 | 7 | 4.9 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -149.9 | -167.6 | -25.3 | -71.4 | -190.4 | 4 | -11 | -0.7 | 2.6 | -4 | -203.5 | -73.2 | -138.9 | -27.4 | -12.7 | 1,275.5 | 6.7 | 2.8 | -108.3 | -45.6 | -148.2 | -85 | -120.6 | -162 | -100.9 | -219.5 | -254.5 | -257.4 | -122.6 | -131.8 | -98.9 | -97.2 | -110.5 | -110.3 | -85.8 | -111.4 | -93.8 | -113.4 | -86.1 | -123.1 | -21.4 | -123.9 | -132.2 | 0 | -78.5 | -68.4 | -67.2 | -117.5 | -35.7 | -163.4 | -9 | -30.8 | -167 | -115 | -147.9 | -41.7 | 49.3 | -1.4 | 2,253.2 | -0.5 | 9 | -0.2 | -0.3 | 138.4 | 0 | -40.6 | -97.8 | -70.7 | -127 | -94.4 | -70.7 | -74.3 | -91.9 | -185.2 | -140.6 | -107.7 | -113.6 | -148 | -189.1 | -23.3 | -50.1 | -99.6 | -93.1 | -48.7 | -48.7 | -30.6 | -56.2 | -11.6 | -45.7 | -46.2 | -46.5 | -6 | 0 | 0 | -25.3 | -37.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -168 | -168.5 | -168.3 | -168.6 | -156.5 | -156.6 | -156.4 | -156.4 | -145.3 | -145.3 | -145.9 | -146.1 | -135.4 | -135.6 | -135.5 | -135.4 | -129.2 | -128.7 | -129.2 | -129.3 | -120.2 | -120.7 | -121 | -121.8 | -112.3 | -113.3 | -114.4 | -115.7 | -107.8 | -108.4 | -108.6 | -109 | -102.8 | -103.4 | -103.7 | -104.3 | -97.8 | -98.5 | -98.7 | -99.5 | -92.5 | -92.9 | -93.7 | -93.6 | -85.1 | -84.9 | -84.9 | -85.7 | -80.4 | -81.6 | -81.4 | -81.6 | -75.3 | -75.8 | -76.7 | -76.9 | -72.8 | -71.8 | -73.1 | -72.2 | -72.1 | -72 | -72 | -34.6 | -31 | -31.1 | -31.6 | -31.9 | -20.4 | -20.8 | -20.8 | -21.1 | -18.7 | -19.3 | -19.4 | -19.6 | -17.1 | -17.4 | -18.1 | -9.5 | -18.1 | -9.1 | -9.3 | -9.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -6.3 | -4.7 | -3.6 | -2.4 | 0.2 | -3.4 | -15.2 | -5.8 | 0.2 | -5.1 | -13.3 | -43.8 | -0.2 | -8.5 | -14 | -70.9 | -36.3 | -5.2 | 2,967.6 | 1,238.9 | -10.1 | -3.2 | 1,111.9 | 1,046.5 | 874.3 | 2,104.5 | 1,091.4 | 2,002.5 | 1,164.7 | 1,174.6 | 1,083.5 | 844 | 1,596.1 | 973.8 | 815 | 23.2 | 102 | 133.1 | 1,155.8 | 443.7 | 195.3 | 741.9 | 15.9 | 12.4 | 16.8 | 64.6 | 59.1 | 707.1 | 653.4 | 1,651.7 | 565.4 | 279 | 318.3 | 2,179.3 | 487.2 | 148.3 | 0.6 | 289 | -21.5 | 1,120.2 | 906 | 448.8 | 231.2 | 1,083.2 | -19.2 | 1.6 | 242.8 | 1.9 | 305.5 | 2.1 | 7.9 | 2.3 | 0.9 | 222.3 | 174.9 | 106.2 | 11.2 | -15.6 | -26.2 | 34.6 | 15 | -210.3 | -2.7 | 29.4 | 10 | 35.8 | -1.1 | 55.3 | -57.2 | 24.8 | -30.8 | 37.5 | -161.5 | 137.4 | 1.6 | 47.6 | 38.2 | -37.1 | -19.4 | 14.6 | 85.2 | 202.8 | -116.2 | 932.7 | 22.4 |
Financing Cash Flow
| -753.5 | -233.4 | -201.2 | 641.1 | -545.5 | 8.3 | -42 | -22 | -432.7 | 2,113.6 | -314.7 | 14.3 | 8.4 | -9.6 | -342.3 | -47.7 | -125.9 | -470.3 | 31.9 | -114 | -112.4 | -171.2 | -191.4 | -202.1 | -226 | -281.8 | -349.6 | -44.3 | -150.6 | -130.2 | -186.7 | -266.6 | -267.1 | -157.2 | -160.3 | -185.7 | -175.7 | -214.7 | 336.4 | -221.9 | -127.4 | -139.7 | -223.8 | -97.7 | -140.4 | -94.9 | -135.6 | -218.1 | -117.7 | -154.4 | -84.7 | -225.2 | -522.1 | 68.6 | -159.8 | -304.1 | -261.5 | -55.7 | -81.6 | -220.3 | -164.2 | -571.7 | -218.5 | 647.2 | -44.9 | -130.8 | -2.1 | -188.3 | 11.3 | -154.8 | -76.5 | -202.5 | -105.6 | -78.2 | -23.1 | 9.5 | -101.7 | -161.8 | -226 | 12.7 | -50.6 | -308.5 | -90.9 | -15.3 | -30.8 | 27.8 | -52.1 | 59.5 | -99.8 | -11.6 | -76.1 | 46.4 | -135.3 | 144.4 | -18.8 | 10.4 | 38.2 | -37.1 | -19.4 | 14.6 | 85.2 | 202.8 | -116.2 | 932.7 | 22.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.4 | 1.2 | -0.5 | 0.1 | -0.3 | 0.5 | 0 | 0.6 | -3 | -0.1 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.3 | -126.2 | 0 | 0 | 0 | 33.4 | 0 | -6.3 | 0 | 120.3 | 173.2 | 425.1 | 397.5 | 18.1 |
Net Change In Cash
| -385.8 | 399 | -69.1 | -17.5 | -19.2 | 66.3 | -7.6 | 66.5 | -35.9 | 86.6 | -8.5 | -17.3 | 10.9 | 23.7 | -25.9 | -375 | 138.5 | 7.3 | 166 | 48.8 | -15.1 | 7.2 | 3.2 | -3.6 | 4.2 | -1.5 | -44.9 | 19.4 | 27.9 | 2.8 | -34.6 | 12.8 | 13 | 8.6 | 1 | -70.1 | 2.6 | -34.4 | 59.1 | -37.8 | 63.5 | -126.3 | -37.5 | 116 | 0.6 | -33.4 | 62.5 | -6.4 | 4.7 | -4.2 | 7.2 | -6.3 | -247.9 | 252.6 | -20.4 | -32.2 | 64.5 | -25.4 | 33.4 | -59.3 | 39.7 | -125.9 | 124.8 | 28.8 | 26.8 | -37.3 | 28.6 | -0.8 | -3.3 | 5.6 | -8.8 | -20.2 | 18.6 | 15.8 | -116.9 | 98 | 3.5 | -41.5 | -69.7 | 25.7 | 50.1 | -108.5 | 55 | -5.5 | -122.9 | 81.5 | 24.6 | 78.6 | -47.5 | 61.9 | 32.4 | 46.4 | -135.3 | -10.3 | 17.4 | -2.8 | 38.2 | 0 | -19.4 | 3.3 | 85.2 | 202.8 | -116.2 | 932.7 | 22.4 |
Cash At End Of Period
| 206 | 490.6 | 158.4 | 140 | 253.8 | 273 | 206.7 | 214.3 | 147.8 | 183.7 | 97.1 | 105.6 | 122.9 | 112 | 88.3 | 114.2 | 489.2 | 350.7 | 343.4 | 177.4 | 128.6 | 143.7 | 136.5 | 133.3 | 136.9 | 132.7 | 134.2 | 83.3 | 63.9 | 36 | 33.2 | 67.8 | 55 | 42 | 33.4 | 32.4 | 102.5 | 99.9 | 134.3 | 75.2 | 113 | 49.5 | 175.8 | 213.3 | 97.3 | 96.7 | 130.1 | 67.6 | 74 | 69.3 | 73.5 | 66.3 | 72.6 | 320.5 | 67.9 | 88.3 | 120.5 | 56 | 81.4 | 48 | 107.3 | 67.6 | 193.5 | 68.7 | 39.9 | 13.1 | 50.4 | 21.8 | 22.6 | 25.9 | 20.3 | 29.1 | 49.3 | 30.7 | 14.9 | 131.8 | 33.8 | 30.3 | 71.8 | 141.5 | 115.8 | 65.7 | 174.2 | 119.2 | 124.7 | 247.6 | 166.1 | 141.5 | 62.9 | 110.4 | 48.5 | 16.1 | -126.2 | 9.1 | 19.4 | 2 | 4.8 | 0 | -6.3 | 13.1 | 9.8 | 202.8 | 440.4 | 932.7 | 22.4 |