WEC Energy Group, Inc.
NYSE:WEC
94.75 (USD) • At close January 8, 2025
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 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 240.4 | 211.6 | 622.6 | 218.8 | 315.6 | 290 | 507.6 | 252.2 | 301.7 | 287.8 | 568 | 223.8 | 288.7 | 275.7 | 510.3 | 239.6 | 267.1 | 242.1 | 452.6 | 244.2 | 234.3 | 235.8 | 420.4 | 205.3 | 233.5 | 231.3 | 390.4 | 432.9 | 215.7 | 199.4 | 356.9 | 194.7 | 217.3 | 181.7 | 346.5 | 181.1 | 182.5 | 80.9 | 195.8 | 121.4 | 126.3 | 133 | 207.6 | 144.3 | 137.5 | 119 | 176.6 | 98.8 | 156.1 | 119.3 | 172.1 | 116 | 129.8 | 109.5 | 170.9 | 125.9 | 112.2 | 88.7 | 129.7 | 118.7 | 58.5 | 63.7 | 141.5 | 100.4 | 77.5 | 58 | 123.2 | 94.3 | 82.9 | 57.5 | 100.9 | 77 | 70.8 | 62.9 | 105.7 | 85.5 | 71.2 | 57 | 89.9 | -91.6 | 84.4 | 38.6 | 90.8 | 72.1 | 30.9 | 49.3 | 92 | 73.7 | 52.1 | 45.4 | -4.2 | 37.2 | 47.9 | 46.1 | 87.8 | 28.9 | 44.6 | 30.106 | 50.594 | 37.7 | 68.9 | 48.9 | 53.5 | 52 | 58.2 | 28.9 | 49 | 2.3 | 24 | -10.7 | 45.1 | 56.3 | 53.4 | 45.6 | 62.8 | 61.4 | 58.5 | 51.6 | 62.5 | 63.2 | 51.5 | 43.4 | 22.8 |
Depreciation & Amortization
| 340.5 | 336.6 | 333.4 | 324.5 | 320.3 | 313.9 | 305.5 | 284.6 | 280.3 | 279.6 | 278.1 | 275.1 | 271.6 | 266.2 | 261.4 | 249.3 | 245 | 242.5 | 239.1 | 236.2 | 233.8 | 229.9 | 226.4 | 217.7 | 212.8 | 206.7 | 208.6 | 205.1 | 201.2 | 197.7 | 194.6 | 181.1 | 195.5 | 194.1 | 191.9 | 192.6 | 174.1 | 108.6 | 108.2 | 106.5 | 106.4 | 102.8 | 103.7 | 102.6 | 99.9 | 99.5 | 98.2 | 48.5 | 109.4 | 108.2 | 105.6 | 87.5 | 79.7 | 85 | 84.2 | 79.8 | 80.2 | 85.5 | 71.9 | 85.1 | 88.8 | 87.9 | 87.6 | 338 | 85.5 | 82 | 82.4 | 336.8 | 0 | 0 | 86.9 | 0 | 0 | 0 | 85 | 352.6 | 0 | 0 | 88.5 | 0 | 0 | 0 | 89.6 | 383.4 | 0 | 0 | 92.5 | 0 | 0 | 78.6 | 89.1 | 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 |
Deferred Income Tax
| -321.5 | 137.2 | 184.3 | 63.5 | 42.5 | 56.9 | 56.5 | 92.3 | 24.6 | 59.4 | 103.8 | -6.9 | -6.4 | 34.8 | 129.6 | 56.9 | 9 | 51.4 | 92.1 | 104.1 | -37.3 | 78.9 | 17.2 | 262.9 | 2.7 | 14.7 | 17 | -172.7 | 169.8 | 124.4 | 150.2 | 54.3 | 132.4 | 92.5 | 214.6 | 198.6 | 98.4 | 15.1 | 106.6 | 69.6 | 70.5 | 76.4 | 111.6 | 92.9 | 76.7 | 100.3 | 42.8 | 102.6 | 108.4 | 73.3 | 67.9 | 214.7 | 78.9 | 65.1 | 71.9 | 105.9 | -8.3 | 2.2 | 5.1 | 65.5 | 107.3 | 17.4 | -2.8 | 141.2 | 31.6 | 133.7 | -9.9 | 43.3 | 0.7 | -3.7 | -19.9 | -28.5 | 0 | -14.5 | -11 | -3.1 | 61.8 | -24 | 28.7 | 121.2 | -110 | -26.7 | 22 | 51 | 30.8 | 3.7 | -14.6 | 70.3 | 5.6 | 6.6 | -107.5 | 3.8 | -7.2 | 3.7 | -8.1 | 17.4 | -1.1 | -3.499 | -2.501 | 42.3 | -4 | -1.9 | -2.8 | -2.3 | -2.7 | 1.2 | 3.1 | -4.7 | 3.2 | 4.9 | 4.5 | -7.9 | 2.6 | 1.8 | 1.9 | -2.1 | -2.6 | 1.5 | 0.4 | -10.3 | 2.3 | -1 | -16.1 |
Stock Based Compensation
| 0 | 0 | 0 | 9.7 | 0 | 0 | 0 | 34.8 | 0 | 0 | 0 | 15.7 | 0 | 0 | 0 | 35.7 | 0 | 0 | 0 | 50.2 | 0 | 0 | 0 | 36.1 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 23.3 | 0 | 0 | 0 | 21.9 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -56.6 | 337.4 | -280.8 | -287.8 | 142.3 | 344.7 | -9.1 | -456.8 | -213 | 156.6 | 172.4 | -406.6 | 257.4 | 268 | -425.6 | -217.8 | 61.5 | 161.7 | -57.2 | -61.8 | 134.5 | 27.7 | 69.4 | -279.4 | 25.1 | 160.1 | 141.9 | -69.3 | -48.6 | 100.3 | 144.8 | -83.9 | -19 | 101 | 37.9 | -293.5 | 85 | 181.6 | 19.1 | -134.4 | 10.1 | 24 | -37.8 | -159.1 | 54.7 | 32.4 | 12.7 | -128.4 | 109.8 | -32.6 | -5.1 | -232.4 | 16.4 | 40.1 | 258.3 | -179.6 | 37.6 | -54.2 | 102.1 | -53.1 | 56.8 | 52.3 | 101.8 | -207 | 282.7 | -92.9 | 100.4 | -362.2 | -46.6 | -88.2 | 157.7 | -144.7 | -51.2 | 81.7 | 144 | -353.7 | -28.7 | 30.9 | 170 | -229.1 | -24.3 | 53.2 | 169.8 | -131.8 | -61.9 | 17.8 | 71.6 | -215.3 | 57.8 | -17.3 | 244.3 | -102 | 41.9 | 90.8 | -67.6 | -22.9 | -47.2 | -77.795 | 140.295 | -246.5 | 9 | -40.6 | 47.6 | -43.2 | 14.5 | -13.9 | 37.6 | -37.4 | 15.7 | -13.8 | 69 | -44 | 27.8 | -25.3 | 34.5 | -18.2 | 22.7 | -59.1 | 54.1 | -32.4 | 5.9 | -22.9 | 51.1 |
Accounts Receivables
| 86.8 | 298.5 | -61.3 | -260.1 | 37.5 | 502.5 | 60.7 | -448.3 | 161.8 | 168.4 | -164 | -374.5 | 166.6 | 313.5 | -437.1 | -246.2 | 38.8 | 217.6 | -3.5 | -262 | 92.3 | 392.2 | -124.3 | -288.6 | 76.6 | 295.6 | -60.1 | -396.9 | 63.2 | 192.3 | 55 | -365.9 | 55.1 | 178.7 | -48.6 | -185.5 | 135 | 162.5 | -28 | 80.7 | 89.1 | 316.8 | -184.8 | -162.9 | 46 | 133.6 | -84.3 | -80.4 | 22.5 | 84.7 | 11.5 | -106.3 | 45.3 | 132 | -40.9 | -161.8 | 38.9 | 106.2 | -33.7 | -127 | 69.8 | 208.3 | -40 | -36.9 | 101.8 | 213.3 | -106.8 | 61.2 | 0 | 0 | -73.9 | -26.7 | 0 | 0 | 15.3 | -48.9 | 0 | 0 | -60 | 0 | 0 | 0 | -45.2 | 2.6 | 0 | 0 | -120.2 | 0 | 0 | 0 | -79.6 | 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 |
Change In Inventory
| -94.1 | -87.2 | 166.6 | -25.3 | -146.1 | -80.3 | 293.6 | 117.5 | -352.4 | -203.4 | 267 | 9.9 | -193 | -99.2 | 175.1 | 44.8 | -105.7 | -76.6 | 158.7 | 43.4 | -131.9 | -131.3 | 218.3 | 60.2 | -141.6 | -90.4 | 163 | 133.4 | -162 | -92.6 | 170.5 | 66.2 | -159.7 | -23.7 | 217.2 | 32 | -173.6 | -38.7 | 110.9 | -21.3 | -75 | -69.4 | 94.5 | 38.2 | -49.7 | -51.1 | 93.9 | -18.6 | -7.1 | -23.4 | 70.4 | -14 | -28.9 | -54.7 | 94.7 | 43.2 | -32.1 | -54.4 | 42.3 | 9.6 | -74.4 | -63.2 | 93.4 | 14.8 | -80.5 | -43.9 | 126.2 | 49 | -101.2 | -68.8 | 152.3 | 10.5 | -84.8 | -64.5 | 173.2 | 52.6 | -189.3 | -109.7 | 197.9 | 17.3 | -114 | -85.7 | 158.5 | 27.8 | -93 | -76.1 | 81.6 | 12.6 | -34 | -43.8 | 75.4 | -7.7 | -74.3 | -55 | 98.3 | -0.5 | -60.7 | -43.264 | 35.564 | 3 | -24.7 | -11.7 | 26.6 | -4.2 | -7.2 | -14.9 | 25.7 | -14.9 | -22.6 | -12.7 | 37.4 | -0.3 | -32.7 | -22.2 | 24.5 | 12.9 | -11.3 | -19.2 | 22.8 | 5.8 | -20.3 | -20.6 | 46.6 |
Change In Accounts Payables
| -61.4 | 139.5 | -229.8 | 96.6 | 37.8 | 36.3 | -424.7 | 39.3 | 80.7 | 295.3 | -293.8 | 142 | 104.2 | 62.2 | -181.5 | 117.6 | 9.4 | 61.8 | -250.1 | 193.8 | 30.4 | -18.4 | -204.3 | 181.8 | 13.8 | 85.9 | -170.9 | 119.7 | 2.8 | 98.7 | -212.7 | 129.1 | 17.7 | 11.3 | -123.7 | 46.6 | -83.3 | 98.7 | -71.3 | 51.4 | 24.9 | -147.3 | 94.7 | 44.4 | 27.4 | 17.9 | -104.5 | 100.3 | 3.7 | 22.1 | -82.3 | 53.6 | -3.1 | 9.7 | -48.4 | 61.1 | -10 | 6.3 | -36.1 | 70.3 | -31.9 | -37.4 | -119.5 | 10.1 | -23.5 | -53 | 5.8 | -36.3 | 0 | 0 | -66.3 | -96.8 | 0 | 0 | -137.3 | 37.6 | 0 | 0 | -39.3 | 0 | 0 | 0 | -34.3 | -16.8 | 0 | 0 | 37.8 | 0 | 0 | 0 | -54.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.1 | -13.4 | -156.3 | -99 | 213.1 | -113.8 | 61.3 | -165.3 | -103.1 | -103.7 | 363.2 | -184 | 179.6 | -8.5 | 17.9 | -380.2 | 157.8 | 176.5 | 37.7 | -299 | 236 | 177.4 | 179.7 | -521.4 | 152.9 | 164.6 | 209.9 | -322.4 | 110.6 | 94.2 | 132 | -279.2 | 123 | 113.4 | -7 | -372.1 | 341.9 | 121.6 | 7.5 | -245.2 | 60.2 | 240.7 | -42.2 | -78.8 | 77 | 65.6 | 107.6 | -129.7 | 90.7 | -116 | -4.7 | -165.7 | 3.1 | -46.9 | 252.9 | -122.1 | 40.8 | -112.3 | 129.6 | -6 | 93.3 | -55.4 | 167.9 | -195 | 363.2 | -49 | 75.2 | -436.1 | 54.6 | -19.4 | 145.6 | -31.7 | 33.6 | 146.2 | 92.8 | -395 | 160.6 | 140.6 | 71.4 | -246.4 | 89.7 | 138.9 | 90.8 | -145.4 | 31.1 | 93.9 | 72.4 | -227.9 | 91.8 | 26.5 | 303.3 | -94.3 | 116.2 | 145.8 | -165.9 | -22.4 | 13.5 | -34.531 | 104.731 | -249.5 | 33.7 | -28.9 | 21 | -39 | 21.7 | 1 | 11.9 | -22.5 | 38.3 | -1.1 | 31.6 | -43.7 | 60.5 | -3.1 | 10 | -31.1 | 34 | -39.9 | 31.3 | -38.2 | 26.2 | -2.3 | 4.5 |
Other Non Cash Items
| 573.6 | 306.8 | 778.2 | 998.8 | -26.9 | -40.3 | -64.4 | -205.9 | -96.7 | -97.6 | -45.5 | -61.3 | -21.5 | -5.2 | -71.3 | -72.9 | -12.3 | 11.5 | -36.1 | -32.8 | -7.4 | -9.3 | 4.2 | 44.9 | 30.1 | 8.8 | 129 | -76.8 | -55.4 | -60.6 | -125.2 | 46.2 | -15.3 | -41.8 | -71.6 | -167.7 | -114 | -0.8 | -58.6 | 25.2 | -39.4 | -58.9 | -39 | 67.3 | -30.6 | 14.9 | -2.4 | -387.5 | 156.1 | 119.3 | 172.1 | 116 | -54.6 | 293.9 | 170.9 | 188.4 | -17.5 | -26.7 | 7.4 | -20.5 | -7 | -6.2 | -304.9 | -375.7 | -322.2 | 131.3 | 50.9 | 47.1 | 140.1 | 127.1 | 32.9 | 117.7 | 108.1 | 110.8 | 14 | 285.4 | 23.1 | -5.4 | -10.8 | 212.6 | 141.5 | 43.2 | 12.3 | 85.3 | 133.9 | 82.6 | -11.9 | 140.9 | 81.1 | -20.3 | -20.3 | 190.2 | 78.4 | 10.8 | 102.1 | 14.4 | 120.9 | 64.174 | 104.626 | 99.3 | 91.2 | 70.4 | 53.6 | 52.6 | 76.2 | 79.4 | 69.4 | 104.2 | 55.6 | 88.4 | 42.7 | 49.3 | 67.5 | 70 | 68.5 | 22.8 | 59.6 | 52.5 | 61.3 | 35 | 60.5 | 44.7 | 118.6 |
Operating Cash Flow
| 776.4 | 1,007.2 | 846.4 | 480 | 784.1 | 958.2 | 796.1 | 1.2 | 296.9 | 685.8 | 1,076.8 | 26 | 780.5 | 831 | 395.2 | 246.3 | 570.1 | 689.1 | 690.5 | 504.8 | 549.5 | 555.5 | 735.7 | 437.3 | 494.8 | 619.4 | 894 | 332.9 | 478.7 | 553.4 | 714.6 | 381.6 | 497.8 | 528.2 | 695.9 | 220.4 | 357.3 | 386.2 | 329.7 | 163.1 | 313.3 | 336.2 | 385.1 | 180.7 | 368.8 | 351.2 | 330.3 | 181.5 | 383.7 | 268.2 | 340.5 | 165.8 | 179 | 257.6 | 391 | 156.7 | 230 | 120 | 303.7 | 192.3 | 204.1 | 212.1 | 20.3 | 93.5 | 69.6 | 230.1 | 343.8 | -100.2 | 177.1 | 92.7 | 362.9 | 21.5 | 127.7 | 240.9 | 339.7 | 14.1 | 127.4 | 58.5 | 376.9 | 13.1 | 91.6 | 108.3 | 385.7 | 76.6 | 133.7 | 153.4 | 260.2 | 69.6 | 196.6 | 98.8 | 346.3 | 129.2 | 161 | 151.4 | 114.2 | 37.8 | 117.2 | 12.986 | 293.014 | -67.2 | 165.1 | 76.8 | 151.9 | 59.1 | 146.2 | 95.6 | 159.1 | 64.4 | 98.5 | 68.8 | 161.3 | 53.7 | 151.3 | 92.1 | 167.7 | 63.9 | 138.2 | 46.5 | 178.3 | 55.5 | 120.2 | 64.2 | 176.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -796.3 | -693.9 | -444.5 | -763.4 | -655.8 | -574.3 | -499.4 | -633.4 | -671.9 | -645.3 | -383.5 | -624.9 | -617.8 | -539.5 | -470.6 | -620.1 | -581.5 | -541.1 | -496.1 | -749.3 | -656.3 | -496.4 | -358.8 | -625.2 | -575 | -475.9 | -439.6 | -650.3 | -519.2 | -460.3 | -329.7 | -423.6 | -381.4 | -306.7 | -312 | -458.8 | -408.6 | -207 | -149.5 | -223.1 | -207.5 | -176.3 | -129.2 | -189.7 | -190.4 | -173.7 | -133.6 | -229.5 | -163.5 | -171.7 | -142.3 | -218.6 | -265.1 | -211.6 | -135.5 | -252.6 | -166.5 | -184.5 | -194.6 | -261.9 | -190.7 | -193.7 | -171.4 | -247.7 | -247.2 | -294 | -348.2 | -345.5 | -293.5 | -280.7 | -291.8 | -244.3 | -263.5 | -206.4 | -214.5 | -242 | -180.9 | -153.4 | -168.8 | -221.1 | -160.8 | -120.5 | -134.4 | -157.3 | -175.2 | -187.6 | -139.3 | -163.3 | -128 | -141.1 | -124.4 | -243.8 | -172.6 | -131.2 | -124.9 | -149 | -159 | -168.037 | -134.963 | -433.7 | -123.9 | -131.3 | -106 | -118.7 | -109.6 | -92.9 | -77.8 | -104.2 | -99.3 | -76 | -66.4 | -136.9 | -123.2 | -65.2 | -63.9 | -86.9 | -65.9 | -74.9 | -44 | -88.7 | -89.7 | -62.1 | -55.3 |
Acquisitions Net
| 109.4 | -97.3 | -12.1 | -5.5 | -18.2 | -266.3 | -774.1 | -25.2 | -372 | -9.2 | -21.1 | -0.1 | -0.1 | -0.3 | -119.4 | -610.5 | -6.2 | -6 | -3 | -15.3 | -15.4 | -18.5 | -271.6 | -90.6 | -154.8 | -96.7 | -12.8 | -46.3 | -12.8 | -248.9 | -27.6 | -15.2 | -15 | -109.6 | 97.5 | -3.1 | -3.5 | -1,330.7 | -1.3 | -2.6 | -2.6 | -4 | -3.9 | -2.6 | -2.7 | -3.9 | -1.3 | 0 | -6.5 | -4 | -2.6 | 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 | 4.1 | -0.1 | 0 | -4 | -24.1 | -0.7 | 0 | 0 | -1.3 | 0 | 0 | 0 | -1.4 | -32.1 | 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 |
Purchases Of Investments
| 30.3 | -18.2 | -12.1 | -12.2 | -18.2 | -27.2 | -6.1 | -6.1 | -9.1 | -9.2 | -21.1 | 0 | 0 | 0 | -12.7 | 620.1 | 0 | 541.1 | -17 | 0 | 656.3 | 0 | -0.1 | 625.2 | 575 | 0 | -16.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.1 | -6.5 | -4 | -2.6 | 6.6 | -2 | -2 | -2.6 | -1.3 | 0 | 0 | -3.9 | -7.8 | -6.6 | -5.2 | -6.3 | 0 | -8 | -9.4 | 0 | 0 | 0 | 0 | -96.1 | 0 | 0 | 0 | -163.4 | -327.2 | 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 |
Sales Maturities Of Investments
| 0 | 0 | 14.8 | -55.8 | 18.2 | 27.2 | 10.4 | 6.1 | 9.1 | 9.2 | 15.4 | 6 | 0 | 0 | 12.7 | 39.1 | 0 | 0.1 | 17 | 0 | 0.1 | 0 | 0.1 | 102 | 0.1 | 0 | 16.5 | 0 | 0 | 0 | 8.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -145.8 | -5.2 | 5.6 | -5.4 | 3.7 | 7.1 | 1.3 | 2.1 | -4.5 | 55.2 | 51 | 1.9 | 3.8 | 6.5 | 48.7 | -672.3 | 30.8 | -537.3 | 36.1 | 4.2 | -652.8 | 55.1 | 23.8 | -675.8 | -568.5 | 11.6 | 16.6 | 9 | 3.9 | 10.9 | 31.7 | 10.3 | 3.9 | 155.6 | 26.1 | 40.3 | -4.6 | 14.8 | -5.5 | -2.2 | -5.9 | 6.5 | -6 | -8.7 | -15.1 | -13.7 | -10.4 | -21.8 | -8.8 | -6.5 | 14.5 | -30.2 | -15.7 | -9.5 | -6.3 | 30.4 | 31.8 | 80.3 | 27.4 | 12.2 | 25 | 35.6 | 34.7 | 23 | 99.6 | 30.3 | 77.3 | 188.7 | 503.9 | -11.8 | 83.6 | -44.7 | 14.7 | 19.1 | 163.7 | 342.2 | -3.6 | 31 | 5.6 | -3.3 | 843.4 | 33.6 | 6.2 | 31.6 | -6.9 | -17.3 | -15.2 | 235.1 | -34.8 | 4.2 | 11.3 | -7.9 | 19.8 | 192.9 | 4.7 | 379.7 | -43.9 | -1,165.641 | -46.159 | 298 | -76.2 | -318.5 | -16.9 | -48.3 | -26.4 | 3.9 | -8.1 | -1 | -23.5 | 0.3 | 9.2 | -4.1 | -18.9 | -9.7 | -9.5 | -4.6 | -9.5 | -11.7 | -12.2 | -3.8 | -14.1 | -25.5 | -25.5 |
Investing Cash Flow
| -802.4 | -814.6 | -436.2 | -786.5 | -670.3 | -833.5 | -1,267.9 | -656.5 | -1,048.4 | -599.3 | -338.2 | -623.1 | -614.1 | -533.3 | -541.3 | -1,243.7 | -556.9 | -543.2 | -463 | -760.4 | -668.1 | -459.8 | -606.6 | -664.4 | -723.2 | -561 | -435.8 | -687.6 | -528.1 | -698.3 | -325.6 | -428.5 | -392.5 | -260.7 | -188.4 | -421.6 | -416.7 | -1,522.9 | -156.3 | -227.9 | -216 | -173.8 | -139.1 | -201 | -208.2 | -191.3 | -145.3 | -238.2 | -178.8 | -182.2 | -130.4 | -242.2 | -282.8 | -223.1 | -144.4 | -223.5 | -134.7 | -104.2 | -171.1 | -257.5 | -172.3 | -163.3 | -143 | -224.7 | -147.6 | -263.7 | -270.9 | -156.8 | 210.4 | -292.5 | -304.3 | -289 | -248.8 | -187.3 | -214.2 | -227 | -184.5 | -122.4 | -163.2 | -224.4 | 682.6 | -86.9 | -128.2 | -121.6 | -182.2 | -204.9 | -158.5 | 47.7 | -163.5 | -136.9 | -113.1 | -253 | -152.8 | 61.7 | -120.2 | 229.3 | -235 | -1,333.678 | -181.122 | -135.7 | -200.1 | -449.8 | -122.9 | -167 | -136 | -89 | -85.9 | -105.2 | -122.8 | -75.7 | -57.2 | -141 | -142.1 | -74.9 | -73.4 | -91.5 | -75.4 | -86.6 | -56.2 | -92.5 | -103.8 | -87.6 | -80.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 381.7 | 232.5 | -204.1 | 581.7 | 139.2 | 137.2 | 679.4 | 572.1 | 1,013.3 | -33.7 | -463.3 | 848.9 | 68.9 | -63.6 | 388.8 | 1,285.1 | 195.1 | 90.1 | -17.6 | 465.3 | 305 | 113.5 | 41.8 | 532.9 | 405.3 | 100.9 | -256.9 | 548.5 | 206.4 | 311.8 | -201.8 | 218.3 | 49.9 | -71 | -139.4 | 431 | 19.7 | 1,396.6 | -9.3 | 139.5 | 54.8 | -64.3 | -124.1 | 142.6 | -26.8 | -32.8 | -86.4 | 191.2 | -114.6 | 0.2 | -120.6 | 171.3 | 246.5 | -191 | 38.6 | 137.5 | -28.2 | 40.6 | -78.8 | 118 | 9.1 | -12.7 | 148.8 | 176.5 | 109.9 | 72.7 | -42.3 | -181.6 | 105.4 | 254.3 | -29.7 | 322 | 154 | -46.1 | -130.2 | 287 | 96 | 103.1 | -194.2 | 229.1 | -697.1 | 39.2 | -225.4 | 72.1 | 56.1 | 83.7 | -92.1 | -279.3 | -26.9 | 79.8 | -212.4 | 148.2 | 36.7 | -167.3 | 73.2 | -187.2 | 184.7 | 1,343.024 | -137.224 | 255.7 | 69.8 | 323.058 | -100.258 | 135.6 | 44.3 | 31 | -28.8 | 68.2 | 35.6 | 40.1 | -23.9 | 118.3 | 17.7 | 14.9 | -53.2 | 63.5 | -36.7 | 65.7 | -87.7 | 40.9 | 20.8 | 37.4 | -57.2 |
Common Stock Issued
| 21.5 | 19 | 19.2 | 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 | -25.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 2.4 | 4.9 | 0 | 5.5 | 0.6 | 9.1 | 20.9 | 14.3 | 4.9 | 1.9 | 5.7 | 26.8 | 6.4 | 18.8 | 18.9 | 7.3 | 15.8 | 28.2 | 19.6 | 20.1 | 13.5 | 18.1 | 11.2 | 192.3 | 16 | 14.4 | 11.9 | 10.1 | 14.2 | 12.5 | 14.8 | 18.2 | 20.7 | 27.27 | 23.13 | 25.1 | 17.2 | 11.789 | 218.711 | 10.2 | 0 | 0 | 0 | 0 | 0 | 13.3 | 16.3 | 14.7 | 0 | 0 | 0 | 12.9 | 15.3 | 12.3 | 11.9 | 10.3 | 11.4 | 14.2 | 14.6 |
Common Stock Repurchased
| 0 | -1.2 | -2 | -5.9 | -1.2 | -2.6 | -6.9 | -0.9 | -19.9 | -25 | -23.4 | -17.4 | -4.4 | -4.7 | -6.6 | -42.5 | -6.4 | -9.9 | -40.4 | -1.9 | -31.9 | -35.6 | -70.7 | -30.4 | -22.2 | -4 | -15.8 | -10.7 | -20.9 | -19.5 | -20.2 | -2.4 | -11.4 | -34.6 | -59.6 | -61.3 | -66.1 | -8.6 | -23.4 | -39 | -26.9 | -4.7 | -52.6 | -35.5 | -52.2 | -69.2 | -66.5 | -48.2 | -28 | -47.8 | -16.3 | -58.8 | -83.5 | -26.7 | -24.9 | -28.1 | -59.6 | -37.1 | -31.8 | -8.6 | -10.5 | -4.9 | -5.6 | -3.1 | -5 | -9.4 | -5.5 | 7.7 | -1 | -16.7 | -38 | -26.2 | -8.7 | -2.9 | -10.2 | -4.8 | -10.4 | -30.1 | -29.8 | -12.1 | -41.9 | -60.4 | -38.3 | 0 | 0 | 0 | -6.8 | 0 | -11.2 | -17 | -24.1 | -36.5 | -33.4 | -23.9 | -39.8 | -79.7 | 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 |
Dividends Paid
| -264 | -263.7 | -263.5 | -246.1 | -246 | -246 | -246.1 | -229.4 | -229.5 | -229.4 | -229.6 | -213.6 | -213.7 | -213.8 | -213.7 | -199.5 | -199.5 | -199.5 | -199.5 | -186.1 | -186.1 | -186.1 | -186.2 | -174.3 | -174.3 | -174.5 | -174.2 | -164.1 | -164.1 | -164.2 | -164.1 | -156.3 | -156.2 | -156.2 | -156.2 | -144.5 | -120.4 | -95.2 | -95.3 | -88 | -88 | -87.9 | -88.1 | -86.6 | -86.7 | -77.8 | -77.8 | -68.9 | -69.1 | -69.2 | -69.1 | -60 | -60.5 | -60.7 | -60.8 | -46.7 | -46.8 | -46.7 | -46.8 | -39.4 | -39.5 | -39.4 | -39.5 | -31.6 | -31.6 | -31.5 | -31.6 | -29.2 | -29.2 | -29.3 | -29.2 | -26.9 | -26.9 | -26.9 | -26.9 | -25.7 | -25.7 | -25.8 | -25.7 | -24.6 | -24.7 | -24.8 | -23.7 | -23.7 | -23.4 | -23.4 | -23.2 | -23.2 | -23 | -23.1 | -23.1 | -23.2 | -23.5 | -23.5 | -23.6 | -24.2 | -47.6 | -46.971 | -46.529 | -46 | -45.7 | -45.431 | -45.169 | -45 | -44.9 | -44 | -43.5 | -43.4 | -43.5 | -43.3 | -42.5 | -42.3 | -42.1 | -42.1 | -40.7 | -40.6 | -40.4 | -40.3 | -38.4 | -38.3 | -38.1 | -38 | -36.3 |
Other Financing Activities
| -7.7 | -22.6 | -26.1 | 0.6 | -4.5 | -1.2 | -8.8 | 379.7 | -1.3 | 186.9 | 9.8 | -42.5 | -7.7 | -5.5 | -5.4 | -34.3 | -3.6 | -29.9 | 13.4 | -6 | 7.5 | 14.1 | 29 | 4.8 | 7.8 | -0.5 | 1.8 | 1.8 | 9.6 | 7.6 | 5.3 | -0.2 | 5.3 | -8.3 | -167.4 | -49.1 | 1.4 | -7.2 | -42.1 | 25.5 | 18.1 | 0.3 | 20.4 | 7.3 | 2.6 | 16.2 | 34.8 | 5.2 | 6.7 | 25.8 | 12.8 | 22.9 | 5.8 | -42.2 | 12 | 17.4 | 40 | 25.8 | 16.7 | 5.4 | 7.3 | 3.6 | 3.6 | -3 | 1.4 | 4.2 | 3.3 | 1.8 | 0 | -5 | 4.5 | 0.1 | 0.9 | 1.4 | 0 | -3.1 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | -1.3 | -1.5 | -17 | -4 | 0 | 0 | 0 | 0 | 167.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | -1.4 | 0 | 0 | 1.4 | -1.3 | 0 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0 | 8.5 | 0 | 0 | -0.2 | 0.1 | 0 | 0 | -0.2 | 0.1 | 0.1 | -0.1 |
Financing Cash Flow
| 131.5 | -36 | -476.5 | 330.3 | -112.5 | -112.6 | 417.6 | 721.5 | 762.6 | -101.2 | -706.5 | 575.4 | -156.9 | -287.6 | 163.1 | 1,008.8 | -14.4 | -149.2 | -244.1 | 271.3 | 94.5 | -94.1 | -186.1 | 333 | 216.6 | -78.1 | -445.1 | 375.5 | 31 | 135.7 | -380.8 | 59.4 | -112.4 | -270.1 | -522.6 | 228.8 | -132.8 | 1,285.9 | -170.1 | 38 | -42 | -156.6 | -244.4 | 27.8 | -163.1 | -163.6 | -195.9 | 79.3 | -205 | -91 | -206.1 | 75.4 | 108.3 | -259.9 | -35.1 | 80.1 | -94.6 | -17.4 | -140.7 | 75.4 | -33.6 | -53.4 | 107.3 | 140.4 | 74.7 | 36 | -76.1 | -215.6 | 75.8 | 212.4 | -71.5 | 283.3 | 124.2 | -72.6 | -161.6 | 256.3 | 66.3 | 66 | -230.8 | 199.2 | -747.9 | -17.8 | -267.8 | 67.2 | 41.6 | 59.2 | -114.8 | -110.2 | -45.1 | 54.1 | -247.7 | 98.6 | -6 | -202.2 | 24.6 | -272.9 | 136.7 | 1,323.323 | -160.623 | 236.2 | 39.9 | 289.4 | 73.3 | 102.2 | -1.9 | -13 | -72.3 | 24.7 | -7.9 | 10 | -50 | 90.7 | -15.9 | -27.2 | -93.9 | 35.6 | -61.7 | 37.7 | -114.2 | 12.7 | -5.8 | 8.4 | -79 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -70.4 | 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 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0.1 | -0.2 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 24.6 | -24.7 | 0.1 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 |
Net Change In Cash
| 85.7 | 192.8 | -30.5 | -46.6 | 1.3 | 12.1 | -54.2 | 66.2 | 11.1 | -14.7 | 32.1 | -21.7 | 9.5 | 10.1 | 17 | 11.4 | -1.2 | -3.3 | -16.6 | 15.7 | -24.1 | 1.6 | -57 | 105.9 | -11.8 | -19.7 | 13.1 | 20.8 | -18.4 | -9.2 | 8.2 | 12.5 | -7.1 | -2.6 | -15.1 | 27.6 | -192.2 | 149.2 | 3.3 | -26.8 | 55.3 | 5.8 | 1.6 | 7.5 | -2.5 | -3.7 | -10.9 | 22.6 | -0.1 | -5 | 4 | -1 | 4.5 | -225.4 | 211.5 | 13.3 | 0.7 | -2.3 | -8.1 | 10.2 | -1.8 | -4.6 | -15.4 | 9.2 | -3.3 | 2.4 | -3.2 | -472.6 | 463.3 | 12.6 | -12.9 | 15.8 | 3.1 | -19 | -36.1 | 43.4 | 9.2 | 2.1 | -17.1 | -12.1 | 26.3 | 3.6 | -10.3 | 22.2 | -6.9 | 7.7 | -13.1 | 7.1 | -12 | 16 | -14.5 | -25.2 | 2.2 | 10.9 | 18.6 | -5.8 | 18.9 | 2.654 | -48.731 | 33.4 | 4.7 | -83.5 | 102.3 | -5.8 | 8.3 | -6.4 | 0.9 | 8.5 | -56.9 | 3.2 | 54.1 | 3.4 | -6.8 | -9.9 | 0.4 | 8 | 1.2 | -2.4 | 7.9 | -24.2 | 10.6 | -15.1 | 16.7 |
Cash At End Of Period
| 361 | 275.3 | 82.5 | 42.9 | 141.4 | 140.1 | 128 | 182.2 | 116 | 104.9 | 119.6 | 87.5 | 109.2 | 99.7 | 89.6 | 72.6 | 61.2 | 62.4 | 65.7 | 82.3 | 66.6 | 90.7 | 89.1 | 146.1 | 40.2 | 52 | 71.7 | 38.9 | 18.1 | 36.5 | 45.7 | 37.5 | 25 | 32.1 | 34.7 | 49.8 | 22.2 | 214.4 | 65.2 | 61.9 | 88.7 | 33.4 | 27.6 | 26 | 18.5 | 21 | 24.7 | 35.6 | 13 | 13.1 | 18.1 | 14.1 | 15.1 | 10.6 | 236 | 24.5 | 11.2 | 10.5 | 12.8 | 20.9 | 10.7 | 12.5 | 17.1 | 32.5 | 23.3 | 26.6 | 24.2 | 27.4 | 500 | 36.7 | 24.1 | 37 | 21.2 | 18.1 | 37.1 | 73.2 | 29.8 | 20.6 | 18.5 | 35.6 | 47.7 | 21.4 | 17.8 | 53.5 | 31.3 | 38.2 | 30.5 | 43.6 | 36.5 | 48.5 | 32.5 | 47 | 72.2 | 70 | 59.1 | 40.5 | 46.3 | 27.4 | 24.746 | 73.5 | 40.1 | 35.4 | 118.9 | 16.6 | 22.4 | 14.1 | 20.5 | 19.6 | 11.1 | 68 | 64.8 | 10.7 | 7.3 | 14.1 | 24 | 23.6 | 15.6 | 14.4 | 16.8 | 9 | 33.2 | 22.6 | 37.7 |