Essential Utilities, Inc.
NYSE:WTRG
38.53 (USD) • At close November 13, 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 | 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
| 94.677 | 75.385 | 265.772 | 135.448 | 80.076 | 91.268 | 191.434 | 114.932 | 68.638 | 82.291 | 199.376 | 116.506 | 50.503 | 80.914 | 183.689 | 102.707 | 55.732 | 74.629 | 51.781 | 64.227 | 88.489 | 54.903 | 16.924 | -3.657 | 78.216 | 66.59 | 50.839 | 53.473 | 76.225 | 60.968 | 49.072 | 49.649 | 73.17 | 59.626 | 51.737 | 28.434 | 67.429 | 57.382 | 48.545 | 48.954 | 67.711 | 54.818 | 42.401 | 46.73 | 63.484 | 53.548 | 41.231 | 65.134 | 48.668 | 42.627 | 27.658 | 31.961 | 44.86 | 37.59 | 30.351 | 28.858 | 43.751 | 29.855 | 21.511 | 26.659 | 33.47 | 25.853 | 18.371 | 25.665 | 35.38 | 22.552 | 14.321 | 24.911 | 29.518 | 23.727 | 16.858 | 25.723 | 27.331 | 22.386 | 16.564 | 22.15 | 27.917 | 22.218 | 18.871 | 22.474 | 24.087 | 17.871 | 15.575 | 18.608 | 23.623 | 15.237 | 13.327 | 18.698 | 21.788 | 14.83 | 11.89 | 12.235 | 19.306 | 15.458 | 13.112 | 12.46 | 16.566 | 13.591 | 10.273 | 9.5 | 14.4 | 12 | 0.4 | 6.6 | 9 | 7.5 | 5.7 | 5.5 | 7.5 | 5.7 | 4.5 | 5.3 | 6.3 | 5.2 | 4 | 4.7 | 5.7 | 4.7 | 3.3 | 3.7 | 4.9 | 4.1 | 2.9 |
Depreciation & Amortization
| 118.376 | 90.646 | 89.804 | 88.205 | 86.035 | 85.661 | 83.794 | 80.925 | 82.73 | 79.176 | 78.346 | 76.329 | 74.507 | 74.172 | 72.944 | 70.981 | 69.941 | 69.892 | 46.245 | 40.503 | 39.933 | 36.63 | 39.41 | 36.158 | 37.656 | 36.762 | 36.097 | 34.858 | 34.306 | 33.534 | 34.026 | 33.996 | 34.27 | 32.147 | 32.595 | 32.618 | 32.797 | 31.973 | 31.349 | 32.161 | 30.288 | 31.972 | 32.114 | 31.919 | 31.363 | 30.882 | 30.629 | 30.487 | 27.463 | 30.236 | 28.81 | 27.723 | 25.461 | 29.509 | 29.249 | 30.519 | 31.06 | 30.116 | 29.372 | 29.296 | 28.465 | 28.036 | 29.142 | 25.391 | 24.624 | 21.631 | 22.654 | 22.751 | 22.226 | 21.689 | 21.345 | 19.494 | 19.46 | 18.143 | 17.944 | 16.971 | 16.75 | 15.856 | 15.911 | 14.476 | 15.289 | 14.755 | 14.344 | 13.773 | 13.517 | 12.114 | 12.059 | 11.914 | 10.999 | 10.976 | 10.433 | 10.165 | 10.176 | 10.352 | 9.475 | 8.969 | 0 | 0 | 8.521 | 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
| 42.502 | -0.081 | -12.323 | -39.304 | -5.83 | -1.454 | -33.257 | -10.251 | 1.016 | 5.964 | -19.774 | -21.159 | -6.949 | 0.259 | 19.335 | -18.902 | 13.079 | 6.742 | -18.701 | -0.077 | 1.525 | -3.032 | -8.852 | -15.031 | 4.683 | -1.753 | -2.849 | 4.006 | 3.475 | 3.618 | 2.681 | 1.905 | 10.294 | 3.615 | 1.436 | 2.651 | 8.463 | 2.704 | 2.688 | 16.422 | 7.21 | 4.153 | 3.692 | 6.847 | 2.171 | 6.492 | 11.232 | 18.065 | 20.33 | 32.186 | 6.982 | 15.647 | 25.279 | 12.481 | 20.735 | 38.596 | 31.062 | 2.704 | 1.791 | 13.632 | 15.39 | 9.827 | 8.391 | 11.21 | 14.378 | 18.508 | 1.672 | 14.132 | 3.064 | 2.385 | 2.412 | 2.577 | 3.354 | 2.837 | 2.026 | 11.465 | 11.363 | 2.459 | 0.74 | 22.259 | 13.01 | 1.713 | 3.595 | 19.215 | 3.42 | 2.241 | 1.865 | 13.36 | 2.161 | 1.509 | 1.44 | 7.147 | 3.412 | 2.094 | 2.282 | 4.638 | 2.462 | 2.266 | 1.519 | 0.7 | 2.3 | 2.1 | 1.2 | 1.4 | 1.7 | 1.3 | 0.6 | 0.3 | 1.7 | 1.3 | 0.5 | -0.7 | 0.7 | 0.7 | -0.1 | 0.3 | 1.2 | 1 | 0.1 | 0.1 | 1.5 | 0.9 | 0.2 |
Stock Based Compensation
| -0.104 | 2.764 | 1.061 | 2.394 | 1.979 | 3.528 | 3.422 | 4.042 | 2.693 | 2.739 | 2.732 | 2.735 | 2.29 | 2.329 | 2.724 | 2.318 | 2.134 | 2.02 | 1.688 | 1.537 | 1.773 | 2.128 | 1.93 | 2.236 | 1.899 | 1.988 | 1.444 | 1.963 | 1.569 | 1.498 | 1.312 | 1.748 | 1.442 | 1.394 | 0.806 | 1.132 | 1.046 | 2.341 | 1.341 | 1.674 | 1.607 | 2.207 | 1.331 | 1.023 | 1.349 | 1.679 | 1.015 | 1.53 | 1.172 | 1.637 | 1.211 | 1.083 | 1.115 | 0.724 | 0.947 | 0.936 | 0.856 | 1.213 | 0.946 | 0.889 | 0.884 | 1.101 | 0.729 | 0 | 0 | 1.051 | 0.978 | 0 | 0 | 0 | 0.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.412 | 11.115 | -19.732 | -85.226 | 50.747 | 48.646 | 161.263 | -118.615 | -53.479 | -41.176 | 43.696 | -100.108 | 18.719 | 0.469 | -23.495 | -74.484 | 31.008 | -9.081 | 15.39 | -0.894 | 7.997 | -5.191 | -1.139 | -3.729 | 3.547 | -21.681 | 4.406 | 2.624 | 8.541 | -19.596 | 1.21 | 16.258 | -8.651 | -17.385 | 10.56 | -7.762 | 12.884 | -26.762 | 11.651 | -14.269 | 8.66 | -23.26 | 16.913 | -1.99 | 15.704 | -21.854 | 5.717 | -14.977 | 11.913 | -24.186 | 17.266 | 40.268 | 6.484 | -17.721 | -5.603 | -26.126 | -18.343 | -29.214 | 14.511 | 5.99 | -5.183 | -21.497 | 4.702 | -8.399 | 11.779 | -30.103 | 5.278 | 5.21 | 13.641 | -32.564 | 3.132 | 27.736 | -4.214 | -8.137 | -24.908 | 23.423 | 6.286 | -15.481 | 3.952 | 7.12 | -2.851 | -6.405 | -0.095 | -3.598 | 12.913 | -1.599 | -7.65 | 10.502 | -4.142 | -3.117 | -3.926 | -2.674 | 0.41 | 5.654 | -13.105 | 13.916 | -15.095 | 1.189 | -7.361 | 7 | 3 | -10.8 | -1.9 | 9.5 | 2.2 | -6.2 | -0.2 | 6 | 2.5 | -7.2 | -1 | 5.1 | 3 | -8.2 | 1.8 | 3.6 | 0.9 | -5.8 | 2.1 | 2.9 | 3 | -4.2 | -1.3 |
Accounts Receivables
| 0 | 21.1 | 0.122 | -75.933 | -34.726 | 81.024 | 219.624 | -106.531 | -123.546 | -42.308 | 49.05 | 20.488 | -76.049 | 25.3 | 30.261 | -45.328 | -20.442 | 22.407 | 22.921 | 7.322 | -5.985 | -7.935 | 2.263 | 18.058 | -6.948 | -16.512 | 5.402 | 7.092 | -6.133 | -13.146 | 5.729 | 11.261 | -11.105 | -9.81 | 5.68 | 12.157 | -1.247 | -17.621 | 0.191 | -6.371 | -2.841 | -14.731 | 3.644 | 5.024 | 2.689 | -10.608 | 5.133 | 10.711 | -7.965 | -16.574 | 6.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 206.342 | 70.298 | -66.327 | -210.313 | 105.315 | 127.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64.948 | -6.033 | -18.212 | -9.293 | 85.473 | -32.378 | -58.361 | -12.084 | 70.067 | 1.132 | -5.354 | -10.991 | 94.768 | -24.831 | -53.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.536 | -3.952 | -1.52 | -75.933 | -70.298 | 66.327 | 210.313 | -105.315 | -127.714 | -71.947 | 49.306 | -120.596 | 94.768 | -24.831 | -53.756 | -29.156 | 0 | -31.488 | -7.531 | -8.216 | 13.982 | 2.744 | -3.402 | -21.787 | 10.495 | -5.169 | -0.996 | -4.468 | 14.674 | -6.45 | -4.519 | 4.997 | 2.454 | -7.575 | 4.88 | -19.919 | 14.131 | -9.141 | 11.46 | -7.898 | 11.501 | -8.529 | 13.269 | -7.014 | 13.015 | -11.246 | 0.584 | 0 | 0 | 0 | 0 | 40.268 | 6.484 | -17.721 | -5.603 | 0 | 0.47 | -0.373 | -2.86 | 5.99 | -5.183 | -21.497 | 4.702 | 0 | 0 | -1.069 | -1.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.095 | 0 | 0 | 0 | -7.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.916 | 0 | 0 | 0 | 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 Non Cash Items
| -115.779 | 5.884 | 115.012 | 27.501 | -29.86 | -7.855 | -5.028 | 10.114 | 1.259 | -29.639 | 6.228 | 8.524 | 9.914 | -0.756 | 0.284 | 4.749 | 3.559 | 5.479 | -0.882 | 5.198 | 0.769 | -77.182 | 31.014 | 61.816 | -4.957 | -0.575 | -1.583 | 2.333 | 0.684 | -3.964 | -7.098 | 3.973 | 0.076 | 3.423 | -2.296 | 31.339 | 2.745 | -0.64 | -5.554 | 4.413 | 4.899 | -5.761 | -6.522 | 3.692 | 6.12 | -0.326 | -0.838 | 1.954 | 11.345 | -15.101 | -4.003 | 3.062 | 8.034 | -0.763 | -1.611 | 1.681 | 1.146 | 0.635 | -3.674 | 1.219 | 1.33 | 0.533 | 1.361 | 7.74 | 0.913 | 1.051 | -1.029 | 1.012 | 0.964 | 1.381 | 2.912 | -6.145 | 7.82 | 0.841 | 1.088 | 15.092 | 1.638 | 15.478 | 15.43 | 9.259 | 0.229 | 17.089 | 13.894 | 17.12 | -2.558 | 9.898 | 12.004 | 5.225 | 0.525 | 10.055 | 10.084 | 8.887 | 1.082 | 0.315 | 6.684 | 6.478 | 8.557 | 6.992 | 8.521 | 10.1 | 8.3 | 8 | 7.8 | 4.1 | 4.1 | 4.2 | 3.7 | 3.8 | 3.2 | 3.7 | 3.8 | 4.7 | 3.1 | 3.4 | 3.3 | 2.9 | 2.6 | 2.6 | 2.9 | 2.8 | 2.8 | 2.2 | 2.7 |
Operating Cash Flow
| 196.084 | 185.713 | 240.713 | 129.018 | 183.147 | 219.794 | 401.628 | 81.147 | 102.857 | 105.698 | 310.604 | 82.827 | 148.984 | 157.387 | 255.481 | 87.369 | 175.453 | 149.681 | 95.521 | 110.494 | 140.486 | 8.256 | 79.287 | 77.793 | 121.044 | 81.331 | 88.354 | 99.257 | 124.8 | 76.058 | 81.203 | 107.529 | 110.601 | 82.82 | 94.838 | 88.412 | 125.364 | 66.998 | 90.02 | 89.355 | 120.375 | 64.129 | 89.929 | 88.221 | 120.191 | 70.421 | 88.986 | 102.193 | 120.872 | 67.409 | 77.933 | 119.744 | 111.159 | 61.853 | 74.091 | 74.464 | 89.612 | 35.309 | 64.457 | 77.685 | 74.356 | 43.853 | 62.696 | 65.415 | 78.102 | 34.115 | 43.874 | 60.955 | 72.273 | 13.318 | 47.622 | 69.025 | 53.66 | 34.932 | 13.109 | 72.13 | 63.877 | 24.674 | 38.993 | 61.112 | 49.254 | 30.268 | 32.969 | 51.345 | 46.705 | 25.777 | 19.546 | 47.785 | 31.01 | 23.277 | 19.488 | 35.473 | 34.198 | 23.521 | 8.973 | 37.492 | 12.49 | 24.038 | 12.952 | 27.3 | 28 | 11.3 | 7.5 | 21.6 | 17 | 6.8 | 9.8 | 15.6 | 14.9 | 3.5 | 7.8 | 14.4 | 13.1 | 1.1 | 9 | 11.5 | 10.4 | 2.5 | 8.4 | 9.5 | 12.2 | 3 | 4.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -404.502 | -295.87 | -252.998 | -324.612 | -326.891 | -303.87 | -243.73 | -343.075 | -295.043 | -241.323 | -183.322 | -344.674 | -271.288 | -226.548 | -178.009 | -281.501 | -261.051 | -174.356 | -118.734 | -148.715 | -132.387 | -135.379 | -133.792 | -152.518 | -126.605 | -111.478 | -105.136 | -140.358 | -129.259 | -113.91 | -94.562 | -112.977 | -101.432 | -95.603 | -72.984 | -107.211 | -107.194 | -80 | -70.284 | -107.866 | -88.773 | -72.147 | -59.819 | -92.109 | -81.182 | -75.68 | -59.2 | -85.153 | 12.59 | -193.382 | -82.04 | -104.51 | -76.698 | -89.037 | -60.34 | -95.784 | -97.079 | -75.214 | -67.174 | -92.071 | -76.582 | -56.415 | -61.889 | -79.355 | -77.54 | -54.056 | -56.467 | -62.357 | -69.577 | -45.505 | -60.701 | -88.098 | -61.672 | -75.048 | -46.888 | -80.813 | -63.452 | -58.856 | -34.341 | -69.911 | -45.334 | -51.357 | -29.134 | -57.372 | -47.386 | -34.561 | -24.001 | -47.136 | -32.558 | -31.515 | -24.955 | -37.657 | -35.472 | -31.15 | -19.809 | -48.089 | -24.208 | -37.752 | -19.691 | -28.7 | -24 | -24.3 | -19.4 | -21.2 | -16.1 | -13.6 | -8 | -16.4 | -9.9 | -7.8 | -4.9 | -14.1 | -6.9 | -7 | -3.4 | -12.9 | -9 | -6.7 | -4.6 | -10.4 | -8.5 | -5.9 | -2.6 |
Acquisitions Net
| 48.191 | 0.352 | 166.563 | 41.758 | -19.51 | -25.994 | 0.201 | -11.427 | -54.373 | -0.02 | -50.009 | 1.818 | -35.865 | 0.86 | 0.1 | -32.688 | 0.028 | -21.004 | -3,446.056 | -56.175 | -0.1 | -0.05 | -0.469 | -45.555 | -99.63 | 0.224 | -0.016 | 0.198 | -0.053 | -5.082 | 0.419 | -2.596 | 0.106 | 2.421 | -1.608 | -2.527 | -0.185 | -25.073 | -0.556 | -2.767 | -7.132 | -0.247 | -3.912 | -3.365 | -0.609 | -4.929 | -15.479 | -35.235 | -22.561 | -104.915 | -3.964 | -1.581 | 0 | 0 | 0 | 3.012 | -1.663 | 3.502 | -0.205 | 1.709 | -0.305 | 1.057 | -0.29 | 0 | 0 | 15.46 | 0 | -9.411 | -0.469 | -13.503 | -27.843 | -0.509 | -8.535 | -0.298 | -2.506 | -7.362 | -2.06 | -0.55 | -1.661 | -0.714 | 12.303 | -64.612 | -1.277 | 3.768 | -195.985 | -0.103 | -0.011 | -1.005 | -0.044 | -5.126 | -2.739 | -5.208 | -0.122 | -3.763 | -0.424 | -1.04 | -2.3 | 0 | 0 | -39 | 0 | -0.1 | -0.1 | -0.6 | 0 | -1.3 | -22.6 | -0.1 | -0.7 | 0 | -0.4 | -39.7 | 0 | -2.3 | -0.1 | -0.6 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.101 | 0 | 0 | 0 | -144.106 | -0.031 | -0.04 | -0.98 | -74.751 | -54.821 | -4.872 | -0.029 | 0 | 0 | -0.395 | -0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.219 | 0 | 0 | 0 | 0 | 55.416 | 0 | 0 | 11.686 | 29.355 | 0 | 5.289 | 51.349 | 39.336 | 3.258 | 0.958 | 28.544 | 40.717 | 8.964 | 24.335 | 0 | 0 | 13.328 | 1.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.814 | 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
| 168.687 | -0.11 | -0.048 | -20.165 | 0.086 | 0.678 | 0.321 | -0.731 | 0.36 | 0.562 | 0.099 | -2.332 | -35.801 | 0.479 | 0.297 | 0.168 | 1.313 | 0.027 | 0.188 | -2.193 | 1.492 | 2.461 | 0.704 | 0.348 | 0.703 | -0.077 | -0.075 | 0.775 | 1.592 | 0.027 | -0.171 | 1.496 | 0.013 | -0.005 | -0.04 | -0.052 | 0.284 | -0.116 | -1.148 | 49.726 | 0.464 | 0.024 | -0.052 | 12.094 | 11.255 | -0.258 | 51.586 | 24.347 | -163.561 | 71.733 | 30.61 | -1.269 | -4.488 | 8.088 | 3.702 | 1.097 | 0.195 | -7.715 | 3.082 | -0.461 | -3.906 | 1.16 | -0.758 | 7.259 | -8.198 | 11.524 | 18.062 | -19.503 | 9.072 | 1.571 | -45.818 | 25.462 | 12.624 | 14.121 | 5.998 | -17.045 | 20.038 | -61.269 | 8.249 | 11.169 | 0.437 | 0.434 | 5.5 | 7.028 | 11.085 | 4.68 | 2.705 | -4.273 | 3.435 | -13.899 | 8.765 | -4.632 | -9.333 | -0.177 | 3.374 | 4.48 | 0.211 | -3.616 | 0.09 | 1.1 | -0.8 | -4 | -1.3 | -1.1 | 0 | -0.1 | 0.2 | -0.1 | -0.2 | -0.1 | -0.1 | 0.4 | -0.2 | -0.1 | -0.1 | 0 | 0 | -25.7 | 0 | -0.6 | 0 | 0 | 0 |
Investing Cash Flow
| -187.624 | -295.628 | -86.483 | -303.019 | -346.315 | -329.186 | -243.208 | -355.233 | -349.056 | -240.781 | -233.232 | -345.188 | -307.089 | -226.069 | -177.712 | -314.021 | -259.71 | -195.333 | -3,564.602 | -207.083 | -130.995 | -132.968 | -133.557 | -197.725 | -225.532 | -111.331 | -105.227 | -139.385 | -127.72 | -118.965 | -94.314 | -114.077 | -101.313 | -93.187 | -74.632 | -109.79 | -107.095 | -105.189 | -71.988 | -60.907 | -95.441 | -72.37 | -63.783 | -47.067 | -70.536 | -80.867 | -23.093 | -96.041 | -95.555 | -121.649 | -51.43 | -100.775 | -51.831 | -80.949 | -51.349 | -184.432 | -59.242 | -76.209 | -64.319 | -137.03 | -94.897 | -50.106 | -38.631 | -72.096 | -85.738 | -42.532 | -38.405 | -91.271 | -60.974 | -57.437 | -134.362 | -63.145 | -57.583 | -61.225 | -43.396 | -105.22 | -45.474 | -120.675 | -27.753 | -59.456 | -32.594 | -115.535 | -24.911 | -46.576 | -232.286 | -29.984 | -21.307 | -52.414 | -29.167 | -50.54 | -18.929 | -47.497 | -44.927 | -35.09 | -16.859 | -44.649 | -26.297 | -41.368 | -16.787 | -66.6 | -24.8 | -28.4 | -20.8 | -22.9 | -16.1 | -15 | -30.4 | -16.6 | -10.8 | -7.9 | -5.4 | -53.4 | -7.1 | -9.4 | -3.6 | -13.5 | -9.1 | -32.4 | -4.6 | -11 | -8.5 | -5.9 | -2.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 228.76 | 170.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.129 | 4.038 | 4.057 | 3.944 | 307.681 | 3.952 | 23.411 | 67.238 | 4.25 | 4.054 | 4.117 | 4.202 | 304.08 | 4.095 | 4.161 | 4.2 | 4.261 | 3.165 | 734.197 | 4.14 | -1.155 | 1,938.68 | 4.035 | 4.062 | 0.381 | 0.359 | 0.361 | 0.369 | 0.369 | 0.355 | 0.36 | 0.359 | 0.359 | 0.338 | 0.332 | 0.333 | 68.117 | 189.672 | 70.145 | 110.412 | 71.766 | 57.24 | 67.086 | -0.188 | 3.662 | 3.389 | 3.427 | 3.458 | 3.303 | 3.229 | 3.2 | 3.206 | 3.013 | 3.187 | 3.201 | 3.242 | 3.1 | 3.113 | 3.075 | 3.116 | 2.88 | 3.017 | 2.879 | 14.683 | 2.73 | 25.897 | 3.279 | 3.205 | 5.558 | 5.355 | 3.606 | 4.13 | 12.706 | 41.612 | 7.602 | 5.194 | 5.84 | 5.534 | 4.848 | 46.096 | 4.05 | 2.614 | 3.433 | 3.217 | 92.256 | 36.688 | 2.665 | 2.134 | 1.991 | 3.344 | 3.142 | 3.239 | 3.241 | 3.255 | 3.787 | 2.736 | 31.198 | 1.643 | 1.613 | 1.2 | 1.9 | 2 | 2 | 1.6 | 1.5 | 1.4 | 27.6 | 2.2 | 2.8 | 2.6 | 3.1 | 4 | 2.9 | 4.3 | 3.5 | 2.6 | 2.4 | 3.4 | 0.7 | 1.6 | 1.9 | 2.7 | 0.7 |
Common Stock Repurchased
| -0.002 | -0.001 | -2.231 | -0.026 | -0.002 | -0.042 | -3.911 | -0.136 | -0.029 | -0.015 | -1.012 | -0.004 | -0.008 | -0.017 | -3.262 | -0.02 | -0.002 | -0.004 | -4.339 | 140.332 | -0.008 | -0.002 | -1.857 | -0.063 | -0.001 | 130.708 | -2.491 | -0.051 | -0.023 | -0.04 | -2.053 | -0.123 | -0.046 | -0.032 | -2.827 | -4.979 | -12.311 | -4.203 | -3.754 | -1.783 | -11.624 | -0.376 | -1.973 | -0.008 | -1.105 | -10.092 | -1.618 | 105.575 | -0.332 | -0.449 | -0.683 | -0.162 | -0.003 | -0.264 | -0.734 | -0.026 | -0.217 | -0.183 | -0.344 | -0.002 | -0.002 | 16.814 | -0.3 | -0.099 | -0.003 | -0.012 | -0.283 | -0.021 | -0.59 | -0.149 | -0.103 | -0.166 | -0.114 | 0 | -0.692 | -0.408 | -0.917 | -0.3 | -0.124 | -0.553 | -0.492 | 0.042 | -0.079 | -0.35 | -0.488 | -0.581 | -0.106 | -23.272 | -0.009 | -1.044 | -0.728 | -2.911 | -0.5 | -0.113 | -0.962 | -0.84 | 0 | -0.041 | -3.502 | 0 | -0.4 | -0.6 | -2.3 | -0.5 | 0 | -0.5 | -7 | -0.8 | -0.4 | -1 | -2 | -0.8 | 0 | 0 | -1.5 | 0.4 | -0.4 | 0 | -2.9 | -0.1 | -0.1 | -0.2 | -1.8 |
Dividends Paid
| -121.402 | -84 | -83.93 | -83.89 | -81.23 | -75.878 | -75.808 | -75.278 | -75.246 | -70.287 | -67.821 | -67.788 | -67.758 | -61.584 | -61.52 | -61.492 | -61.46 | -57.414 | -52.205 | -51.691 | -50.558 | -47.249 | -39.014 | -38.97 | -38.964 | -36.416 | -36.386 | -36.374 | -36.366 | -33.975 | -33.945 | -33.929 | -33.923 | -31.558 | -31.513 | -31.406 | -31.446 | -29.22 | -29.176 | -29.153 | -29.166 | -26.914 | -26.873 | -26.861 | -26.836 | -24.63 | -24.562 | -24.491 | -23.06 | -22.957 | -22.915 | -22.867 | -21.453 | -21.425 | -21.388 | -21.323 | -19.906 | -19.86 | -19.818 | -19.76 | -18.373 | -18.313 | -18.283 | -18.246 | -16.875 | -16.705 | -16.678 | -16.657 | -16.633 | -15.253 | -15.22 | -15.74 | -14.634 | -13.846 | -13.803 | -13.754 | -12.504 | -12.47 | -12.411 | -12.379 | -11.163 | -11.145 | -11.12 | -11.095 | -9.776 | -9.541 | -9.515 | -9.508 | -9.143 | -9.111 | -9.079 | -9.074 | -8.452 | -8.405 | -8.409 | -8.271 | -7.433 | -7.414 | -7.394 | -7.4 | -7.4 | -6.9 | -7.6 | -4.8 | -7.5 | -10 | -4.5 | -4.2 | -4.2 | -4 | -3.9 | -3.9 | -3.8 | -3.6 | -3.5 | -3.5 | -3.4 | -3.3 | -3.3 | -3.2 | -3.2 | -3.1 | -3.1 |
Other Financing Activities
| -229.678 | 2.801 | 2.146 | 555.825 | 187.155 | 185.305 | 236.152 | 725.677 | 391.765 | 2.348 | 183.82 | 329.923 | 39.389 | 679.354 | 89.684 | 293.094 | 323.199 | 1,691.075 | 965.863 | 1.682 | 162.031 | 986.972 | 133.508 | 916.82 | 204.958 | 4.198 | 76.285 | 142.047 | 183.039 | 135.786 | 139.077 | 232.02 | 91.82 | 74.87 | 94.895 | 253.144 | 1.854 | 6.307 | -20.311 | 16.168 | 2.56 | 3.677 | -20.062 | 26.596 | 8.126 | 175.621 | 48.683 | -12.465 | 74.114 | 91.135 | 19.126 | 46.543 | -12.777 | 51.135 | 7.187 | 180.676 | 34.74 | 58.119 | 68.109 | 88.016 | 41.869 | 2.496 | 5.1 | 23.557 | 45.738 | 9.625 | 37.091 | 73.39 | 12.605 | 97.563 | 76.016 | 58.487 | 29.095 | -43.619 | 150.633 | 84.026 | 2.96 | 179.688 | 1.558 | 4.742 | -2.319 | 178.929 | 4.202 | 5.67 | 234.816 | 3.953 | 22.629 | 69.28 | 14.989 | 59.788 | 18.067 | 41.076 | 29.165 | 16.24 | 12.889 | 35.5 | -14.205 | 47.539 | 30.608 | 43.7 | 3.5 | 46 | 38.3 | 8.9 | 2.4 | 23.3 | 10.7 | 6.6 | -0.1 | 13.6 | 0.6 | 76.6 | -3.3 | 7.2 | -1.7 | -0.5 | 14.3 | 28.9 | 5.8 | 5.3 | 1.2 | 6.3 | 6.7 |
Financing Cash Flow
| -86.193 | 93.534 | -123.642 | 170.108 | 160.031 | 100.885 | -149.669 | 262.118 | 256.589 | 89.761 | -29.641 | 263.192 | 159.437 | 59.04 | -64.55 | 222.985 | 85.524 | 21.031 | 1,632.007 | -65.057 | 47.001 | 2,094.735 | 54.696 | 119.295 | 55.804 | 79.746 | 15.871 | 40.193 | -0.752 | 46.293 | 13.773 | 6.599 | -10.499 | 11.309 | -19.454 | 20.536 | -18.813 | 33.532 | -12.896 | -29.153 | -23.949 | -5.409 | -13.696 | -42.489 | -47.534 | -4.635 | -52.061 | -6.753 | -24.242 | 54.084 | -29.504 | -18.753 | -58.257 | 18.754 | -21.417 | 102.348 | -29.928 | 39.226 | -7.221 | 63.199 | 24.734 | 3.331 | -22.265 | 5.657 | 8.804 | 6.708 | -3.5 | 29.274 | -7.215 | 40.515 | 57.803 | 24.074 | 8.709 | -15.853 | 69.86 | 34.411 | -14.293 | 83.951 | -6.941 | -7.18 | -10.426 | 84.005 | -5.147 | -14.809 | 199.778 | 2.071 | 4.582 | 6.587 | 1.238 | 23.553 | 3.017 | 12.387 | 8.462 | 10.977 | 7.305 | 11.564 | 9.56 | 18.738 | 5.658 | 37.5 | -3.7 | 18 | 11.1 | 0.6 | -0.8 | 8.3 | 21.1 | 0.1 | -3.6 | 4.6 | -3.1 | 37.4 | -4.2 | 7.9 | -6.1 | -3.8 | 5.9 | 29 | -3.1 | 1.2 | -3.5 | 2.8 | -1.5 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 180.303 | -6.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.488 | -3.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.2 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 1.8 | 0.1 | 0.1 | -0.2 | 0 | 0.2 | 0 | -0.1 |
Net Change In Cash
| -49.862 | -16.381 | 30.588 | -3.893 | -3.137 | -8.507 | 8.751 | -11.968 | 10.39 | -45.322 | 47.731 | 0.831 | 1.332 | -9.642 | 13.219 | -3.667 | 1.267 | -24.621 | -1,837.074 | -161.646 | 56.492 | 1,970.023 | 0.426 | -0.637 | -48.684 | 49.746 | -1.002 | 0.065 | -3.672 | 3.386 | 0.662 | 0.051 | -1.211 | 0.942 | 0.752 | -0.842 | -0.544 | -4.659 | 5.136 | -0.705 | 0.985 | -13.65 | 12.45 | -1.335 | 2.121 | -15.081 | 13.832 | -0.601 | 1.075 | -0.156 | -3.001 | 0.216 | 1.071 | -0.342 | 1.325 | -7.62 | 0.442 | -1.674 | -7.083 | 3.854 | 4.193 | -2.922 | 1.8 | -1.024 | 1.168 | -1.709 | 1.969 | -1.042 | 4.084 | -3.604 | -28.937 | 29.954 | 4.786 | -42.146 | 39.573 | 2.397 | 4.11 | -12.05 | 4.299 | -5.524 | 6.234 | -1.262 | 2.911 | -10.04 | 14.197 | -2.136 | 2.821 | 1.958 | 3.081 | -3.71 | 3.576 | -0.125 | -5.741 | -0.592 | -0.581 | 4.407 | -4.247 | 1.408 | 1.823 | -1.8 | -0.4 | 0.9 | -2.2 | -0.7 | 0.2 | 0 | 0.5 | -0.7 | 0.4 | 0.2 | -0.7 | -1.6 | 1.7 | -0.4 | -0.6 | -4 | 7.3 | -0.8 | 0.5 | -0.3 | 0.4 | -0.1 | 0.3 |
Cash At End Of Period
| 8.436 | 18.819 | 35.2 | 4.612 | 8.505 | 11.642 | 20.149 | 11.398 | 23.366 | 12.976 | 58.298 | 10.567 | 9.736 | 8.404 | 18.046 | 4.827 | 8.494 | 7.227 | 31.848 | 1,868.922 | 2,030.568 | 1,974.076 | 4.053 | 3.627 | 4.264 | 52.948 | 3.202 | 4.204 | 4.139 | 7.811 | 4.425 | 3.763 | 3.712 | 4.923 | 3.981 | 3.229 | 4.071 | 4.615 | 9.274 | 4.138 | 4.843 | 3.858 | 17.508 | 5.058 | 6.393 | 4.272 | 19.353 | 5.521 | 6.122 | 5.047 | 5.203 | 8.204 | 7.988 | 6.917 | 7.259 | 5.934 | 13.554 | 13.112 | 14.786 | 21.869 | 18.015 | 13.822 | 16.744 | 14.944 | 15.968 | 14.8 | 16.509 | 14.54 | 15.582 | 11.498 | 15.102 | 44.039 | 14.085 | 9.299 | 51.445 | 11.872 | 9.475 | 5.365 | 17.415 | 13.116 | 18.64 | 12.406 | 13.668 | 10.757 | 20.797 | 6.6 | 8.736 | 5.915 | 3.957 | 0.876 | 4.586 | 1.01 | 1.135 | 6.876 | 7.468 | 8.049 | 3.642 | 7.889 | 6.481 | 4.7 | 6.5 | 6.9 | 6 | 0.7 | 1.4 | 1.2 | 1.2 | 0.7 | 1.4 | 1 | 0.8 | 1.5 | 3.1 | 1.4 | 1.8 | 2.4 | 6.4 | -0.9 | -0.1 | -0.6 | -0.3 | -0.7 | -0.6 |