| Period Ending: | 2025 11-01 |
2024 11-02 |
2023 10-28 |
2022 10-29 |
2021 10-30 |
2020 10-31 |
2019 11-02 |
2018 11-03 |
2017 10-28 |
2016 10-29 |
2015 10-31 |
2014 11-01 |
2013 11-02 |
2012 11-03 |
2011 10-29 |
2010 10-30 |
2009 10-31 |
2008 11-01 |
2007 11-03 |
2006 10-28 |
2005 10-29 |
2004 10-30 |
2003 11-01 |
2002 11-02 |
2001 11-03 |
2000 10-28 |
1999 10-30 |
1998 10-31 |
1997 11-01 |
1996 11-02 |
1995 10-28 |
1994 10-29 |
1993 10-31 |
1992 10-31 |
1991 10-31 |
1990 10-31 |
1989 10-31 |
1988 10-31 |
1987 10-31 |
1986 10-31 |
1985 10-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-25 | 2024-11-26 | 2023-11-21 | 2022-11-22 | 2021-12-03 | 2020-11-24 | 2019-11-26 | 2018-11-27 | 2017-11-22 | 2016-11-22 | 2015-11-24 | 2014-12-10 | 2013-11-26 | 2012-11-27 | 2011-11-22 | 2010-11-22 | 2009-11-24 | 2008-11-25 | 2007-11-30 | 2006-11-20 | 2005-11-21 | 2004-11-30 | 2003-12-23 | 2003-01-29 | 2002-01-28 | 2001-01-26 | 2000-01-28 | 1999-01-28 | 1998-01-28 | 1997-01-29 | 1996-01-26 | 1995-01-24 | 1993-10-31 | 1992-10-31 | 1991-10-31 | 1990-10-31 | 1989-10-31 | 1988-10-31 | 1987-10-31 | 1986-10-31 | 1985-10-31 |
| Total Current Assets | 7,108 | 5,485 | 4,384 | 4,938 | 5,378 | 2,518 | 1,985 | 2,112 | 2,351 | 4,975 | 4,080 | 3,812 | 5,472 | 4,696 | 4,386 | 3,479 | 2,491 | 2,090 | 1,979 | 3,011 | 3,732 | 3,496 | 2,886 | 3,624 | 3,435 | 3,168 | 1,379 | 903.5 | 895.4 | 820.3 | 526 | 505.5 | 403.2 | 297 | 248.9 | 232.4 | 223 | 221.3 | 176.5 | 161.7 | 151.9 |
| Cash and Short Term Investments | 3,652 | 2,363 | 958.1 | 1,471 | 1,978 | 1,056 | 648.3 | 816.6 | 1,048 | 4,056 | 3,029 | 2,866 | 4,683 | 3,900 | 3,592 | 2,688 | 1,816 | 1,310 | 1,081 | 2,128 | 2,706 | 2,685 | 2,117 | 2,898 | 2,793 | 2,235 | 762.5 | 304.9 | 340.6 | 299.9 | 151.1 | 181.8 | 80.7 | 17.7 | 16.5 | 8.3 | 30.1 | 22.7 | 5.8 | 6.3 | 11.3 |
| Cash & Equivalents | 2,499 | 1,991 | 958.1 | 1,471 | 1,978 | 1,056 | 648.3 | 816.6 | 1,048 | 921.1 | 884.4 | 569.2 | 392.1 | 528.8 | 1,405 | 1,070 | 639.7 | 593.6 | 425 | 343.9 | 627.6 | 518.9 | 517.9 | 1,614 | 1,365 | 1,736 | 355.9 | 263.3 | 289.6 | 210.1 | 69.3 | 109.1 | 80.7 | 17.7 | 16.5 | 8.3 | 30.1 | 22.7 | 5.8 | 6.3 | 11.3 |
| Short Term Investments | 1,153 | 371.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,135 | 2,145 | 2,297 | 4,291 | 3,372 | 2,187 | 1,618 | 1,176 | 716.1 | 656.2 | 1,784 | 2,078 | 2,166 | 1,599 | 1,284 | 1,428 | 498.8 | 406.6 | 41.6 | 51 | 89.8 | 81.8 | 72.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1,436 | 1,336 | 1,470 | 1,800 | 1,459 | 737.5 | 635.1 | 639.7 | 689 | 477.6 | 466.5 | 396.6 | 325.1 | 339.9 | 348.4 | 387.2 | 301 | 315.3 | 323.8 | 305.8 | 320.5 | 330.2 | 294.8 | 228.3 | 218.2 | 463.9 | 267.1 | 207.4 | 255.9 | 241.8 | 181.3 | 162.3 | 145.7 | 111.7 | 95.1 | 97.6 | 81.7 | 87.9 | 76.3 | 65.6 | 56.5 |
| Inventory | 1,656 | 1,448 | 1,642 | 1,400 | 1,201 | 608.3 | 609.9 | 586.8 | 550.8 | 376.6 | 412.3 | 367.9 | 283.3 | 313.7 | 295.1 | 277.5 | 253.2 | 314.6 | 324.4 | 362.9 | 325.6 | 348.4 | 287.5 | 306.4 | 246.9 | 332.1 | 248.9 | 275.1 | 226 | 218.9 | 144 | 130.8 | 150.4 | 142.5 | 117.1 | 107.6 | 97.5 | 97.4 | 83.8 | 79.1 | 77.1 |
| Other Current Assets | 363.3 | 337.5 | 314 | 267 | 740.7 | 116 | 91.78 | 69.06 | 63.73 | 64.91 | 171.8 | 180.9 | 181 | 142.2 | 150.4 | 126.6 | 120.5 | 150 | 249.5 | 214.3 | 380.4 | 132.4 | 186.7 | 191.5 | 176.7 | 136.7 | 100.6 | 116.1 | 72.9 | 59.7 | 49.6 | 30.6 | 26.4 | 25.1 | 20.2 | 18.9 | 13.7 | 13.3 | 10.6 | 10.7 | 7 |
| Total Assets | 47,993 | 48,228 | 48,794 | 50,302 | 52,322 | 21,469 | 21,393 | 20,450 | 21,141 | 7,970 | 7,062 | 6,860 | 6,382 | 5,620 | 5,278 | 4,329 | 3,404 | 3,091 | 2,972 | 3,987 | 4,583 | 4,720 | 4,093 | 4,980 | 4,885 | 4,411 | 2,218 | 1,862 | 1,764 | 1,516 | 1,002 | 815.9 | 678.5 | 561.9 | 503.3 | 487.2 | 452.5 | 449.4 | 397.3 | 369 | 347.7 |
| Total Non-Current Assets | 40,885 | 42,744 | 44,410 | 45,364 | 46,944 | 18,951 | 19,408 | 18,338 | 18,790 | 2,995 | 2,983 | 3,048 | 909.3 | 924.2 | 891.3 | 849.8 | 913.7 | 1,001 | 993 | 975.5 | 850.8 | 1,191 | 1,207 | 1,356 | 1,450 | 1,243 | 839.3 | 958.2 | 868.5 | 695.4 | 475.6 | 310.4 | 275.3 | 264.9 | 254.4 | 254.8 | 229.5 | 228.1 | 220.8 | 207.3 | 195.8 |
| Property, Plant and Equipment | 3,316 | 3,416 | 3,219 | 2,401 | 1,979 | 1,121 | 1,220 | 1,154 | 1,107 | 636.1 | 644.1 | 622.4 | 508.2 | 500.9 | 478.8 | 472.7 | 476.5 | 567.4 | 556.9 | 562.6 | 599.9 | 667.8 | 671.1 | 780.9 | 907.9 | 779.2 | 642.8 | 703.4 | 661.6 | 583.3 | 432 | 281.8 | 248.4 | 237.4 | 224 | 223.9 | 208.7 | 200.7 | 186.2 | 173.2 | 160.8 |
| Goodwill and Intangible Assets | 34,959 | 36,495 | 38,225 | 40,179 | 42,186 | 15,929 | 16,474 | 17,031 | 17,537 | 2,228 | 2,220 | 2,314 | 312.7 | 312.6 | 287.3 | 256.9 | 257.7 | 247.5 | 303.6 | 299 | 167.6 | 169.4 | 172 | 174.6 | 229.3 | 192.7 | 30.6 | 15.8 | 14.8 | 16.8 | 17.2 | 19.3 | 21.3 | 23.4 | 25.8 | 25.8 | 1.1 | 1.7 | 2.3 | 2.8 | 3.4 |
| Goodwill | 26,945 | 26,910 | 26,913 | 26,913 | 26,918 | 12,278 | 12,257 | 12,253 | 12,217 | 1,679 | 1,637 | 1,642 | 284.1 | 283.8 | 275.1 | 255.6 | 250.9 | 235.2 | 279.5 | 256.2 | 163.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 8,014 | 9,585 | 11,312 | 13,265 | 15,267 | 3,650 | 4,217 | 4,778 | 5,319 | 549.4 | 583.5 | 671.4 | 28.55 | 28.77 | 12.2 | 1.34 | 6.86 | 12.3 | 24.15 | 42.81 | 4.2 | 169.4 | 172 | 174.6 | 229.3 | 192.7 | 30.6 | 15.8 | 14.8 | 16.8 | 17.2 | 19.3 | 21.3 | 23.4 | 25.8 | 25.8 | 1.1 | 1.7 | 2.3 | 2.8 | 3.4 |
| Long Term Investments | 0 | 0 | 0 | 122.3 | 127.9 | 86.73 | 77.32 | 28.73 | 24.84 | 21.94 | 17.48 | 13.4 | 3.82 | 1.82 | 2.95 | 1.32 | 1.49 | 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 Tax Assets | 1,867 | 2,084 | 2,223 | 2,265 | 2,267 | 1,503 | 1,582 | 21.08 | 32.32 | 36.01 | 33.28 | 27.25 | 26.23 | 43.53 | 37.65 | 52.77 | 73.65 | 65.95 | 52.49 | 54.73 | 13.33 | 0 | 144.2 | 0 | 51 | 51 | 40 | 0 | 21 | 17 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 742.9 | 749.1 | 742.9 | 397.3 | 383.9 | 311.9 | 53.72 | 102.7 | 88.61 | 72.87 | 67.72 | 70.9 | 58.45 | 65.34 | 84.56 | 66.16 | 104.3 | 120.6 | 79.9 | 59.17 | 69.94 | 354.3 | 219.8 | 400.4 | 261.7 | 220.4 | 125.9 | 239 | 171.1 | 78.3 | 21.4 | 6.3 | 5.6 | 4.1 | 4.6 | 5.1 | 19.7 | 25.7 | 32.3 | 31.3 | 31.6 |
| Total Current Liabilities | 3,246 | 2,988 | 3,201 | 2,443 | 2,770 | 1,365 | 1,509 | 1,052 | 1,596 | 782.9 | 1,114 | 709.1 | 570.5 | 525.1 | 525 | 643.5 | 386.6 | 569.1 | 548.1 | 490.9 | 818.9 | 575.6 | 463.5 | 483.6 | 527.9 | 649.9 | 479.3 | 320.9 | 274.4 | 270.2 | 254.4 | 206.2 | 132.8 | 99.6 | 97 | 106.3 | 63.2 | 72.8 | 57.6 | 59.9 | 59.3 |
| Accounts Payable | 543.8 | 487.5 | 493 | 582.2 | 443.4 | 227.3 | 225.3 | 260.9 | 236.6 | 171.4 | 174.2 | 139 | 120 | 117 | 113.1 | 133.1 | 107.3 | 130.5 | 156.2 | 122.9 | 128.3 | 126.8 | 99.34 | 91.27 | 79.78 | 213.2 | 103.4 | 59.1 | 97.7 | 90.2 | 100.2 | 74.5 | 48.8 | 43.3 | 37.4 | 35 | 26.3 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 519.5 | 1,016 | 1,111 | 53.63 | 569.2 | 39.92 | 299.7 | 67 | 300 | 0 | 374.8 | 0 | 0 | 14.5 | 14.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.75 | 6.43 | 15.69 | 97.1 | 14.5 | 11.7 | 11.2 | 2.4 | 23.2 | 2.3 | 2.7 | 5.8 | 11.1 | 8.5 | 8.4 | 7.3 | 9.7 | 12.7 |
| Tax Payables | 0 | 470.5 | 345.7 | 288.7 | 332.7 | 182.1 | 187.9 | 93.72 | 86.91 | 4.1 | 15.06 | 62.77 | 45.49 | 6.1 | 6.58 | 60.42 | 6.45 | 4.11 | 0 | 60.96 | 172.3 | 0 | 129.8 | 0 | 121.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 487.4 | 474 | 351.5 | 300.1 | 278.4 | 247.4 | 238.5 | 233.2 | 242.8 | 149.3 | 175.4 | 151.4 | 146.7 | 121.8 | 158 | 121.3 | 110.3 | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2,182 | 1,015 | 1,251 | 1,518 | 1,425 | 915.7 | 795.8 | 142.7 | 498.8 | 255.9 | 249.6 | 228.9 | 157.6 | 148.9 | 157.6 | 207.1 | 123.6 | 259.1 | 240.4 | 160.3 | 396.5 | 290.8 | 113 | 278.4 | 177.9 | 421 | 278.8 | 247.3 | 165 | 168.8 | 151.8 | 108.5 | 81.7 | 53.6 | 53.8 | 60.2 | 28.4 | 64.4 | 50.3 | 50.2 | 46.6 |
| Total Liabilities | 14,177 | 13,052 | 13,229 | 13,837 | 14,330 | 9,471 | 9,683 | 9,170 | 10,980 | 2,805 | 1,986 | 2,102 | 1,642 | 1,455 | 1,482 | 1,129 | 875.1 | 670.7 | 633.8 | 550.8 | 891.7 | 923.7 | 804.8 | 2,080 | 2,042 | 2,108 | 602.4 | 733.3 | 675.8 | 652.9 | 345.6 | 294 | 246.5 | 186.9 | 148.9 | 144.5 | 89.1 | 108.2 | 99.8 | 98.7 | 109.9 |
| Total Non-Current Liabilities | 10,931 | 10,064 | 10,028 | 11,394 | 11,559 | 8,106 | 8,175 | 8,118 | 9,383 | 2,022 | 872.2 | 1,393 | 1,072 | 929.9 | 957.2 | 485.6 | 488.5 | 101.7 | 85.76 | 59.9 | 72.79 | 348.1 | 341.3 | 1,597 | 1,514 | 1,458 | 123.1 | 412.4 | 401.4 | 382.7 | 91.2 | 87.8 | 113.7 | 87.3 | 51.9 | 38.2 | 25.9 | 35.4 | 42.2 | 38.8 | 50.6 |
| Total Long Term Debt | 8,145 | 6,634 | 5,902 | 6,549 | 6,253 | 5,145 | 5,192 | 6,266 | 7,551 | 1,732 | 498.5 | 872.8 | 872.2 | 807.1 | 871.9 | 400.6 | 379.6 | 0 | 0 | 0 | 0 | 0 | 0 | 1,274 | 1,206 | 1,213 | 32.4 | 371.6 | 348.9 | 397.4 | 80 | 80.1 | 100.3 | 70.6 | 36.8 | 24.1 | 12.2 | 23 | 30.1 | 29.1 | 42.9 |
| Deferred Tax Liabilities Non-Current | 2,163 | 2,624 | 3,128 | 3,623 | 3,939 | 1,920 | 2,088 | 990.4 | 1,675 | 109.9 | 227.4 | 235.8 | 6.04 | 1.13 | 1.26 | 1.8 | 36.23 | 14.31 | 10.15 | 3.41 | 1.74 | 10.72 | 16.56 | 22.61 | 51.34 | 51.2 | 40 | 31.8 | 20.7 | 17 | 5 | 3.2 | 8.5 | 12.7 | 11.7 | 10.9 | 12.1 | 11 | 11.2 | 8.8 | 7.4 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 72.91 | 68.13 | 64.75 | 53.63 | 52.58 | 39.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.2 | 30.8 | 38.9 | 43.7 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | 549.9 | 736.8 | 933.3 | 1,170 | 1,315 | 1,001 | 894.4 | 862.4 | 157.7 | 179.6 | 146.4 | 284.2 | 193.4 | 121.7 | 84.08 | 83.21 | 72.67 | 87.36 | 75.61 | 56.48 | 71.05 | 337.4 | 324.8 | 299.4 | 256.5 | 193.6 | 34.5 | -21.8 | -7.1 | -75.4 | 6.2 | 4.4 | 4.9 | 4 | 3.4 | 3.2 | 1.6 | 1.4 | 0.9 | 0.9 | 0.3 |
| Total Equity | 33,816 | 35,176 | 35,565 | 36,465 | 37,993 | 11,998 | 11,709 | 11,268 | 10,162 | 5,166 | 5,073 | 4,758 | 4,740 | 4,165 | 3,795 | 3,200 | 2,529 | 2,420 | 2,338 | 3,436 | 3,692 | 3,800 | 3,288 | 2,900 | 2,843 | 2,304 | 1,616 | 1,128 | 1,088 | 862.8 | 656 | 521.9 | 432 | 375 | 354.4 | 342.7 | 363.4 | 341.2 | 297.5 | 270.3 | 237.8 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 33,816 | 35,176 | 35,565 | 36,465 | 37,993 | 11,998 | 11,709 | 11,268 | 10,162 | 5,166 | 5,073 | 4,758 | 4,740 | 4,165 | 3,795 | 3,200 | 2,529 | 2,420 | 2,338 | 3,436 | 3,692 | 3,800 | 3,288 | 2,900 | 2,843 | 2,304 | 1,616 | 1,128 | 1,088 | 862.8 | 656 | 521.9 | 432 | 375 | 354.4 | 342.7 | 363.4 | 341.2 | 297.5 | 270.3 | 237.8 |
| Retained Earnings | 10,540 | 10,197 | 10,357 | 8,721 | 7,517 | 7,236 | 6,899 | 5,983 | 4,911 | 4,786 | 4,437 | 4,231 | 4,056 | 3,789 | 3,482 | 2,897 | 2,491 | 2,420 | 2,253 | 3,379 | 3,269 | 2,974 | 2,478 | 2,180 | 2,074 | 1,718 | 1,111 | 914 | 831.6 | 653.4 | 481.5 | 362.2 | 287.7 | 243.2 | 228.3 | 220.1 | 233 | 205.1 | 167.2 | 148.5 | 125.1 |
| Accumulated Other Earnings | -154.6 | -185.3 | -188.3 | -198.2 | -186.6 | -249.5 | -187.8 | -58.44 | -61.36 | -73.81 | -50.85 | -168.5 | -80.55 | -64.39 | -26.17 | -33.59 | -10.25 | -48.18 | 34.1 | -0.207 | -19.26 | 3.75 | 2.97 | -1.91 | -0.204 | 2.84 | 12.2 | 6 | 6.7 | 6.7 | 5.9 | 6 | -343.5 | -293.9 | -251.6 | -228.9 | -186.6 | -158.6 | -129.5 | -98.1 | -75 |
| Common Stock | 81.61 | 82.72 | 82.71 | 84.88 | 87.55 | 61.58 | 61.38 | 61.69 | 61.44 | 51.36 | 52.01 | 51.87 | 51.84 | 50.23 | 49.66 | 49.78 | 48.65 | 48.53 | 50.56 | 57 | 61.14 | 62.64 | 62.38 | 61.28 | 60.56 | 59.66 | 29.7 | 27.3 | 27 | 26.5 | 19.1 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 12.3 | 0 | 7.8 | 6.2 | 5.5 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 23,349 | 25,082 | 25,314 | 27,857 | 30,574 | 4,950 | 4,936 | 5,282 | 5,251 | 402.3 | 634.5 | 643.1 | 711.9 | 390.7 | 289.6 | 287 | 56.31 | 0 | 0 | 0 | 380.2 | 759.6 | 745.5 | 661 | 708.4 | 523.2 | 463.3 | 181.1 | 222.8 | 176.2 | 149.5 | 141.2 | 487.8 | 425.7 | 377.7 | 351.5 | 317 | 294.7 | 259.8 | 219.9 | 187.7 |
| Total Liabilities & Total Equity | 47,993 | 48,228 | 48,794 | 50,302 | 52,322 | 21,469 | 21,393 | 20,438 | 21,141 | 7,970 | 7,059 | 6,860 | 6,382 | 5,620 | 5,278 | 4,329 | 3,404 | 3,091 | 2,972 | 3,987 | 4,583 | 4,720 | 4,093 | 4,980 | 4,885 | 4,411 | 2,218 | 1,862 | 1,764 | 1,516 | 1,002 | 815.9 | 678.5 | 561.9 | 503.3 | 487.2 | 452.5 | 449.4 | 397.3 | 369 | 347.7 |
| Total Liabilities & Shareholders' Equity | 47,993 | 48,228 | 48,794 | 50,302 | 52,322 | 21,469 | 21,393 | 20,450 | 21,141 | 7,970 | 7,062 | 6,860 | 6,382 | 5,620 | 5,278 | 4,329 | 3,404 | 3,091 | 2,972 | 3,987 | 4,583 | 4,720 | 4,093 | 4,980 | 4,885 | 4,411 | 2,218 | 1,862 | 1,764 | 1,516 | 1,002 | 815.9 | 678.5 | 561.9 | 503.3 | 487.2 | 452.5 | 449.4 | 397.3 | 369 | 347.7 |
| Total Investments | 1,153 | 371.8 | 0 | 122.3 | 127.9 | 86.73 | 77.32 | 28.73 | 24.84 | 3,157 | 2,162 | 2,311 | 4,295 | 3,373 | 2,190 | 1,619 | 1,178 | 716.1 | 656.2 | 1,784 | 2,078 | 2,166 | 1,599 | 1,284 | 1,432 | 717 | 526 | 41.6 | 182 | 158 | 96 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 8,665 | 7,650 | 7,013 | 6,602 | 6,822 | 5,185 | 5,492 | 6,333 | 7,851 | 1,732 | 869.9 | 872.8 | 872.2 | 821.6 | 886.4 | 400.6 | 379.6 | 0 | 0 | 0 | 0 | 0 | 0 | 1,278 | 1,212 | 1,229 | 113.3 | 355.3 | 360.6 | 364.9 | 82.4 | 103.3 | 102.6 | 73.3 | 42.6 | 35.2 | 20.7 | 31.4 | 37.4 | 38.8 | 55.6 |
| Net Debt | 6,165 | 5,658 | 6,055 | 5,132 | 4,844 | 4,129 | 4,844 | 5,516 | 6,803 | 811 | -14.42 | 303.6 | 480.2 | 292.8 | -518.7 | -669.4 | -260.1 | -593.6 | -425 | -343.9 | -627.6 | -518.9 | -517.9 | -335.5 | -152.5 | -507.8 | -242.6 | 92 | 71 | 154.8 | 13.1 | -5.8 | 21.9 | 55.6 | 26.1 | 26.9 | -9.4 | 8.7 | 31.6 | 32.5 | 44.3 |