| Period Ending: | 2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
1988 12-31 |
1987 12-31 |
1986 12-31 |
1985 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-02-20 | 2024-02-22 | 2023-02-21 | 2022-02-22 | 2021-02-18 | 2020-02-20 | 2019-02-21 | 2018-02-22 | 2017-02-23 | 2016-02-25 | 2015-02-24 | 2014-02-26 | 2013-02-21 | 2012-02-23 | 2011-02-24 | 2010-02-25 | 2009-02-26 | 2008-02-27 | 2007-02-28 | 2006-03-06 | 2005-07-01 | 2004-03-12 | 2003-03-17 | 2002-03-14 | 2001-03-15 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 | 1986-12-31 | 1985-12-31 |
| Total Current Assets | 2,603 | 2,825 | 2,528 | 2,129 | 2,522 | 2,026 | 1,836 | 1,935 | 1,928 | 1,620 | 1,579 | 1,365 | 1,158 | 1,061 | 974.5 | 971.7 | 954.6 | 952.2 | 684.1 | 556.3 | 461.9 | 382.1 | 350.6 | 379.3 | 303.1 | 256.1 | 267.8 | 248.5 | 247 | 249.3 | 254 | 302.1 | 319.5 | 319.1 | 317.7 | 316.2 | 250.7 | 338.3 | 315.5 | 202.8 |
| Cash and Short Term Investments | 374 | 409.8 | 345.4 | 346.8 | 1,213 | 393 | 354 | 646.3 | 717.3 | 381 | 377.6 | 295.2 | 156.2 | 175 | 168.9 | 251.3 | 91.21 | 181 | 58.22 | 43.79 | 48.98 | 22.89 | 21.8 | 22.35 | 15.3 | 15.4 | 16.85 | 0.7 | 3.1 | 7 | 7.2 | 40.5 | 59.1 | 34.9 | 86.9 | 84.4 | 116.1 | 175 | 173.5 | 59.9 |
| Cash & Equivalents | 374 | 409.8 | 345.4 | 346.8 | 1,213 | 393 | 354 | 646.3 | 717.3 | 381 | 377.6 | 295.2 | 156.2 | 170.4 | 163.2 | 246.4 | 86.98 | 170.1 | 49.09 | 35.55 | 37.58 | 14.31 | 13.48 | 14.14 | 7.19 | 8.64 | 9.77 | 0.7 | 3.1 | 7 | 7.2 | 40.5 | 59.1 | 34.9 | 86.9 | 84.4 | 116.1 | 175 | 173.5 | 59.9 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.56 | 5.64 | 4.99 | 4.23 | 10.84 | 9.13 | 8.24 | 11.39 | 8.57 | 8.32 | 8.21 | 8.11 | 6.8 | 7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 948.8 | 1,013 | 919.3 | 829.2 | 597.5 | 744.8 | 732.8 | 668.2 | 592.3 | 603.3 | 585.5 | 536.7 | 507.9 | 438.2 | 399.9 | 331.4 | 406 | 395.6 | 328.8 | 269.4 | 217.3 | 189 | 175.2 | 181 | 139.6 | 112.8 | 139.2 | 134.7 | 117.7 | 118.8 | 115.7 | 108.1 | 107.1 | 112.5 | 99.6 | 90.7 | 70.1 | 92.6 | 76 | 75.3 |
| Inventory | 1,022 | 1,132 | 1,044 | 769.2 | 559.2 | 624.6 | 624.7 | 540.5 | 492.1 | 514.5 | 495.9 | 452.8 | 428.9 | 380.5 | 335.3 | 311.5 | 349.5 | 301.7 | 236.8 | 193.1 | 168.5 | 143.4 | 129.5 | 152.5 | 129.4 | 102.4 | 89.83 | 85.1 | 94.4 | 101.5 | 100.6 | 91.9 | 91 | 94.4 | 102.6 | 105.6 | 59.8 | 59 | 52.4 | 61.6 |
| Other Current Assets | 258.5 | 269.5 | 219.1 | 183.6 | 153 | 263.4 | 124.6 | 79.67 | 126.5 | 120.9 | 119.6 | 80.27 | 64.96 | 67.49 | 70.47 | 77.45 | 107.9 | 73.91 | 60.3 | 50.02 | 27.11 | 26.81 | 24.09 | 23.44 | 18.87 | 25.5 | 21.96 | 28 | 31.8 | 22 | 30.5 | 61.6 | 62.3 | 77.3 | 28.6 | 35.5 | 4.7 | 11.7 | 13.6 | 6 |
| Total Assets | 14,631 | 15,024 | 12,431 | 11,898 | 10,357 | 9,845 | 8,662 | 7,796 | 7,101 | 6,665 | 6,415 | 5,870 | 5,185 | 4,313 | 3,819 | 3,245 | 3,056 | 2,746 | 2,131 | 1,781 | 1,420 | 1,215 | 1,030 | 1,029 | 859 | 768.1 | 699.8 | 555.2 | 537.9 | 526.7 | 502 | 562.7 | 594.7 | 612.5 | 615.2 | 563.3 | 448.3 | 538.4 | 511.8 | 400.6 |
| Total Non-Current Assets | 12,028 | 12,199 | 9,903 | 9,769 | 7,835 | 7,819 | 6,826 | 5,861 | 5,172 | 5,045 | 4,827 | 4,505 | 4,027 | 3,252 | 2,844 | 2,273 | 2,101 | 1,793 | 1,447 | 1,224 | 958.4 | 832.8 | 679.4 | 649.9 | 555.9 | 512 | 432 | 306.7 | 290.9 | 277.4 | 248 | 260.6 | 275.2 | 293.4 | 297.5 | 247.1 | 197.6 | 200.1 | 196.3 | 197.8 |
| Property, Plant and Equipment | 1,054 | 1,121 | 805.9 | 787.1 | 693.8 | 728.6 | 554.1 | 493.3 | 473.2 | 484.5 | 448.4 | 402.8 | 380.8 | 326.3 | 318.1 | 310.1 | 307.9 | 293.1 | 258 | 228.4 | 207.5 | 213.6 | 204.3 | 214.5 | 214 | 219.6 | 214.4 | 186.4 | 192.4 | 176.8 | 175.1 | 184.8 | 186 | 194.1 | 200.7 | 153 | 131.1 | 136.3 | 121.6 | 119.9 |
| Goodwill and Intangible Assets | 10,471 | 10,613 | 8,715 | 8,607 | 6,849 | 6,810 | 6,016 | 5,129 | 4,553 | 4,380 | 4,240 | 3,882 | 3,518 | 2,789 | 2,335 | 1,799 | 1,682 | 1,358 | 1,081 | 903.1 | 680.3 | 624.9 | 394.9 | 387.4 | 299.5 | 248.3 | 149.2 | 51.7 | 95 | 45.3 | 29.4 | 38 | 0 | 0 | 0 | 0 | 0 | 38.8 | 39.1 | 43.1 |
| Goodwill | 6,556 | 6,448 | 5,373 | 5,239 | 4,225 | 4,048 | 3,612 | 3,116 | 2,819 | 2,707 | 2,611 | 2,408 | 2,208 | 1,800 | 1,574 | 1,277 | 1,240 | 1,046 | 881.4 | 785.2 | 601 | 0 | 0 | 387.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3,915 | 4,165 | 3,342 | 3,369 | 2,624 | 2,763 | 2,404 | 2,013 | 1,734 | 1,673 | 1,626 | 1,474 | 1,310 | 983 | 761.6 | 521.9 | 441.8 | 312.3 | 199.7 | 117.9 | 79.26 | 624.9 | 394.9 | 0 | 299.5 | 248.3 | 149.2 | 51.7 | 95 | 45.3 | 29.4 | 38 | 0 | 0 | 0 | 0 | 0 | 38.8 | 39.1 | 43.1 |
| Long Term Investments | 9.12 | 0 | 382.5 | 375 | 292.6 | 279.8 | 256.2 | 239.1 | 146.3 | 177.5 | 154.3 | 223.7 | 123.9 | 145.8 | 191.1 | 167.4 | 111.2 | 142.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Long Term Assets | 493.7 | 464.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.29 | -15.67 | -3.95 | 4.03 | -9.16 | 0 | -3.49 | 0 | 0 | 107.6 | 92.71 | 70.6 | -5.75 | 80.25 | 48.03 | 42.45 | 44.18 | 68.37 | 68.6 | 3.5 | 55.3 | 43.5 | 37.8 | 89.2 | 99.3 | 96.8 | 94.1 | 66.5 | 25 | 35.6 | 34.8 |
| Total Current Liabilities | 2,099 | 2,883 | 1,564 | 1,563 | 1,076 | 1,426 | 1,259 | 1,139 | 924.4 | 1,024 | 936.1 | 874.5 | 880 | 628.9 | 550.9 | 424.3 | 447.5 | 640.8 | 480.9 | 405.8 | 272.8 | 289.2 | 261.4 | 336.1 | 297.7 | 262.7 | 233.9 | 178.7 | 178.9 | 210.7 | 183.2 | 167.9 | 137.6 | 137.7 | 133.2 | 101.2 | 74.7 | 83.9 | 87.7 | 101.4 |
| Accounts Payable | 523.3 | 516.6 | 497.1 | 470.3 | 360.4 | 377.2 | 399.6 | 437.3 | 369.5 | 365.4 | 386.2 | 347.6 | 321.2 | 283.1 | 236.6 | 191.8 | 203.7 | 206.2 | 160.6 | 132.5 | 109 | 96.58 | 81.11 | 86.71 | 127.6 | 73.4 | 68.3 | 75.6 | 74.2 | 76.6 | 74.9 | 54.4 | 55.6 | 59.7 | 53.7 | 39.1 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 709.1 | 1,479 | 272.4 | 362.4 | 177.2 | 540.5 | 358.9 | 308.1 | 278.9 | 384.9 | 286.2 | 273.3 | 320.7 | 140.5 | 97.15 | 85.8 | 18.44 | 236 | 163.6 | 156.1 | 49.94 | 106.8 | 110.4 | 167.4 | 87.31 | 99.67 | 78.33 | 13.6 | 31.9 | 56.4 | 11.8 | 14.5 | 19.7 | 16.1 | 24.3 | 9.9 | 8.2 | 6.7 | 5.9 | 34 |
| Tax Payables | 84.43 | 69.57 | 48.17 | 35.9 | 38.9 | 30.29 | 48.6 | 34.66 | 29.91 | 32.74 | 27.16 | 40.01 | 40.6 | 24.13 | 39.03 | 13.35 | 31.65 | 28.44 | 14.62 | 0 | 11.63 | 11.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 363.6 | 375.5 | 357.7 | 298.7 | 194.6 | 156.8 | 137.2 | 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 |
| Other Current Liabilities | 418.2 | 441.9 | 388.8 | 396 | 304.8 | 321.1 | 314.4 | 358.6 | 246.1 | 241 | 236.6 | 213.6 | 197.5 | 181.2 | 178.1 | 133.4 | 193.7 | 170.1 | 142.1 | 117.2 | 102.2 | 73.94 | 69.89 | 82.04 | 82.74 | 89.63 | 87.27 | 89.5 | 72.8 | 77.7 | 96.5 | 99 | 62.3 | 61.9 | 55.2 | 52.2 | 66.5 | 77.2 | 81.8 | 67.4 |
| Total Liabilities | 4,976 | 6,293 | 4,955 | 5,026 | 4,408 | 4,729 | 4,420 | 3,768 | 3,844 | 3,410 | 3,173 | 2,735 | 2,648 | 2,260 | 2,044 | 1,682 | 1,768 | 1,525 | 1,164 | 975 | 760.8 | 685.7 | 609.8 | 694.2 | 578.1 | 551.9 | 525.8 | 396.2 | 399.4 | 439.6 | 428.8 | 397.4 | 384.4 | 401 | 415.8 | 368.4 | 267.4 | 285.5 | 280.7 | 180.9 |
| Total Non-Current Liabilities | 2,877 | 3,411 | 3,390 | 3,463 | 3,332 | 3,303 | 3,162 | 2,630 | 2,920 | 2,385 | 2,245 | 1,867 | 1,775 | 1,638 | 1,493 | 1,255 | 1,320 | 883.8 | 683.3 | 569.3 | 487.9 | 398.8 | 348.4 | 358.1 | 280.5 | 289.2 | 291.9 | 217.5 | 220.5 | 228.9 | 245.6 | 229.5 | 246.8 | 263.3 | 282.6 | 267.2 | 192.7 | 201.6 | 193 | 79.5 |
| Total Long Term Debt | 1,615 | 1,895 | 2,288 | 2,358 | 2,281 | 2,271 | 2,274 | 1,866 | 2,063 | 1,553 | 1,428 | 1,142 | 1,133 | 1,123 | 1,071 | 955.9 | 1,093 | 667 | 518.3 | 475.3 | 400.2 | 317.7 | 279.6 | 303.4 | 233.6 | 231.8 | 227 | 152.3 | 150.3 | 150.4 | 190.3 | 172.4 | 187.2 | 204.8 | 223.7 | 219.6 | 148.8 | 155.5 | 152 | 38.5 |
| Deferred Tax Liabilities Non-Current | 831 | 836.7 | 694.3 | 719.7 | 533.5 | 536.1 | 528.3 | 512.5 | 621.8 | 624 | 618.4 | 558.6 | 482.9 | 389.1 | 311.5 | 206.4 | 144.9 | 116.6 | 65.08 | 54.91 | 49.44 | 51.37 | 41.23 | 33.5 | 33.17 | 27.8 | 28.1 | 30 | 33.5 | 31.9 | 28.5 | 27.9 | 34.4 | 36.1 | 33.2 | 29.8 | 30.2 | 41.1 | 41 | 41 |
| Deferred Revenue Non-Current | 37.1 | 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 |
| Capital Lease Obligations | 244.8 | 61.05 | 175.6 | 176.5 | 44.95 | 43.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Long Term Liabilities | 149 | 617.6 | 232.4 | 208.6 | 472.4 | 452.8 | 359.5 | 251.1 | 235.3 | 207.6 | 199 | 166.9 | 158.7 | 125.3 | 110 | 92.49 | 82.07 | 100.2 | 99.96 | 39.04 | 38.31 | 29.72 | 27.54 | 21.15 | 13.71 | 29.64 | 36.79 | 35.2 | 36.7 | 46.6 | 26.8 | 29.2 | 25.2 | 22.4 | 25.7 | 17.8 | 13.7 | 5 | 0 | 0 |
| Total Equity | 9,655 | 8,730 | 7,477 | 6,872 | 5,949 | 5,115 | 4,242 | 4,028 | 3,257 | 3,255 | 3,240 | 3,136 | 2,535 | 2,053 | 1,775 | 1,567 | 1,288 | 1,241 | 966.7 | 809.5 | 659.6 | 529.1 | 420.2 | 335.1 | 280.8 | 216.2 | 174 | 159 | 129.5 | 87.1 | 73.2 | 165.3 | 210.3 | 211.5 | 199.4 | 194.9 | 180.9 | 252.9 | 231.1 | 219.7 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 9,655 | 8,730 | 7,477 | 6,872 | 5,949 | 5,115 | 4,242 | 4,028 | 3,257 | 3,255 | 3,240 | 3,136 | 2,535 | 2,053 | 1,775 | 1,567 | 1,288 | 1,241 | 966.7 | 809.5 | 659.6 | 529.1 | 420.2 | 335.1 | 280.8 | 216.2 | 174 | 159 | 129.5 | 87.1 | 73.2 | 165.3 | 210.3 | 211.5 | 199.4 | 194.9 | 180.9 | 252.9 | 231.1 | 219.7 |
| Retained Earnings | 11,058 | 9,940 | 8,857 | 7,900 | 7,095 | 6,388 | 5,654 | 5,002 | 4,404 | 3,975 | 3,470 | 2,966 | 2,507 | 2,102 | 1,756 | 1,500 | 1,320 | 1,099 | 902.4 | 764.7 | 640.9 | 544.4 | 464.7 | 388.9 | 330.7 | 269.9 | 216.8 | 182.9 | 157.8 | 124.5 | 111.2 | 161.3 | 193.7 | 179.4 | 170.4 | 161.2 | 150.4 | 221.5 | 218.6 | 204 |
| Accumulated Other Earnings | -555.7 | -484.9 | -574.9 | -470.4 | -504.5 | -533.1 | -551.1 | -429.2 | -542.4 | -405.6 | -266.9 | -65.24 | -151.3 | -157.3 | -91.96 | -75.28 | -144.8 | 5.37 | -33.55 | -20.92 | -9.64 | -19.2 | -34.72 | -37.02 | -30.16 | -27.39 | -20.86 | -257.1 | -256.2 | -217.4 | -221.5 | -199.6 | -180.2 | -157.8 | -131.5 | -114.9 | -102.7 | -135.7 | -123.9 | -109.8 |
| Common Stock | 2.72 | 2.71 | 2.7 | 2.69 | 2.68 | 2.66 | 2.64 | 2.63 | 2.62 | 2.61 | 2.59 | 2.58 | 2.56 | 1.69 | 1.68 | 1.11 | 1.1 | 1.1 | 1.08 | 0.717 | 0.704 | 0.345 | 0.339 | 0.334 | 0.334 | 0.334 | 0.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | 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 |
| Additional Paid in Capital | -849.4 | -727.9 | -808.7 | -560.5 | -643.5 | -741.6 | -863.4 | -548.2 | -607.4 | -317.1 | 33.94 | 232.8 | 176.5 | 106.8 | 109.7 | 140.7 | 111 | 135.1 | 96.76 | 61.07 | 27.66 | 3.56 | -10.17 | -17.18 | -20.03 | -26.64 | -22.15 | 233.2 | 227.9 | 180 | 183.5 | 203.6 | 196.8 | 189.9 | 160.5 | 148.6 | 133.2 | 167.1 | 136.4 | 125.5 |
| Total Liabilities & Total Equity | 14,631 | 15,024 | 12,431 | 11,898 | 10,357 | 9,845 | 8,662 | 7,796 | 7,101 | 6,660 | 6,421 | 5,878 | 5,190 | 4,319 | 3,819 | 3,246 | 3,056 | 2,765 | 2,131 | 1,781 | 1,420 | 1,217 | 1,030 | 1,029 | 859 | 768.2 | 699.8 | 555.2 | 528.9 | 526.7 | 502 | 562.7 | 594.7 | 612.5 | 615.2 | 563.3 | 448.3 | 538.4 | 511.8 | 400.6 |
| Total Liabilities & Shareholders' Equity | 14,631 | 15,024 | 12,431 | 11,898 | 10,357 | 9,845 | 8,662 | 7,796 | 7,101 | 6,665 | 6,415 | 5,870 | 5,185 | 4,313 | 3,819 | 3,245 | 3,056 | 2,746 | 2,131 | 1,781 | 1,420 | 1,215 | 1,030 | 1,029 | 859 | 768.1 | 699.8 | 555.2 | 537.9 | 526.7 | 502 | 562.7 | 594.7 | 612.5 | 615.2 | 563.3 | 448.3 | 538.4 | 511.8 | 400.6 |
| Total Investments | 9.12 | 0 | 382.5 | 375 | 292.6 | 279.8 | 256.2 | 239.1 | 146.3 | 177.5 | 154.3 | 223.7 | 123.9 | 150.4 | 196.7 | 172.4 | 115.4 | 153.1 | 9.13 | 8.24 | 11.39 | 8.57 | 8.32 | 8.21 | 8.11 | 6.8 | 7.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,324 | 3,374 | 2,561 | 2,721 | 2,459 | 2,812 | 2,633 | 2,174 | 2,342 | 1,938 | 1,714 | 1,415 | 1,454 | 1,264 | 1,169 | 1,042 | 1,112 | 903 | 681.9 | 631.4 | 450.1 | 424.4 | 390.1 | 470.8 | 320.9 | 331.5 | 305.3 | 165.9 | 182.1 | 206.8 | 202.1 | 186.9 | 206.9 | 220.9 | 248 | 229.5 | 157 | 162.2 | 157.9 | 72.5 |
| Net Debt | 1,950 | 2,965 | 2,215 | 2,374 | 1,246 | 2,419 | 2,279 | 1,528 | 1,624 | 1,557 | 1,336 | 1,120 | 1,296 | 1,094 | 1,005 | 795.3 | 1,025 | 732.8 | 632.8 | 595.9 | 412.5 | 410.1 | 376.6 | 456.7 | 313.7 | 322.9 | 295.5 | 165.2 | 179.7 | 199.8 | 194.9 | 146.4 | 147.8 | 186 | 161.1 | 145.1 | 40.9 | -12.8 | -15.6 | 12.6 |