| Period Ending: | 2025 12-31 |
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: | 2026-01-30 | 2025-02-13 | 2024-02-15 | 2023-02-16 | 2022-02-17 | 2021-02-18 | 2020-02-18 | 2019-02-21 | 2018-02-23 | 2017-02-24 | 2016-02-19 | 2015-02-20 | 2014-02-21 | 2013-02-22 | 2012-02-24 | 2011-02-24 | 2010-02-24 | 2009-02-24 | 2008-02-27 | 2007-02-26 | 2006-03-13 | 2005-03-11 | 2004-03-15 | 2003-03-27 | 2002-03-28 | 2001-03-09 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1997-03-27 | 1996-03-29 | 1995-03-29 | 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 | 1,597 | 2,241 | 1,530 | 1,396 | 1,233 | 1,112 | 956.4 | 1,078 | 1,000 | 756.8 | 906 | 1,032 | 1,116 | 933.8 | 755.2 | 649.5 | 928.3 | 665.1 | 735.4 | 556.1 | 494.4 | 493.8 | 289.2 | 285.4 | 293.2 | 162.5 | 175.8 | 166.8 | 149.4 | 135.5 | 119.2 | 124.3 | 123.5 | 123.6 | 116.6 | 133.3 | 129.8 | 112.7 | 117.6 | 105.7 | 72.8 |
| Cash and Short Term Investments | 409 | 964.1 | 344.5 | 270.3 | 240.6 | 183.1 | 155.7 | 316.7 | 278.9 | 187.8 | 330 | 423 | 496.9 | 343 | 251.4 | 189.2 | 447.1 | 198 | 249.8 | 110.5 | 126.7 | 145.5 | 75.63 | 76.3 | 52.45 | 24.56 | 19.8 | 16.2 | 14.9 | 22.9 | 11.4 | 4.7 | 5.6 | 17.5 | 4.7 | 27 | 24.6 | 25.9 | 45.7 | 41.8 | 26 |
| Cash & Equivalents | 409 | 964.1 | 344.5 | 270.3 | 240.6 | 183.1 | 155.7 | 316.7 | 278.9 | 187.8 | 330 | 423 | 496.9 | 343 | 251.4 | 189.2 | 447.1 | 198 | 249.8 | 110.5 | 126.7 | 145.5 | 75.63 | 76.3 | 52.45 | 21.57 | 19.8 | 16.2 | 14.9 | 22.9 | 11.4 | 4.7 | 5.6 | 17.5 | 4.7 | 27 | 24.6 | 25.9 | 45.7 | 41.8 | 26 |
| Short Term 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 | 2.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 593.4 | 600.8 | 526.9 | 422 | 405.5 | 398.8 | 356.4 | 345.3 | 345.9 | 287 | 276.2 | 322.9 | 330.2 | 303.1 | 264.6 | 231.1 | 222.2 | 211.2 | 249.2 | 231.4 | 189 | 167.2 | 107.6 | 100.3 | 106.3 | 64.96 | 64.5 | 72.5 | 49.6 | 41.8 | 44.4 | 44.4 | 45.4 | 45.6 | 48.4 | 42.3 | 38.3 | 39 | 31.2 | 29.1 | 20.4 |
| Inventory | 534.8 | 613.3 | 613.3 | 646.6 | 535.4 | 495.4 | 417.4 | 382.8 | 330.7 | 258.2 | 274 | 245.9 | 250.5 | 242.2 | 200.7 | 195.4 | 216.9 | 198.9 | 213.7 | 194.9 | 156.1 | 148.9 | 84.18 | 82.67 | 101.2 | 55.16 | 72.7 | 60.3 | 61.3 | 48.9 | 41.3 | 54.7 | 52.7 | 45.6 | 54.7 | 40.3 | 34.9 | 43.2 | 33.1 | 30.8 | 23.6 |
| Other Current Assets | 59.8 | 62.4 | 45 | 57 | 51.9 | 35.1 | 26.9 | 33.4 | 44.7 | 23.8 | 25.8 | 40.7 | 38.2 | 45.5 | 38.5 | 33.82 | 42.09 | 57.03 | 22.73 | 19.29 | 22.6 | 32.14 | 21.86 | 26.21 | 33.26 | 17.84 | 18.8 | 17.8 | 23.6 | 21.9 | 22.1 | 20.5 | 19.8 | 14.9 | 8.8 | 23.7 | 32 | 4.6 | 7.6 | 4 | 2.8 |
| Total Assets | 8,912 | 8,883 | 8,569 | 8,346 | 7,996 | 7,414 | 6,657 | 6,069 | 6,015 | 4,354 | 4,257 | 4,381 | 4,260 | 4,098 | 3,118 | 2,945 | 3,118 | 2,801 | 2,532 | 2,334 | 1,962 | 1,878 | 1,120 | 988.2 | 949.1 | 455.6 | 476.3 | 391.4 | 351 | 308 | 293.2 | 295.6 | 281.7 | 262.3 | 245 | 253.5 | 244.9 | 244 | 246.2 | 229.7 | 148.9 |
| Total Non-Current Assets | 7,315 | 6,642 | 7,040 | 6,950 | 6,763 | 6,302 | 5,701 | 4,991 | 5,015 | 3,597 | 3,351 | 3,349 | 3,144 | 3,164 | 2,362 | 2,296 | 2,190 | 2,136 | 1,797 | 1,778 | 1,468 | 1,384 | 830.4 | 702.8 | 655.9 | 293.1 | 300.5 | 224.6 | 201.6 | 172.5 | 174 | 171.3 | 158.2 | 138.7 | 128.4 | 120.2 | 115.1 | 131.3 | 128.6 | 124 | 76.1 |
| Property, Plant and Equipment | 822.8 | 931.7 | 927.7 | 761.1 | 652.7 | 612.8 | 573 | 598.2 | 607.7 | 588.6 | 609.6 | 616.2 | 594.1 | 586 | 506 | 468.3 | 455.6 | 383.4 | 350.9 | 340.5 | 326.9 | 332.2 | 258 | 240 | 231.4 | 168.6 | 182.2 | 161.7 | 142.3 | 138.4 | 144.3 | 138.5 | 122.2 | 120.5 | 113.7 | 103.1 | 102.2 | 111.4 | 107.4 | 100.8 | 68.2 |
| Goodwill and Intangible Assets | 6,139 | 5,322 | 5,734 | 5,858 | 5,769 | 5,340 | 4,830 | 4,267 | 4,279 | 2,876 | 2,624 | 2,597 | 2,426 | 2,469 | 1,772 | 1,730 | 1,633 | 1,655 | 1,354 | 1,369 | 1,070 | 985.9 | 378.8 | 330.8 | 264.3 | 83.97 | 83.7 | 27.9 | 22.7 | 3.6 | 3.6 | 3.6 | 3.6 | 4.2 | 4 | 4.1 | 4.3 | 7.8 | 8.1 | 8.4 | 4.3 |
| Goodwill | 2,628 | 2,433 | 2,432 | 2,427 | 2,274 | 2,230 | 2,080 | 1,993 | 1,959 | 1,444 | 1,355 | 1,325 | 1,222 | 1,214 | 868.4 | 857.4 | 838.1 | 845.2 | 688.8 | 686.3 | 523.7 | 511.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 3,512 | 2,888 | 3,302 | 3,432 | 3,494 | 3,110 | 2,750 | 2,274 | 2,320 | 1,432 | 1,270 | 1,272 | 1,204 | 1,255 | 904.1 | 872.5 | 794.9 | 810.2 | 665.2 | 682.6 | 546.1 | 474.3 | 378.8 | 330.8 | 264.3 | 83.97 | 83.7 | 27.9 | 22.7 | 3.6 | 3.6 | 3.6 | 3.6 | 4.2 | 4 | 4.1 | 4.3 | 7.8 | 8.1 | 8.4 | 4.3 |
| Long Term Investments | 10.3 | 11.1 | 12 | 12.7 | 9.1 | 9.1 | 9.7 | 8.5 | 9.3 | 8.5 | 8.4 | 24.8 | 24.5 | 23 | 12 | 9.19 | 12.81 | 10.06 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 343.3 | 378 | 366 | 317.5 | 332.5 | 340.4 | 288.8 | 117.4 | 118.2 | 124.3 | 108.5 | 110.4 | 98.8 | 86.6 | 71.9 | 88.38 | 88.76 | 87.48 | 92.27 | 68.7 | 71.04 | 66.07 | 193.6 | 132 | 160.2 | 40.56 | 34.6 | 35 | 36.6 | 30.5 | 26.1 | 29.2 | 32.4 | 14 | 10.7 | 13 | 8.6 | 12.1 | 13.1 | 14.8 | 3.6 |
| Total Current Liabilities | 1,498 | 1,316 | 1,422 | 1,184 | 2,075 | 1,389 | 1,092 | 1,326 | 935 | 1,002 | 872.7 | 905.3 | 651.2 | 725.6 | 383.6 | 447.1 | 567 | 387.1 | 457.8 | 444.4 | 409.7 | 357.5 | 232.1 | 191.2 | 196 | 149.1 | 140.6 | 124.2 | 126.2 | 98.8 | 97.1 | 99.8 | 68.8 | 76.6 | 78.7 | 84 | 59.8 | 51.1 | 46.1 | 40 | 31.4 |
| Accounts Payable | 0 | 705.1 | 630.6 | 666.7 | 663.8 | 588.1 | 473.3 | 430.2 | 398.9 | 331.6 | 293.9 | 284.1 | 256.7 | 240.6 | 231.8 | 206.3 | 177.8 | 187 | 167.5 | 156.6 | 255.4 | 242 | 149 | 162.9 | 176.2 | 129.3 | 106.1 | 40.2 | 92.1 | 93.4 | 86.8 | 73 | 66.8 | 69.7 | 71.6 | 74.5 | 57.4 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 0 | 32.4 | 228.5 | 95.9 | 976.6 | 376.4 | 269.3 | 598.3 | 270.9 | 426.8 | 357.2 | 396.6 | 153.8 | 253.8 | 2.6 | 90 | 218.9 | 74.74 | 148.7 | 140.4 | 121.3 | 104 | 65.9 | 15.95 | 11.58 | 13.86 | 26.3 | 19.2 | 32.7 | 0 | 5 | 25 | 2 | 0 | 0 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 |
| Tax Payables | 0 | 5.3 | 7.2 | 7 | 3.3 | 12.7 | 7.5 | 2.9 | 5 | 6.2 | 7.2 | 1 | 2.3 | 39.8 | 1.7 | 1.77 | 15.63 | 1.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,498 | 573.1 | 555.7 | 414.2 | 431.5 | 411.4 | 342.2 | 294.9 | 260.2 | 237.3 | 214.4 | 223.6 | 238.4 | 191.4 | 147.5 | 149 | 154.7 | 123.6 | 141.6 | 147.4 | 32.99 | 11.48 | 17.2 | 12.31 | 8.26 | 6.01 | 8.2 | 64.8 | 1.4 | 5.4 | 5.3 | 1.8 | 0 | 6.9 | 7.1 | 8.1 | 1 | 49.7 | 44.6 | 38.5 | 29.9 |
| Total Liabilities | 4,910 | 4,522 | 4,714 | 4,856 | 4,763 | 4,394 | 3,990 | 3,615 | 3,797 | 2,376 | 2,234 | 2,279 | 1,960 | 2,037 | 1,077 | 1,074 | 1,517 | 1,470 | 1,452 | 1,470 | 1,265 | 1,318 | 680.8 | 640.4 | 664.7 | 217.5 | 246.2 | 196.6 | 171.7 | 142.7 | 139.5 | 141.7 | 112.3 | 103.2 | 105.8 | 134.8 | 133.3 | 132 | 130.1 | 124.9 | 74.8 |
| Total Non-Current Liabilities | 3,412 | 3,206 | 3,292 | 3,672 | 2,688 | 3,006 | 2,897 | 2,289 | 2,862 | 1,374 | 1,361 | 1,374 | 1,308 | 1,311 | 693.2 | 627.2 | 949.6 | 1,083 | 994.2 | 1,026 | 855.3 | 960.1 | 448.8 | 449.2 | 468.6 | 68.39 | 105.6 | 72.4 | 45.5 | 43.9 | 42.4 | 41.9 | 43.5 | 26.6 | 27.1 | 50.8 | 73.5 | 80.9 | 84 | 84.9 | 43.4 |
| Total Long Term Debt | 2,205 | 2,373 | 2,377 | 2,751 | 1,757 | 1,981 | 1,954 | 1,509 | 2,103 | 693.4 | 692.8 | 698.6 | 649.5 | 649.4 | 249.7 | 249.7 | 597.3 | 781.4 | 707.3 | 792.9 | 635.3 | 754.7 | 331.1 | 352.5 | 406.6 | 20.14 | 58.1 | 29.6 | 6.8 | 7.5 | 7.5 | 7.5 | 7.6 | 7.7 | 7.8 | 29.6 | 52.2 | 55.6 | 56.8 | 59.2 | 20.8 |
| Deferred Tax Liabilities Non-Current | 0 | 669.2 | 743.1 | 757 | 745.1 | 707.3 | 579.6 | 576.4 | 561.2 | 512.2 | 484.8 | 470.6 | 476 | 470 | 292.3 | 254.3 | 201.3 | 172 | 162.7 | 134.3 | 124.9 | 108.2 | 61 | 57.1 | 27.03 | 17.85 | 20.4 | 21.2 | 20.6 | 20 | 19.6 | 20 | 22.5 | 16.7 | 17 | 18.6 | 20.5 | 24.6 | 26.7 | 25.4 | 22.3 |
| 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 | 0 | 168.5 | 174.9 | 151.9 | 146.6 | 168.3 | 144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,207 | -4.4 | -3.3 | 11.6 | 39.1 | 149.1 | 219.5 | 203.9 | 197.2 | 168.7 | 183.4 | 204.9 | 183 | 192 | 151.2 | 123.3 | 151 | 129.2 | 124.2 | 98.4 | 95.13 | 97.22 | 56.62 | 39.62 | 35.04 | 30.4 | 27.1 | 21.6 | 18.1 | 16.4 | 15.3 | 14.4 | 13.4 | 2.2 | 2.3 | 2.6 | 0.8 | 0.7 | 0.5 | 0.3 | 0.3 |
| Total Equity | 4,002 | 4,361 | 3,855 | 3,490 | 3,233 | 3,020 | 2,668 | 2,454 | 2,218 | 1,978 | 2,023 | 2,102 | 2,300 | 2,061 | 2,041 | 1,871 | 1,602 | 1,332 | 1,080 | 864.2 | 697.1 | 560.3 | 438.8 | 347.9 | 284.4 | 238.1 | 230.1 | 194.8 | 179.3 | 165.3 | 153.7 | 153.9 | 169.4 | 159.1 | 139.2 | 118.7 | 111.6 | 112 | 116.1 | 104.8 | 74.1 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.2 | 0.17 | 0.189 | 0.192 | 0.194 | 0.317 | 0.258 | 0.287 | 0.297 | 0.214 | 2.13 | 3.46 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,002 | 4,361 | 3,855 | 3,490 | 3,233 | 3,020 | 2,668 | 2,454 | 2,218 | 1,978 | 2,023 | 2,102 | 2,300 | 2,061 | 2,041 | 1,871 | 1,602 | 1,332 | 1,080 | 863.8 | 696.9 | 560 | 438.5 | 347.6 | 282.3 | 234.7 | 226.7 | 194.8 | 179.3 | 165.3 | 153.7 | 153.9 | 169.4 | 159.1 | 139.2 | 118.7 | 111.6 | 112 | 116.1 | 104.8 | 74.1 |
| Retained Earnings | 0 | 6,320 | 6,012 | 5,525 | 5,366 | 4,786 | 4,237 | 3,833 | 3,479 | 2,926 | 2,650 | 2,415 | 2,168 | 1,929 | 1,714 | 1,502 | 1,275 | 1,064 | 891.9 | 740.1 | 618.1 | 510.5 | 435.7 | 367.2 | 312.4 | 276.7 | 253.9 | 218.6 | 197.6 | 182.1 | 169.4 | 167.9 | 170.4 | 152.6 | 130.9 | 111.1 | 94.8 | 91.5 | 80.1 | 70.8 | 62.3 |
| Accumulated Other Earnings | 0 | -30.9 | -27.2 | -29.3 | -68.2 | -77.6 | -66.7 | -53.6 | -36.4 | -63.8 | -45.9 | -34.7 | 0.2 | 2.5 | 2.9 | 16.31 | 10.08 | -20.45 | 39.13 | 12.15 | -0.454 | -3.11 | -13.96 | -16.92 | -9.73 | -9.39 | -5.1 | -130 | -116.8 | -104.7 | -95.6 | -83.9 | -74.2 | -70.7 | -64.6 | -58.5 | -52.8 | -48.2 | -44 | -36.7 | -32 |
| Common Stock | 0 | 293.7 | 293.7 | 293.7 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 292.8 | 146.4 | 146.4 | 146.4 | 146.4 | 146.4 | 73.21 | 73.21 | 73.21 | 69.99 | 69.99 | 69.99 | 69.99 | 46.66 | 46.66 | 46.66 | 46.66 | 46.7 | 0 | 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 | 0 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0.189 | 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 | 4,002 | -2,222 | -2,423 | -2,299 | -2,357 | -1,981 | -1,796 | -1,618 | -1,517 | -1,177 | -727.3 | -424.7 | -15.2 | -17.3 | 177.3 | 279.4 | 243.2 | 214.8 | 79.28 | 41.56 | 9.27 | -17.33 | -29.88 | -49.31 | -67.04 | -79.32 | -68.8 | 106.2 | 98.5 | 87.9 | 79.9 | 69.9 | 73.2 | 77.2 | 72.9 | 66.1 | 69.6 | 68.7 | 80 | 70.7 | 43.8 |
| Total Liabilities & Total Equity | 8,912 | 8,883 | 8,569 | 8,346 | 7,996 | 7,414 | 6,657 | 6,069 | 6,015 | 4,354 | 4,257 | 4,381 | 4,260 | 4,098 | 3,118 | 2,945 | 3,118 | 2,801 | 2,532 | 2,334 | 1,962 | 1,878 | 1,120 | 988.2 | 949.1 | 455.6 | 476.3 | 391.4 | 351 | 308 | 293.2 | 295.6 | 281.7 | 262.3 | 245 | 253.5 | 244.9 | 244 | 246.2 | 229.7 | 148.9 |
| Total Liabilities & Shareholders' Equity | 8,912 | 8,883 | 8,569 | 8,346 | 7,996 | 7,414 | 6,657 | 6,069 | 6,015 | 4,354 | 4,257 | 4,381 | 4,260 | 4,098 | 3,118 | 2,945 | 3,118 | 2,801 | 2,532 | 2,334 | 1,962 | 1,878 | 1,120 | 988.2 | 949.1 | 455.6 | 476.3 | 391.4 | 351 | 308 | 293.2 | 295.6 | 281.7 | 262.3 | 245 | 253.5 | 244.9 | 244 | 246.2 | 229.7 | 148.9 |
| Total Investments | 10.3 | 11.1 | 12 | 12.7 | 9.1 | 9.1 | 9.7 | 8.5 | 9.3 | 8.5 | 8.4 | 24.8 | 24.5 | 23 | 12 | 9.19 | 12.81 | 10.06 | 620.8 | 0 | -11.22 | -7.6 | 0 | 0 | 0 | 2.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,205 | 2,406 | 2,606 | 2,847 | 2,734 | 2,357 | 2,224 | 2,107 | 2,374 | 1,120 | 1,050 | 1,095 | 803.3 | 903.2 | 252.3 | 339.7 | 816.3 | 856.1 | 856 | 933.3 | 756.5 | 858.7 | 397 | 368.4 | 418.1 | 34 | 84.4 | 48.8 | 39.5 | 7.5 | 12.5 | 32.5 | 9.6 | 7.7 | 7.8 | 31 | 53.6 | 57 | 58.3 | 60.7 | 22.3 |
| Net Debt | 1,796 | 1,441 | 2,261 | 2,577 | 2,493 | 2,174 | 2,068 | 1,790 | 2,095 | 932.4 | 720 | 672.2 | 306.4 | 560.2 | 0.9 | 150.5 | 369.2 | 658.1 | 606.2 | 822.9 | 629.9 | 713.2 | 321.4 | 292.1 | 365.7 | 12.43 | 64.6 | 32.6 | 24.6 | -15.4 | 1.1 | 27.8 | 4 | -9.8 | 3.1 | 4 | 29 | 31.1 | 12.6 | 18.9 | -3.7 |