| 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: | 2026-02-03 | 2025-01-31 | 2024-01-31 | 2023-02-03 | 2022-02-02 | 2021-02-04 | 2020-01-30 | 2019-01-31 | 2018-01-31 | 2017-02-03 | 2016-02-05 | 2015-02-27 | 2014-02-12 | 2013-02-21 | 2012-02-23 | 2011-02-25 | 2010-02-23 | 2009-02-20 | 2008-02-20 | 2007-02-26 | 2006-02-22 | 2005-02-23 | 2004-03-12 | 2003-03-20 | 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 |
| Total Current Assets | 29,567 | 26,801 | 23,987 | 21,826 | 24,807 | 26,741 | 25,392 | 21,848 | 16,343 | 16,361 | 12,303 | 13,531 | 14,075 | 19,991 | 8,573 | 8,886 | 3,223 | 3,716 | 3,667 | 5,202 | 2,848 | 3,535 | 5,403 | 7,099 | 4,678 | 5,144 | 9,759 | 5,517 | 1,478 | 1,406 | 1,654 | 608.5 | 776.6 | 428.6 | 645.5 | 251.5 | 314 | 241.9 | 218.4 | 275.9 | 205.1 |
| Cash and Short Term Investments | 9,481 | 7,322 | 6,215 | 4,749 | 8,711 | 11,740 | 5,500 | 3,814 | 3,428 | 3,301 | 2,295 | 4,512 | 5,291 | 12,415 | 1,674 | 6,065 | 721 | 1,254 | 1,061 | 2,974 | 1,095 | 2,007 | 4,043 | 3,763 | 2,973 | 3,711 | 8,528 | 870.7 | 409.1 | 331.3 | 539.1 | 335.3 | 160.4 | 213.4 | 125.7 | 88.6 | 143.6 | 104 | 182.5 | 246.9 | 188.5 |
| Cash & Equivalents | 9,481 | 7,322 | 6,215 | 4,749 | 8,711 | 11,740 | 5,500 | 3,814 | 3,428 | 3,301 | 2,295 | 3,910 | 1,718 | 10,951 | 1,620 | 5,984 | 671 | 1,195 | 963 | 1,239 | 947 | 452 | 1,550 | 505 | 350 | 651.5 | 922.2 | 870.7 | 409.1 | 331.3 | 539.1 | 335.3 | 160.4 | 213.4 | 125.7 | 88.6 | 143.6 | 104 | 182.5 | 246.9 | 188.5 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 602 | 3,573 | 1,464 | 54 | 81 | 50 | 59 | 98 | 1,735 | 148 | 1,555 | 2,493 | 3,258 | 2,623 | 3,060 | 7,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 13,869 | 13,661 | 13,813 | 12,671 | 12,008 | 11,466 | 11,292 | 11,104 | 8,834 | 7,955 | 6,896 | 6,321 | 6,376 | 5,521 | 4,652 | 1,855 | 1,711 | 1,626 | 1,645 | 1,450 | 1,008 | 959 | 907 | 862 | 967 | 891.9 | 673.3 | 549.3 | 439.6 | 439.3 | 390.7 | 108.2 | 72.2 | 57.8 | 30.1 | 27.5 | 24.8 | 18.3 | 6.3 | 8 | 5.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 479 | 455 | 438.5 | 457 | 343.8 | 309.9 | 258.4 | 243.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 6,217 | 5,818 | 3,959 | 4,406 | 4,088 | 3,535 | 8,600 | 6,930 | 4,081 | 5,105 | 3,112 | 2,698 | 2,408 | 2,055 | 2,247 | 966 | 791 | 836 | 961 | 778 | 745 | 569 | 453 | 1,995 | 283 | 102.8 | 100.1 | 3,754 | 319.8 | 376.8 | 480.5 | 165 | 544 | 157.4 | 489.7 | 135.4 | 145.6 | 119.6 | 29.6 | 21 | 11.1 |
| Total Assets | 272,631 | 266,211 | 264,811 | 257,275 | 275,905 | 273,869 | 263,414 | 251,684 | 187,462 | 180,500 | 166,574 | 159,186 | 158,813 | 164,971 | 157,818 | 118,534 | 112,733 | 113,017 | 113,417 | 110,405 | 103,400 | 104,694 | 109,159 | 113,128 | 38,261 | 35,744 | 28,686 | 14,710 | 11,327 | 12,089 | 9,580 | 6,763 | 4,948 | 4,272 | 2,794 | 2,457 | 2,583 | 2,371 | 1,035 | 1,006 | 361 |
| Total Non-Current Assets | 243,064 | 239,402 | 240,789 | 235,447 | 251,118 | 247,128 | 238,022 | 229,836 | 171,119 | 164,139 | 154,271 | 145,655 | 144,738 | 144,980 | 149,245 | 109,648 | 109,510 | 109,301 | 109,750 | 105,203 | 100,552 | 101,159 | 103,756 | 106,029 | 33,583 | 30,600 | 18,927 | 9,193 | 9,848 | 10,683 | 7,927 | 6,154 | 4,172 | 3,843 | 2,148 | 2,205 | 2,269 | 2,129 | 816.5 | 730.6 | 155.9 |
| Property, Plant and Equipment | 70,967 | 62,548 | 59,686 | 55,485 | 54,047 | 51,995 | 48,322 | 44,437 | 38,470 | 36,253 | 33,665 | 30,953 | 29,840 | 27,232 | 27,559 | 23,515 | 23,855 | 24,444 | 23,624 | 21,248 | 17,704 | 18,711 | 18,473 | 18,381 | 7,011 | 5,520 | 3,398 | 2,524 | 2,484 | 2,539 | 1,644 | 1,258 | 1,021 | 957.1 | 504.8 | 519.2 | 542.9 | 456.8 | 368.6 | 350.8 | 99.8 |
| Goodwill and Intangible Assets | 143,341 | 155,706 | 159,385 | 159,725 | 175,960 | 178,763 | 173,151 | 171,714 | 121,364 | 119,870 | 115,110 | 109,387 | 108,785 | 109,243 | 109,642 | 78,002 | 78,490 | 78,896 | 77,521 | 74,576 | 65,420 | 68,942 | 69,750 | 70,213 | 24,509 | 22,068 | 9,980 | 0 | 7,084 | 6,966 | 5,377 | 4,100 | 2,486 | 0 | 341.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 61,502 | 58,200 | 59,300 | 58,500 | 70,189 | 70,669 | 68,725 | 66,154 | 36,780 | 35,980 | 32,945 | 27,316 | 27,098 | 26,985 | 26,874 | 14,958 | 14,933 | 14,889 | 14,705 | 13,768 | 13,498 | 0 | 0 | 0 | 0 | 6,945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 81,839 | 97,506 | 100,085 | 101,225 | 105,771 | 108,094 | 104,426 | 105,560 | 84,584 | 83,890 | 82,165 | 82,071 | 81,687 | 82,258 | 82,768 | 63,044 | 63,557 | 64,007 | 62,816 | 60,808 | 51,922 | 68,942 | 69,750 | 70,213 | 24,509 | 15,122 | 9,980 | 0 | 7,084 | 6,966 | 5,377 | 4,100 | 2,486 | 0 | 341.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 9,876 | 8,647 | 9,385 | 7,740 | 8,687 | 8,267 | 7,683 | 7,883 | 6,931 | 5,247 | 3,224 | 3,135 | 3,770 | 6,325 | 9,854 | 6,670 | 5,947 | 4,783 | 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 | 18,880 | 12,501 | 12,333 | 12,497 | 12,424 | 8,103 | 8,866 | 5,802 | 4,354 | 2,769 | 2,272 | 2,180 | 2,343 | 2,180 | 2,190 | 1,461 | 1,218 | 1,178 | 8,605 | 9,379 | 17,428 | 13,506 | 15,533 | 17,435 | 2,063 | 3,013 | 5,549 | 6,669 | 281.3 | 1,178 | 906.3 | 797.1 | 665.2 | 2,886 | 1,302 | 1,686 | 1,726 | 1,672 | 447.9 | 379.8 | 56.1 |
| Total Current Liabilities | 33,524 | 39,581 | 40,198 | 27,887 | 29,348 | 28,796 | 30,292 | 27,603 | 21,993 | 21,535 | 18,178 | 17,410 | 18,912 | 16,714 | 13,241 | 8,234 | 7,249 | 8,939 | 7,952 | 7,191 | 6,524 | 8,635 | 9,654 | 15,406 | 3,258 | 3,474 | 5,527 | 2,986 | 1,434 | 1,365 | 1,122 | 660.6 | 594.6 | 391.7 | 264.3 | 186.9 | 157.2 | 121.6 | 114.7 | 89.9 | 28.8 |
| Accounts Payable | 11,058 | 11,321 | 12,437 | 12,544 | 12,455 | 11,364 | 10,826 | 8,494 | 6,908 | 6,915 | 6,215 | 5,638 | 5,528 | 6,206 | 5,705 | 0 | 0 | 0 | 3,336 | 2,862 | 2,239 | 2,041 | 2,355 | 1,296 | 698 | 813.2 | 2,786 | 1,600 | 1,095 | 1,044 | 964 | 402.9 | 255.5 | 234.5 | 118.3 | 95.7 | 93.2 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 6,644 | 4,907 | 2,817 | 1,743 | 2,132 | 3,146 | 4,452 | 4,398 | 5,134 | 5,480 | 3,627 | 4,217 | 3,280 | 2,376 | 1,367 | 1,800 | 1,156 | 2,278 | 1,495 | 983 | 1,689 | 3,499 | 3,161 | 6,953 | 460 | 293.9 | 517.5 | 113.5 | 132.3 | 229.5 | 85.4 | 182.9 | 264.8 | 87.2 | 94.7 | 37.9 | 11.1 | 11.9 | 26.6 | 6 | 5.1 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Revenue | 4,097 | 3,507 | 3,242 | 2,380 | 3,040 | 2,963 | 2,768 | 2,182 | 1,687 | 1,132 | 1,302 | 915 | 898 | 851 | 790 | 0 | 0 | 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 | 11,725 | 19,846 | 21,702 | 11,220 | 11,721 | 11,323 | 12,246 | 12,529 | 8,264 | 8,008 | 7,034 | 6,640 | 9,206 | 7,281 | 5,379 | 6,434 | 6,093 | 6,661 | 3,121 | 3,346 | 2,596 | 3,095 | 4,138 | 7,157 | 2,100 | 2,366 | 2,223 | 1,272 | 205.8 | 91.1 | 72.7 | 74.8 | 74.3 | 70 | 51.3 | 53.3 | 52.9 | 109.7 | 88.1 | 83.9 | 23.7 |
| Total Liabilities | 175,254 | 179,937 | 181,344 | 175,237 | 177,896 | 180,851 | 178,168 | 177,866 | 116,646 | 122,880 | 111,375 | 105,052 | 106,798 | 98,177 | 94,149 | 73,957 | 69,756 | 72,441 | 71,827 | 68,997 | 62,524 | 62,804 | 67,205 | 73,627 | 22,908 | 20,941 | 17,385 | 10,061 | 8,648 | 10,678 | 9,584 | 6,862 | 5,819 | 4,454 | 2,774 | 2,478 | 2,415 | 2,165 | 775.9 | 817 | 246.5 |
| Total Non-Current Liabilities | 141,730 | 140,356 | 141,146 | 147,350 | 148,548 | 152,055 | 147,876 | 150,263 | 94,653 | 101,345 | 93,197 | 87,642 | 87,886 | 81,463 | 80,908 | 65,723 | 62,507 | 63,502 | 63,875 | 61,806 | 56,000 | 54,169 | 57,551 | 58,221 | 19,650 | 17,467 | 11,858 | 7,076 | 7,215 | 9,313 | 8,462 | 6,202 | 5,224 | 4,062 | 2,510 | 2,291 | 2,258 | 2,043 | 661.2 | 727.1 | 217.7 |
| Total Long Term Debt | 103,799 | 94,186 | 106,697 | 98,240 | 97,888 | 105,782 | 102,931 | 107,345 | 59,422 | 55,566 | 48,994 | 43,864 | 44,567 | 38,082 | 37,942 | 29,615 | 27,940 | 30,178 | 29,828 | 27,992 | 21,682 | 20,093 | 23,835 | 27,957 | 11,742 | 10,517 | 8,707 | 5,464 | 5,334 | 7,103 | 6,944 | 4,810 | 4,163 | 3,974 | 1,690 | 1,527 | 1,523 | 1,336 | 616.1 | 696.5 | 194.8 |
| Deferred Tax Liabilities Non-Current | 27,788 | 25,227 | 26,003 | 28,714 | 30,041 | 28,051 | 28,180 | 27,589 | 24,259 | 34,854 | 33,566 | 32,959 | 31,935 | 30,110 | 29,932 | 28,246 | 27,800 | 26,982 | 26,880 | 27,338 | 27,370 | 26,815 | 25,900 | 23,104 | 6,376 | 5,787 | 3,150 | 1,500 | 1,850 | 2,140 | 1,518 | 1,391 | 1,061 | 88.4 | 56.9 | 43.1 | 0 | 52.5 | 45.1 | 30.6 | 21.3 |
| Deferred Revenue Non-Current | 621 | 0 | 618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5,410 | 0 | 5,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,112 | 20,943 | 1,990 | 20,396 | 20,619 | 18,222 | 16,765 | 15,329 | 10,972 | 10,925 | 10,637 | 10,819 | 11,384 | 13,271 | 13,034 | 7,862 | 6,767 | 6,342 | 7,167 | 6,476 | 6,948 | 7,261 | 7,816 | 7,160 | 1,532 | 1,163 | 0 | 111.2 | 31.4 | 69.6 | -0.1 | 0.2 | 0 | -0.1 | 763 | 721.4 | 734.9 | 654.9 | 0 | 0 | 1.6 |
| Total Equity | 97,377 | 86,274 | 83,467 | 82,038 | 98,009 | 93,018 | 85,246 | 73,818 | 70,816 | 57,620 | 55,199 | 54,134 | 52,015 | 66,794 | 63,669 | 44,577 | 42,977 | 40,576 | 41,590 | 41,408 | 40,876 | 41,890 | 41,954 | 39,501 | 15,353 | 14,804 | 11,301 | 4,649 | 2,678 | 1,411 | -3.5 | -99.1 | -870.5 | -181.6 | 19.5 | -21.7 | 168 | 205.7 | 259 | 189.5 | 114.5 |
| Non-Controlling Interest | 473 | 714 | 764 | 1,095 | 1,917 | 2,695 | 2,520 | 2,205 | 2,200 | 3,677 | 2,930 | 1,423 | 1,321 | 17,438 | 16,395 | 223 | 256 | 126 | 250 | 241 | 657 | 468 | 292 | 1,172 | 880 | 717.3 | 959.5 | 834 | 1,032 | 859.3 | 772 | 627.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 96,904 | 85,560 | 82,703 | 80,943 | 96,092 | 90,323 | 82,726 | 71,613 | 68,616 | 53,943 | 52,269 | 52,711 | 50,694 | 49,356 | 47,274 | 44,354 | 42,721 | 40,450 | 41,340 | 41,167 | 40,219 | 41,422 | 41,662 | 38,329 | 14,473 | 14,086 | 10,341 | 3,815 | 1,646 | 551.6 | -775.5 | -726.8 | -870.5 | -181.6 | 19.5 | -21.7 | 168 | 205.7 | 259 | 189.5 | 114.5 |
| Retained Earnings | 66,675 | 56,972 | 52,892 | 51,609 | 61,902 | 56,438 | 50,695 | 41,983 | 38,202 | 23,076 | 21,413 | 21,539 | 19,235 | 16,280 | 13,971 | 12,158 | 10,005 | 7,427 | 7,191 | 6,214 | 4,825 | 4,891 | 4,552 | 1,340 | 1,632 | 1,056 | -619.8 | -1,488 | -2,416 | -2,127 | -1,914 | -1,828 | -1,718 | -838 | -548.6 | -375.7 | -183.7 | -23.4 | 32.2 | 47.4 | 50.1 |
| Accumulated Other Earnings | -8 | -2,043 | -1,253 | -2,611 | 1,480 | 1,884 | 1,047 | -368 | 379 | 98 | -174 | -146 | 56 | 15 | -152 | -99 | -46 | -113 | -56 | 34 | -114 | -119 | -140 | -139 | 144 | 432.4 | 6,113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 45 | 47 | 48 | 51 | 54 | 54 | 54 | 54 | 55 | 56 | 29 | 30 | 30 | 31 | 32 | 32 | 32 | 33 | 34 | 35 | 36 | 25 | 25 | 25 | 945 | 939.2 | 751.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.5 | 569.6 | 572.6 | 31.9 | 31.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 30,192 | 30,584 | 31,016 | 31,894 | 32,656 | 31,947 | 30,930 | 29,944 | 29,980 | 30,713 | 31,001 | 31,288 | 31,373 | 33,030 | 33,423 | 32,263 | 32,730 | 33,103 | 34,171 | 34,884 | 35,472 | 36,625 | 37,225 | 37,103 | 11,752 | 11,599 | 3,527 | 4,731 | 4,030 | 2,647 | 1,139 | 1,101 | 847.4 | 656.4 | 568.1 | 354 | 351.7 | 229.1 | 226.8 | 142.1 | 64.4 |
| Total Liabilities & Total Equity | 272,631 | 266,211 | 264,811 | 257,275 | 275,905 | 273,869 | 263,414 | 251,684 | 187,462 | 180,500 | 166,574 | 159,186 | 158,813 | 164,971 | 157,818 | 118,534 | 112,733 | 113,017 | 113,417 | 110,405 | 103,400 | 104,694 | 109,159 | 113,128 | 38,261 | 35,744 | 28,686 | 14,710 | 11,327 | 12,089 | 9,580 | 6,763 | 4,948 | 4,272 | 2,794 | 2,457 | 2,583 | 2,371 | 1,035 | 1,006 | 361 |
| Total Liabilities & Shareholders' Equity | 272,631 | 266,211 | 264,811 | 257,275 | 275,905 | 273,869 | 263,414 | 251,684 | 187,462 | 180,500 | 166,574 | 159,186 | 158,813 | 164,971 | 157,818 | 118,534 | 112,733 | 113,017 | 113,417 | 110,405 | 103,400 | 104,694 | 109,159 | 113,128 | 38,261 | 35,744 | 28,686 | 14,710 | 11,327 | 12,089 | 9,580 | 6,763 | 4,948 | 4,272 | 2,794 | 2,457 | 2,583 | 2,371 | 1,035 | 1,006 | 361 |
| Total Investments | 9,876 | 8,647 | 9,385 | 7,740 | 8,687 | 8,267 | 7,683 | 7,883 | 6,931 | 5,247 | 3,224 | 3,737 | 7,343 | 7,789 | 9,908 | 6,751 | 5,997 | 4,842 | 98 | 1,735 | 148 | 1,555 | 2,493 | 3,258 | 2,623 | 3,060 | 7,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 110,443 | 99,093 | 109,514 | 99,983 | 100,020 | 108,928 | 107,383 | 111,743 | 64,556 | 61,046 | 52,621 | 48,081 | 47,847 | 40,458 | 39,309 | 31,415 | 29,096 | 32,456 | 31,323 | 28,975 | 23,371 | 23,592 | 26,996 | 34,910 | 12,202 | 10,811 | 9,225 | 5,578 | 5,466 | 7,332 | 7,029 | 4,993 | 4,428 | 4,061 | 1,785 | 1,565 | 1,534 | 1,348 | 642.7 | 702.5 | 199.9 |
| Net Debt | 100,962 | 91,771 | 103,299 | 95,234 | 91,309 | 97,188 | 101,883 | 107,929 | 61,128 | 57,745 | 50,326 | 44,171 | 46,129 | 29,507 | 37,689 | 25,431 | 28,425 | 31,261 | 30,360 | 27,736 | 22,424 | 23,140 | 25,446 | 34,405 | 11,852 | 10,160 | 8,302 | 4,707 | 5,057 | 7,001 | 6,490 | 4,658 | 4,267 | 3,847 | 1,659 | 1,476 | 1,390 | 1,244 | 460.2 | 455.6 | 11.4 |