| 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: | 2026-02-10 | 2025-02-12 | 2024-02-07 | 2023-02-08 | 2022-02-09 | 2021-02-16 | 2020-02-18 | 2019-02-28 | 2018-02-14 | 2017-02-09 | 2016-02-09 | 2015-02-10 | 2014-02-11 | 2013-02-15 | 2012-02-17 | 2011-02-18 | 2010-02-26 | 2009-02-27 | 2008-02-27 | 2007-02-27 | 2006-03-14 | 2005-03-16 | 2004-03-12 | 2003-03-18 | 2002-03-21 | 2001-03-19 | 2000-03-31 | 1999-03-31 | 1998-03-31 | 1997-04-16 | 1996-03-29 | 1995-03-29 | 1994-03-31 | 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 | 74,714 | 68,645 | 67,858 | 65,633 | 60,008 | 56,369 | 50,302 | 45,243 | 31,229 | 31,042 | 29,158 | 25,983 | 25,325 | 20,161 | 18,594 | 17,706 | 17,537 | 16,526 | 14,149 | 10,396 | 8,393 | 7,920 | 6,496 | 5,982 | 5,410 | 4,937 | 4,608 | 4,349 | 3,892 | 3,529 | 2,560 | 2,650 | 2,398 | 2,442 | 2,370 | 2,113 | 1,874 | 1,694 | 1,489 | 1,351 | 1,205 |
| Cash and Short Term Investments | 10,657 | 10,993 | 11,455 | 15,723 | 12,525 | 10,854 | 8,056 | 6,581 | 1,807 | 3,458 | 2,547 | 2,515 | 4,177 | 1,380 | 1,418 | 1,431 | 1,091 | 1,352 | 1,084 | 530.7 | 513.4 | 392.3 | 843.2 | 700.4 | 236.3 | 337.3 | 230 | 181 | 192.5 | 471.8 | 129.6 | 117 | 81 | 145.1 | 78.7 | 111.1 | 368.8 | 298.4 | 341.8 | 326.8 | 304.7 |
| Cash & Equivalents | 8,512 | 8,586 | 8,196 | 12,945 | 9,408 | 7,854 | 5,683 | 4,059 | 1,696 | 3,371 | 2,459 | 2,481 | 4,089 | 1,375 | 1,413 | 1,427 | 1,086 | 1,352 | 1,057 | 530.7 | 513.4 | 392.3 | 843.2 | 700.4 | 236.3 | 337.3 | 230 | 181 | 192.5 | 471.8 | 129.6 | 117 | 81 | 145.1 | 78.7 | 111.1 | 368.8 | 298.4 | 341.8 | 326.8 | 304.7 |
| Short Term Investments | 2,145 | 2,407 | 3,259 | 2,778 | 3,117 | 3,000 | 2,373 | 2,522 | 111 | 87 | 88 | 34 | 88 | 5 | 5 | 4 | 5 | 0 | 27.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 39,779 | 36,469 | 35,227 | 27,276 | 24,431 | 21,742 | 19,617 | 17,631 | 13,181 | 12,164 | 11,888 | 9,687 | 8,729 | 6,479 | 6,047 | 4,925 | 5,457 | 5,384 | 4,580 | 2,382 | 1,840 | 1,764 | 1,350 | 1,019 | 966.2 | 824.5 | 699.3 | 650 | 452.4 | 350.7 | 296.4 | 229.8 | 244 | 245.2 | 213.5 | 148.8 | 126.4 | 111.1 | 82.9 | 78.8 | 63.6 |
| Inventory | 19,246 | 18,107 | 18,025 | 19,090 | 17,760 | 18,496 | 17,516 | 16,450 | 15,296 | 14,760 | 14,001 | 11,930 | 11,045 | 11,032 | 10,046 | 10,695 | 10,343 | 9,153 | 8,008 | 7,109 | 5,720 | 5,454 | 4,016 | 4,014 | 3,919 | 3,558 | 3,446 | 3,190 | 2,882 | 2,328 | 1,673 | 2,138 | 1,859 | 1,807 | 1,875 | 1,656 | 1,288 | 1,201 | 1,006 | 904.5 | 807.6 |
| Other Current Assets | 5,032 | 3,076 | 3,151 | 3,544 | 5,292 | 5,277 | 5,113 | 4,581 | 945 | 660 | 722 | 1,851 | 1,374 | 1,270 | 1,083 | 655 | 646 | 637 | 477.5 | 374.5 | 319.9 | 309.1 | 287.2 | 248.5 | 288.8 | 217.2 | 233.2 | 328 | 364.8 | 378.2 | 460.9 | 165.5 | 214.6 | 244.8 | 202.6 | 197.1 | 90.9 | 83.2 | 57.7 | 41.3 | 28.7 |
| Total Assets | 261,064 | 253,215 | 249,728 | 228,275 | 232,999 | 230,715 | 222,449 | 196,456 | 95,131 | 94,462 | 92,437 | 74,187 | 71,526 | 66,221 | 64,543 | 62,169 | 61,641 | 60,960 | 54,722 | 20,574 | 15,283 | 14,547 | 10,543 | 9,645 | 8,636 | 7,950 | 7,275 | 6,686 | 5,979 | 5,694 | 3,962 | 4,735 | 4,272 | 4,214 | 4,085 | 3,662 | 3,032 | 2,736 | 2,231 | 1,999 | 1,807 |
| Total Non-Current Assets | 186,350 | 184,570 | 181,870 | 162,642 | 172,991 | 174,346 | 172,147 | 151,213 | 63,902 | 63,420 | 63,279 | 48,204 | 46,201 | 46,060 | 45,949 | 44,463 | 44,104 | 44,434 | 40,572 | 10,178 | 6,891 | 6,627 | 4,047 | 3,663 | 3,226 | 3,013 | 2,667 | 2,337 | 2,087 | 2,165 | 1,402 | 2,085 | 1,874 | 1,772 | 1,715 | 1,549 | 1,157 | 1,043 | 742.5 | 647.4 | 602.1 |
| Property, Plant and Equipment | 28,056 | 28,937 | 30,435 | 30,745 | 32,018 | 33,335 | 32,904 | 11,349 | 10,292 | 10,175 | 9,855 | 8,843 | 8,615 | 8,632 | 8,467 | 8,322 | 7,923 | 8,125 | 5,853 | 5,334 | 3,953 | 3,506 | 2,542 | 2,216 | 1,847 | 1,742 | 1,601 | 1,351 | 1,072 | 965.5 | 1,114 | 1,515 | 1,302 | 1,208 | 1,092 | 965.1 | 766.6 | 692.9 | 566.1 | 510.1 | 461.6 |
| Goodwill and Intangible Assets | 110,986 | 118,595 | 120,506 | 102,953 | 108,147 | 110,694 | 112,870 | 115,202 | 52,081 | 51,760 | 51,984 | 37,916 | 36,071 | 36,148 | 36,327 | 35,453 | 35,807 | 35,940 | 34,352 | 4,513 | 2,592 | 2,766 | 1,293 | 1,230 | 1,193 | 818.5 | 706.9 | 725 | 711.5 | 721.7 | 195.6 | 448.4 | 443.7 | 429.9 | 461.3 | 417.9 | 300.1 | 306.8 | 145.4 | 123.8 | 127.4 |
| Goodwill | 85,478 | 91,272 | 91,272 | 78,150 | 79,121 | 79,552 | 79,749 | 78,678 | 38,451 | 38,249 | 38,106 | 28,142 | 26,542 | 26,395 | 26,458 | 25,669 | 25,680 | 25,494 | 23,922 | 3,195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 25,508 | 27,323 | 29,234 | 24,803 | 29,026 | 31,142 | 33,121 | 36,524 | 13,630 | 13,511 | 13,878 | 9,774 | 9,529 | 9,753 | 9,869 | 9,784 | 10,127 | 10,446 | 10,430 | 1,318 | 2,592 | 2,766 | 1,293 | 1,230 | 1,193 | 818.5 | 706.9 | 725 | 711.5 | 721.7 | 195.6 | 448.4 | 443.7 | 429.9 | 461.3 | 417.9 | 300.1 | 306.8 | 145.4 | 123.8 | 127.4 |
| Long Term Investments | 32,869 | 28,934 | 23,019 | 21,096 | 23,025 | 20,812 | 17,314 | 15,732 | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7,526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.8 | 122.5 | 137.6 | 0 | 6.6 | 8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 6,913 | 8,104 | 7,910 | 7,848 | 9,801 | 9,505 | 9,059 | 8,930 | 1,417 | 1,485 | 1,440 | 1,445 | 1,515 | 1,280 | 1,155 | 688 | 374 | 369 | 367.8 | 240.5 | 223.5 | 217.4 | 211.8 | 210.5 | 177.8 | 452.3 | 359.5 | 261 | 303 | 477.6 | 91.7 | 121.6 | 128.1 | 134.6 | 161.4 | 166 | 90.6 | 42.9 | 31 | 13.5 | 13.1 |
| Total Current Liabilities | 88,692 | 84,609 | 79,189 | 69,421 | 67,807 | 62,017 | 53,303 | 44,009 | 30,648 | 26,250 | 23,169 | 19,027 | 15,425 | 14,150 | 11,956 | 11,070 | 12,300 | 13,490 | 10,766 | 7,005 | 4,584 | 4,859 | 3,489 | 3,106 | 3,065 | 2,964 | 2,890 | 3,133 | 2,911 | 2,123 | 1,798 | 1,643 | 1,328 | 1,381 | 1,330 | 1,202 | 855.4 | 823.6 | 568.7 | 534.6 | 493 |
| Accounts Payable | 59,384 | 15,892 | 14,897 | 14,838 | 12,544 | 11,138 | 10,492 | 8,925 | 8,863 | 7,946 | 7,490 | 6,547 | 5,548 | 5,070 | 4,370 | 4,026 | 3,560 | 3,801 | 3,593 | 2,522 | 2,468 | 2,276 | 1,666 | 1,708 | 1,536 | 1,352 | 1,454 | 1,286 | 1,234 | 1,046 | 690.7 | 660.7 | 567.1 | 676.5 | 683.6 | 628.2 | 403.4 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 5,805 | 7,494 | 4,713 | 3,456 | 5,851 | 7,078 | 5,377 | 1,985 | 4,821 | 1,916 | 1,197 | 1,260 | 561 | 695 | 806 | 1,405 | 2,419 | 3,697 | 2,132 | 2,187 | 595 | 916.2 | 323.2 | 36.8 | 262.2 | 611.2 | 468.3 | 786 | 466.4 | 0 | 52 | 200 | 90 | 8.2 | 58.5 | 5.5 | 7.5 | 10.9 | 6.2 | 5.9 | 27 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,317 | 3,386 | 3,033 | 2,436 | 0 | 0 | 0 | 0 | 856.9 | 856.9 | 0 | 0 | 439.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,441 | 61,223 | 59,579 | 51,127 | 49,412 | 43,801 | 37,434 | 33,099 | 16,964 | 13,071 | 11,096 | 8,187 | 6,880 | 8,385 | 6,780 | 5,639 | 6,321 | 5,135 | 4,184 | 2,296 | 1,521 | 1,228 | 1,500 | 1,361 | 1,267 | 1,001 | 967.4 | 1,061 | 1,210 | 1,076 | 1,055 | 782 | 671 | 696.2 | 588.1 | 568.6 | 444.5 | 812.7 | 562.5 | 528.7 | 466 |
| Total Liabilities | 185,682 | 177,485 | 173,092 | 156,506 | 157,618 | 161,014 | 158,279 | 137,913 | 57,436 | 57,628 | 55,234 | 36,224 | 33,588 | 28,568 | 26,492 | 24,435 | 25,873 | 26,386 | 23,400 | 10,656 | 6,952 | 7,560 | 4,521 | 4,448 | 4,069 | 3,645 | 3,596 | 3,575 | 3,364 | 3,497 | 2,319 | 2,244 | 1,930 | 2,036 | 1,888 | 1,703 | 1,310 | 1,030 | 772.5 | 735.8 | 704.5 |
| Total Non-Current Liabilities | 96,990 | 92,876 | 93,903 | 87,085 | 89,811 | 98,997 | 104,976 | 93,904 | 26,788 | 31,378 | 32,065 | 17,197 | 18,163 | 14,418 | 14,536 | 13,365 | 13,573 | 12,896 | 12,634 | 3,652 | 2,368 | 2,701 | 1,032 | 1,342 | 1,004 | 680.8 | 705.8 | 442 | 453.7 | 1,374 | 521 | 601.2 | 602.2 | 655.1 | 558.1 | 501.1 | 455.1 | 206.3 | 203.8 | 201.2 | 211.5 |
| Total Long Term Debt | 87,788 | 75,426 | 74,672 | 67,276 | 70,148 | 77,964 | 83,625 | 71,444 | 22,181 | 25,615 | 26,267 | 11,630 | 12,841 | 9,133 | 9,208 | 8,652 | 8,756 | 8,057 | 8,350 | 2,870 | 1,594 | 1,926 | 753.1 | 1,076 | 810.4 | 536.8 | 558.5 | 276 | 288.9 | 1,184 | 327.7 | 331.3 | 341.8 | 397.9 | 418.3 | 428 | 389.8 | 48.2 | 58.2 | 65.4 | 88.5 |
| Deferred Tax Liabilities Non-Current | 11,358 | 3,806 | 4,311 | 4,016 | 6,270 | 6,794 | 7,294 | 7,677 | 2,996 | 4,214 | 4,217 | 4,036 | 3,901 | 3,784 | 3,853 | 3,655 | 3,678 | 3,702 | 3,426 | 0 | 0 | 0 | 41.6 | 0 | 35.3 | 28 | 27.2 | 24 | 0 | 49.4 | 9.1 | 81.7 | 83.3 | 22.1 | 81.3 | 73.1 | 65.4 | 59.4 | 55.5 | 48.3 | 36.8 |
| 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 | 14,908 | 16,650 | 17,775 | 18,478 | 19,823 | 20,395 | 20,522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -17,064 | -3,006 | -2,855 | -2,685 | -6,430 | -6,156 | -6,465 | 14,783 | 1,611 | 1,549 | 1,581 | 1,531 | 1,421 | 1,501 | 1,475 | 1,058 | 1,139 | 1,137 | 857.9 | 781.1 | 774.2 | 774.9 | 237.4 | 266.1 | 158.6 | 116 | 120.1 | 142 | 164.8 | 140.8 | 184.2 | 188.2 | 177.1 | 235.1 | 58.5 | 0 | -0.1 | 98.7 | 90.1 | 87.5 | 86.2 |
| Total Equity | 75,382 | 75,730 | 76,636 | 71,769 | 75,381 | 69,701 | 64,170 | 58,543 | 37,695 | 36,834 | 37,203 | 37,963 | 37,938 | 37,653 | 38,051 | 37,734 | 35,768 | 34,574 | 31,322 | 9,918 | 8,331 | 6,987 | 6,022 | 5,197 | 4,567 | 4,305 | 3,680 | 3,111 | 2,615 | 2,196 | 1,643 | 2,492 | 2,342 | 2,178 | 2,197 | 1,959 | 1,721 | 1,706 | 1,459 | 1,263 | 1,102 |
| Non-Controlling Interest | 168 | 170 | 175 | 300 | 306 | 312 | 306 | 318 | 4 | 4 | 7 | 5 | 0 | 0 | 30 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.8 | 108.6 | 93.9 | 100.2 | 105.3 | 105.2 | 101.3 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 75,214 | 75,560 | 76,461 | 71,469 | 75,075 | 69,389 | 63,864 | 58,225 | 37,691 | 36,830 | 37,196 | 37,958 | 37,938 | 37,653 | 38,051 | 37,700 | 35,768 | 34,574 | 31,322 | 9,918 | 8,331 | 6,987 | 6,022 | 5,197 | 4,567 | 4,305 | 3,680 | 3,111 | 2,615 | 2,196 | 1,549 | 2,383 | 2,248 | 2,078 | 2,092 | 1,854 | 1,620 | 1,706 | 1,459 | 1,263 | 1,102 |
| Retained Earnings | 61,196 | 62,837 | 61,604 | 56,398 | 54,906 | 49,640 | 45,108 | 40,911 | 43,556 | 38,983 | 35,506 | 31,849 | 28,493 | 24,998 | 22,090 | 19,303 | 16,355 | 13,098 | 10,287 | 7,967 | 6,739 | 5,646 | 4,846 | 4,104 | 3,493 | 3,185 | 2,544 | 2,021 | 1,727 | 1,588 | 1,660 | 2,494 | 2,364 | 2,209 | 2,246 | 2,063 | 1,840 | 1,597 | 1,358 | 1,168 | 1,015 |
| Accumulated Other Earnings | 406 | -120 | -297 | -1,264 | 965 | 1,414 | 1,019 | 102 | -165 | -305 | -358 | -217 | -149 | -181 | -172 | -143 | -135 | -143 | -395.5 | -154.7 | -204.3 | -196.4 | -200.1 | -239 | -219.9 | -240.6 | -257 | -271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 18 | 18 | 48,992 | 48,193 | 47,377 | 46,513 | 45,972 | 45,440 | 32,096 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 15.9 | 8.5 | 8.4 | 8.3 | 4.1 | 4.1 | 4.1 | 4.1 | 4 | 4 | 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 | 191 | 203 | 213.3 | 222.6 | 228.4 | 242.7 | 250.4 | 261.2 | 267.5 | 276 | 280 | 284.6 | 298.6 | 1.3 | 14.2 | 20.1 | 18 | 14.5 | 11.4 | 10.2 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 13,594 | 12,825 | -33,838 | -31,858 | -28,173 | -28,178 | -28,235 | -28,228 | -37,796 | -1,865 | 2,031 | 6,309 | 9,577 | 12,819 | 16,117 | 18,524 | 19,532 | 21,412 | 21,212 | 1,884 | 1,566 | 1,301 | 1,129 | 1,077 | 1,029 | 1,089 | 1,113 | 1,077 | 602.8 | 310 | -112.6 | -125.7 | -136.2 | -149 | -168.6 | -221.2 | -230.3 | 109 | 100.5 | 94.6 | 87.5 |
| Total Liabilities & Total Equity | 261,064 | 253,215 | 249,728 | 228,275 | 232,999 | 230,715 | 222,449 | 196,456 | 95,131 | 94,462 | 92,437 | 74,187 | 71,526 | 66,221 | 64,543 | 62,169 | 61,641 | 60,960 | 54,722 | 20,574 | 15,283 | 14,547 | 10,543 | 9,645 | 8,636 | 7,950 | 7,275 | 6,686 | 5,979 | 5,694 | 3,962 | 4,735 | 4,272 | 4,214 | 4,085 | 3,662 | 3,032 | 2,736 | 2,231 | 1,999 | 1,807 |
| Total Liabilities & Shareholders' Equity | 261,064 | 253,215 | 249,728 | 228,275 | 232,999 | 230,715 | 222,449 | 196,456 | 95,131 | 94,462 | 92,437 | 74,187 | 71,526 | 66,221 | 64,543 | 62,169 | 61,641 | 60,960 | 54,722 | 20,574 | 15,283 | 14,547 | 10,543 | 9,645 | 8,636 | 7,950 | 7,275 | 6,686 | 5,979 | 5,694 | 3,962 | 4,735 | 4,272 | 4,214 | 4,085 | 3,662 | 3,032 | 2,736 | 2,231 | 1,999 | 1,807 |
| Total Investments | 35,014 | 31,341 | 26,278 | 23,874 | 26,142 | 23,812 | 19,687 | 18,254 | 223 | 87 | 88 | 34 | 88 | 5 | 5 | 4 | 5 | 0 | 27.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 93,593 | 82,920 | 79,385 | 70,732 | 75,999 | 85,042 | 89,002 | 73,429 | 27,002 | 27,531 | 27,464 | 12,890 | 13,402 | 9,828 | 10,014 | 10,057 | 11,175 | 11,754 | 10,482 | 5,057 | 2,189 | 2,842 | 1,076 | 1,113 | 1,073 | 1,148 | 1,027 | 1,062 | 755.3 | 1,184 | 379.7 | 531.3 | 431.8 | 406.1 | 476.8 | 433.5 | 397.3 | 59.1 | 64.4 | 71.3 | 115.5 |
| Net Debt | 85,081 | 74,334 | 71,189 | 57,787 | 66,591 | 77,188 | 83,319 | 69,370 | 25,306 | 24,160 | 25,005 | 10,409 | 9,313 | 8,453 | 8,601 | 8,630 | 10,089 | 10,402 | 9,425 | 4,527 | 1,676 | 2,450 | 233.1 | 412.7 | 836.3 | 810.7 | 796.8 | 881 | 562.8 | 712.5 | 250.1 | 414.3 | 350.8 | 261 | 398.1 | 322.4 | 28.5 | -239.3 | -277.4 | -255.5 | -189.2 |