| 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: | 2025-02-28 | 2024-02-07 | 2023-02-27 | 2022-02-25 | 2021-02-26 | 2020-02-27 | 2019-02-27 | 2018-02-28 | 2017-02-22 | 2016-02-25 | 2015-03-02 | 2014-02-20 | 2013-02-19 | 2012-02-23 | 2011-02-24 | 2010-02-23 | 2009-02-24 | 2008-02-26 | 2007-03-01 | 2006-03-29 | 2005-12-02 | 2005-06-27 | 2002-12-31 | 2002-03-27 | 2001-03-30 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1997-03-27 | 1996-06-12 | 1995-03-08 | 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 | 886.9 | 841.8 | 717.2 | 921.4 | 948.6 | 755.8 | 662.1 | 702.2 | 654.5 | 598.7 | 686.6 | 580.4 | 636.8 | 391 | 406.2 | 426 | 682.7 | 637.4 | 880.3 | 874.3 | 1,212 | 1,277 | 797.6 | 1,736 | 1,431 | 1,271 | 1,347 | 1,083 | 847.5 | 563.4 | 396 | 261.7 | 212.5 | 185.4 | 127.8 | 86.8 | 52.4 | 44.1 | 19.1 | 4.5 |
| Cash and Short Term Investments | 85.4 | 141.8 | 21.8 | 49.4 | 224 | 94.8 | 69.2 | 54.4 | 40.5 | 61.6 | 66.7 | 64.5 | 132.8 | 45.1 | 66.6 | 83.6 | 52.5 | 48.7 | 78.1 | 199.3 | 453.8 | 472.8 | 90.7 | 278.5 | 180.4 | 132.9 | 142.5 | 152.4 | 151.8 | 109 | 82.58 | 53.5 | 70.8 | 82.9 | 62.1 | 28.6 | 17.7 | 24.1 | 8.8 | 1.5 |
| Cash & Equivalents | 85.4 | 104.2 | 21.8 | 49.4 | 224 | 94.8 | 69.2 | 54.4 | 40.5 | 61.6 | 66.7 | 64.5 | 132.8 | 30.1 | 48.4 | 80.9 | 32.2 | 19.8 | 40.6 | 175.5 | 453.8 | 472.8 | 90.7 | 276.6 | 180.3 | 129.4 | 138.8 | 148.1 | 148 | 104.9 | 65.95 | 53.5 | 70.8 | 82.9 | 62.1 | 28.6 | 17.7 | 24.1 | 8.8 | 1.5 |
| Short Term Investments | 0 | 37.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 18.2 | 2.7 | 20.3 | 28.9 | 37.5 | 23.84 | 0 | 0 | 0 | 1.87 | 0.09 | 3.48 | 3.69 | 4.33 | 3.76 | 4.08 | 16.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 598.8 | 611.6 | 536.8 | 502.1 | 563 | 498.7 | 467.7 | 472.1 | 443.8 | 410.5 | 323.2 | 261.8 | 249.3 | 222.8 | 224.9 | 219.7 | 417.7 | 447.7 | 608 | 399.1 | 452.3 | 496.7 | 0 | 1,020 | 947 | 938 | 956.7 | 765.3 | 540.4 | 336.8 | 222.7 | 143.8 | 94.4 | 61.4 | 49 | 47.8 | 28.3 | 16.9 | 8.6 | 2.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 62.4 | 60.9 | 45.9 | 234 | 191.4 | 186.8 | 0 | 0 | 0 | 178.2 | 88.5 | 138.7 | 194.9 | 45.47 | -112.4 | 0 | 112.4 | 92.94 | 85.55 | 77.84 | 64.03 | 47.11 | 33.5 | 22.26 | 20.8 | 10.8 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0.4 |
| Other Current Assets | 202.7 | 88.4 | 158.6 | 369.9 | 161.6 | 162.3 | 66.2 | 113.3 | 109.3 | 80.7 | 62.7 | 62.7 | 67.9 | 123.1 | 114.7 | 122.7 | 34.3 | 52.5 | 55.5 | 80.93 | 260.6 | 419.7 | 706.9 | 325.9 | 210.8 | 114.5 | 169.9 | 101.5 | 108.2 | 84.16 | 68.4 | 43.6 | 36.5 | 41.1 | 16.7 | 10.4 | 6.4 | 3.1 | 0.4 | 0.1 |
| Total Assets | 6,535 | 6,102 | 5,636 | 6,865 | 6,446 | 6,081 | 5,227 | 4,894 | 4,682 | 4,606 | 3,409 | 2,534 | 2,424 | 2,271 | 2,372 | 1,682 | 1,998 | 2,051 | 3,360 | 3,592 | 4,083 | 4,196 | 4,537 | 7,579 | 7,380 | 6,832 | 6,773 | 5,401 | 3,372 | 2,460 | 1,552 | 1,168 | 641.8 | 471.6 | 301.2 | 219.1 | 133.8 | 99.7 | 51.9 | 13.7 |
| Total Non-Current Assets | 5,648 | 5,261 | 4,919 | 5,944 | 5,497 | 5,325 | 4,565 | 4,192 | 4,027 | 4,007 | 2,722 | 1,954 | 1,787 | 1,880 | 1,966 | 1,256 | 1,316 | 1,413 | 2,479 | 2,718 | 2,871 | 2,919 | 3,735 | 5,843 | 5,949 | 5,561 | 5,426 | 4,318 | 2,524 | 1,897 | 1,156 | 906.4 | 429.3 | 286.2 | 173.4 | 132.3 | 81.4 | 55.6 | 32.8 | 9.2 |
| Property, Plant and Equipment | 3,847 | 3,510 | 3,152 | 2,775 | 2,452 | 2,236 | 1,635 | 1,517 | 1,392 | 1,310 | 1,020 | 910.5 | 748 | 664.4 | 685.4 | 664.8 | 674.3 | 744.4 | 1,096 | 1,207 | 1,405 | 1,467 | 0 | 2,775 | 2,872 | 2,503 | 2,288 | 1,851 | 1,391 | 1,100 | 789.5 | 708.2 | 335.1 | 220.6 | 126.7 | 94.1 | 56.9 | 37.8 | 20.5 | 6.5 |
| Goodwill and Intangible Assets | 1,582 | 1,560 | 1,546 | 1,395 | 2,750 | 2,782 | 2,544 | 2,376 | 2,338 | 2,310 | 1,390 | 545.1 | 510.5 | 479.4 | 480.1 | 453.8 | 457.5 | 432.2 | 951 | 965.6 | 975.8 | 985 | 0 | 2,725 | 2,847 | 2,829 | 2,960 | 2,243 | 1,050 | 734.5 | 324.9 | 175.4 | 82 | 44.6 | 36.8 | 29.6 | 23.2 | 16.9 | 11.5 | 2.1 |
| Goodwill | 1,284 | 1,281 | 1,263 | 1,237 | 2,319 | 2,305 | 2,101 | 1,973 | 1,927 | 1,890 | 1,084 | 456.9 | 437.3 | 421.7 | 431.3 | 416.4 | 414.7 | 406.1 | 896.9 | 911.4 | 911.1 | 903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 297.8 | 278.2 | 282.3 | 158.4 | 431.3 | 476.3 | 443.4 | 403.1 | 411.3 | 419.4 | 306.1 | 88.2 | 73.2 | 57.7 | 48.8 | 37.4 | 42.8 | 26.1 | 54.1 | 54.25 | 64.72 | 82.03 | 0 | 1,020 | 947 | 938 | 956.7 | 765.3 | 540.4 | 734.5 | 222.7 | 175.4 | 82 | 44.6 | 36.8 | 29.6 | 23.2 | 16.9 | 11.5 | 2.1 |
| Long Term Investments | 122.5 | 109.5 | 0 | 0 | 5.5 | 7.4 | 74.2 | 56.1 | 46.5 | 51.8 | 9.4 | 20.3 | 20.8 | 29 | 30.7 | 29.3 | 37 | 43 | 38 | 46 | 41.05 | 49.55 | 0 | 0 | 0 | 3.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 95.3 | 63.6 | 75.8 | 190.8 | 129.4 | 354.3 | 393.1 | 608.1 | 679.3 | 10 | -37 | -43 | -38 | -46 | 0.024 | 27.22 | 0 | 0 | 0 | 47.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 96.7 | 82.1 | 222.1 | 1,773 | 289.5 | 300.2 | 216.8 | 179 | 174.8 | 145.2 | 173.6 | 123.8 | 114.6 | 99.3 | 90.4 | 97.6 | 183.7 | 236.6 | 432.3 | 545.8 | 448.9 | 390.9 | 3,735 | 342.9 | 230.9 | 178.6 | 177.9 | 223.7 | 83.91 | 61.98 | 41.93 | 22.8 | 12.2 | 21 | 9.9 | 8.6 | 1.3 | 0.9 | 0.8 | 0.6 |
| Total Current Liabilities | 841 | 656.4 | 575.9 | 748.8 | 717.3 | 721 | 672.5 | 517.5 | 475.6 | 426.4 | 364.3 | 311.6 | 300.9 | 313.2 | 359.3 | 391.2 | 746.2 | 970.5 | 1,262 | 1,110 | 1,199 | 1,111 | 1,290 | 359 | 382.9 | 418.2 | 401.1 | 516.4 | 303.5 | 236 | 177.3 | 90.1 | 42.4 | 19.9 | 17.2 | 14.9 | 13.8 | 10.7 | 8.8 | 1.9 |
| Accounts Payable | 171 | 170 | 132.9 | 134 | 115 | 94.6 | 90 | 78.4 | 68.3 | 61.6 | 53.4 | 61.9 | 45.3 | 45.4 | 48.9 | 50.2 | 45.5 | 48.7 | 67.5 | 121.2 | 94.95 | 122.1 | 0 | 37.09 | 78.76 | 76.55 | 76.1 | 125.8 | 116.5 | 90.4 | 83.18 | 41.2 | 20 | 18.4 | 15.8 | 13.3 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 164.9 | 48.9 | 50.8 | 61.3 | 83.1 | 79.7 | 35.8 | 32.3 | 37.1 | 36.8 | 20.8 | 12.3 | 13.6 | 18.9 | 14.5 | 21.5 | 24.8 | 68.3 | 37 | 34.3 | 299.8 | 426.5 | 0 | 21.91 | 43.23 | 37.82 | 49.99 | 46.49 | 35.41 | 27.91 | 14.71 | 4.9 | 2.9 | 1.5 | 1.4 | 1.6 | 7.6 | 4 | 3.3 | 0.7 |
| 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 | 92.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 212.8 | 196.8 | 173.1 | 155.9 | 144.5 | 114.6 | 111.6 | 107.5 | 101.5 | 130.9 | 97.9 | 93.2 | 167.1 | 163.7 | 169.3 | -1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.71 | 0 | 0 | -1.5 | -1.4 | -1.6 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 505.1 | 437.5 | 392.2 | 553.5 | 519.2 | 546.7 | 333.9 | 210 | 197.1 | 172.1 | 145.6 | 122.8 | 130.4 | 141.4 | 194.4 | 188.6 | 578 | 760.3 | 990 | 790.6 | 634.8 | 563.7 | 1,290 | 300 | 260.9 | 303.8 | 275 | 251.7 | 151.6 | 117.7 | 94.1 | 44 | 19.5 | 1.5 | 1.4 | 1.6 | 6.2 | 6.7 | 5.5 | 1.2 |
| Total Liabilities | 3,686 | 3,805 | 3,775 | 4,466 | 4,444 | 4,148 | 3,356 | 3,248 | 3,615 | 3,706 | 2,611 | 1,959 | 1,678 | 2,070 | 2,374 | 2,579 | 3,085 | 3,508 | 5,273 | 4,859 | 4,948 | 4,934 | 5,066 | 3,628 | 3,716 | 3,500 | 3,223 | 2,150 | 1,787 | 1,512 | 1,128 | 874.9 | 354.1 | 192.4 | 172.2 | 151.5 | 76.5 | 48.4 | 27.1 | 15.9 |
| Total Non-Current Liabilities | 2,844 | 3,149 | 3,199 | 3,717 | 3,727 | 3,427 | 2,684 | 2,731 | 3,139 | 3,279 | 2,247 | 1,647 | 1,377 | 1,756 | 2,015 | 2,188 | 2,339 | 2,537 | 4,012 | 3,749 | 3,750 | 3,823 | 3,771 | 3,269 | 3,333 | 3,081 | 2,822 | 1,633 | 1,483 | 1,276 | 951.1 | 784.8 | 311.6 | 164.3 | 149.8 | 132.7 | 57.4 | 34.4 | 15.4 | 4.4 |
| Total Long Term Debt | 2,549 | 2,884 | 2,942 | 3,420 | 3,460 | 3,267 | 2,479 | 2,545 | 2,979 | 3,411 | 2,111 | 1,594 | 1,240 | 1,236 | 1,497 | 1,641 | 1,906 | 1,587 | 3,478 | 3,370 | 3,220 | 3,127 | 0 | 3,005 | 3,169 | 3,077 | 2,781 | 1,566 | 1,451 | 1,253 | 930.1 | 779.7 | 299.5 | 164.3 | 149.8 | 132.7 | 57.4 | 34.4 | 15.4 | 4.4 |
| Deferred Tax Liabilities Non-Current | 105.2 | 87 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.7 | 29.8 | 80 | 47.47 | 28.75 | -51.34 | 0 | 259.5 | 160.4 | 0 | 28.86 | 76.61 | 28.8 | 15.44 | 7.88 | 5.1 | 12.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387.4 | 387.4 | 387.4 | 0 | 2.27 | 1.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0.255 | 1.52 | 7.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 534.4 | 514.6 | 225.3 | 611.4 | 674.1 | 696.3 | 0 | 0 | 0 | 276.3 | 0 | 88.9 | 0 | 0 | 0 | 0 | 115.9 | -387.4 | 112.5 | 0 | 182.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -344 | -336.7 | -51.1 | -314.6 | -407.3 | -536.4 | 205.2 | 185.3 | 160 | -408 | 136.3 | -35.6 | 136.7 | 520.6 | 518.2 | 546.9 | -99.3 | 920.6 | -46.2 | 332.2 | 316.2 | 745.7 | 3,771 | 4.21 | 4.13 | 4.57 | 11.94 | -8.93 | 66.04 | 5.38 | 5.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 2,849 | 2,297 | 1,862 | 2,399 | 2,002 | 1,933 | 1,871 | 1,646 | 1,067 | 900.4 | 797.4 | 575.4 | 746.3 | 201.6 | -2.2 | -897.6 | -1,087 | -1,457 | -1,914 | -1,267 | -865.4 | -737.5 | -528.8 | 3,951 | 3,664 | 3,333 | 3,550 | 3,251 | 1,585 | 948.5 | 423.9 | 293.2 | 287.7 | 279.2 | 129 | 67.6 | 57.3 | 51.3 | 24.8 | -2.2 |
| Non-Controlling Interest | 782.2 | 649.7 | 551.6 | 487.9 | 413.6 | 580.5 | 542 | 463.8 | 331.1 | 289 | 231 | 137.6 | 112.5 | 84.6 | 83 | 76.4 | 82.2 | 97.2 | 271.1 | 273.7 | 244 | 226.4 | 0 | 154.5 | 138 | 126.4 | 127.2 | 93.69 | 69.26 | 20.74 | -2.2 | -1.8 | -2.4 | -0.1 | 1.1 | 1.7 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,067 | 1,648 | 1,310 | 1,911 | 1,588 | 1,352 | 1,329 | 1,182 | 735.9 | 611.4 | 566.4 | 437.8 | 633.8 | 117 | -85.2 | -974 | -1,169 | -1,554 | -2,185 | -1,541 | -1,109 | -963.8 | -528.8 | 3,797 | 3,526 | 3,206 | 3,423 | 3,157 | 1,516 | 927.7 | 426.1 | 295 | 290.1 | 279.3 | 127.9 | 65.9 | 57.3 | 51.3 | 24.8 | -2.2 |
| Retained Earnings | 796.7 | 406.5 | 115.7 | 141.8 | -242.3 | -526.5 | -885.2 | -1,191 | -1,448 | -1,696 | -1,879 | -2,101 | -2,425 | -2,610 | -2,818 | -3,717 | -3,812 | -4,065 | -4,714 | -4,089 | -3,643 | -3,468 | 0 | 1,431 | 1,225 | 948.4 | 878.2 | 853.6 | 536.4 | 208.7 | 137 | 70.6 | 68.4 | 48.8 | 27.3 | 16 | 8.3 | 2.8 | -1.5 | -2.4 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.3 | -1.2 | -1.2 | -0.5 | -0.1 | 1.4 | -0.2 | 0.5 | -387.4 | -3.2 | -0.8 | 1.5 | -1.17 | 0.308 | -0.943 | 0 | 13.91 | 1.66 | -7.9 | 0 | -12.25 | 0 | 0 | -17.48 | -55 | -37.7 | -22.5 | -4.9 | -4.9 | -4.9 | -1.4 | -1.7 | -0.3 |
| Common Stock | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 611.4 | 473.2 | 344.6 | 1 | 1 | 1 | 1 | 1 | 0.9 | 0.9 | 4.41 | 4.39 | 4.39 | 0 | 4.3 | 4.26 | 4.24 | 4.23 | 3.95 | 3.19 | 0.974 | 0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.2 | 93.2 | 342.2 | 387.4 | 0 | 387.4 | 387.4 | 387.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 1,269 | 1,240 | 1,194 | 1,768 | 1,829 | 1,878 | 2,161 | 2,329 | 2,184 | 2,308 | 2,352 | 2,445 | 2,714 | 2,726 | 2,732 | 3,130 | 1,870 | 2,510 | 2,916 | 4,122 | 2,529 | 2,501 | -528.8 | 2,348 | 2,296 | 2,262 | 2,541 | 2,332 | 987 | 718 | 306.2 | 279.4 | 259.4 | 253 | 105.5 | 54.8 | 53.9 | 49.9 | 28 | 0.5 |
| Total Liabilities & Total Equity | 6,535 | 6,102 | 5,636 | 6,865 | 6,446 | 6,081 | 5,227 | 4,894 | 4,682 | 4,606 | 3,409 | 2,534 | 2,424 | 2,271 | 2,372 | 1,682 | 1,998 | 2,051 | 3,360 | 3,592 | 4,083 | 4,196 | 4,537 | 7,579 | 7,380 | 6,832 | 6,773 | 5,401 | 3,372 | 2,460 | 1,552 | 1,168 | 641.8 | 471.6 | 301.2 | 219.1 | 133.8 | 99.7 | 51.9 | 13.7 |
| Total Liabilities & Shareholders' Equity | 6,535 | 6,102 | 5,636 | 6,865 | 6,446 | 6,081 | 5,227 | 4,894 | 4,682 | 4,606 | 3,409 | 2,534 | 2,424 | 2,271 | 2,372 | 1,682 | 1,998 | 2,051 | 3,360 | 3,592 | 4,083 | 4,196 | 4,537 | 7,579 | 7,380 | 6,832 | 6,773 | 5,401 | 3,372 | 2,460 | 1,552 | 1,168 | 641.8 | 471.6 | 301.2 | 219.1 | 133.8 | 99.7 | 51.9 | 13.7 |
| Total Investments | 122.5 | 147.1 | 0 | 0 | 5.5 | 7.4 | 74.2 | 56.1 | 46.5 | 51.8 | 9.4 | 20.3 | 20.8 | 44 | 48.9 | 32 | 57.3 | 71.9 | 75.5 | 69.84 | 41.05 | 49.55 | 0 | 1.87 | 0.09 | 7.32 | 3.69 | 4.33 | 3.76 | 4.08 | 16.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,714 | 2,933 | 2,992 | 3,481 | 3,543 | 3,347 | 2,514 | 2,578 | 3,016 | 3,172 | 2,132 | 1,518 | 1,254 | 1,255 | 1,511 | 1,662 | 1,814 | 2,043 | 3,402 | 3,404 | 3,533 | 3,553 | 3,604 | 3,027 | 3,212 | 3,115 | 2,831 | 1,602 | 1,486 | 1,281 | 944.8 | 784.6 | 302.4 | 165.8 | 151.2 | 134.3 | 65 | 38.4 | 18.7 | 5.1 |
| Net Debt | 2,628 | 2,829 | 2,970 | 3,432 | 3,319 | 3,252 | 2,445 | 2,523 | 2,976 | 3,110 | 2,065 | 1,453 | 1,121 | 1,225 | 1,463 | 1,582 | 1,782 | 2,023 | 3,362 | 3,229 | 3,079 | 3,081 | 3,513 | 2,750 | 3,032 | 2,985 | 2,692 | 1,454 | 1,338 | 1,176 | 878.8 | 731.1 | 231.6 | 82.9 | 89.1 | 105.7 | 47.3 | 14.3 | 9.9 | 3.6 |