Period Ending: | 2024 11-30 |
2023 12-02 |
2022 12-03 |
2021 11-27 |
2020 11-28 |
2019 11-30 |
2018 12-01 |
2017 12-02 |
2016 12-03 |
2015 11-28 |
2014 11-29 |
2013 11-30 |
2012 12-01 |
2011 12-03 |
2010 11-27 |
2009 11-28 |
2008 11-29 |
2007 12-01 |
2006 12-02 |
2005 12-03 |
2004 11-27 |
2003 11-29 |
2002 11-30 |
2001 12-31 |
2000 12-02 |
1999 11-27 |
1998 11-28 |
1997 11-29 |
1996 11-30 |
1995 11-30 |
1994 11-30 |
1993 11-30 |
1992 11-30 |
1991 11-30 |
1990 11-30 |
1989 11-30 |
1988 11-30 |
1987 11-30 |
1986 11-30 |
1985 11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-01-23 | 2024-01-24 | 2023-01-24 | 2022-01-25 | 2021-01-26 | 2020-01-24 | 2019-01-28 | 2018-01-31 | 2017-01-31 | 2016-01-27 | 2015-01-28 | 2014-01-24 | 2013-01-29 | 2012-01-27 | 2011-01-20 | 2010-01-22 | 2009-01-28 | 2008-01-30 | 2007-02-15 | 2006-02-14 | 2005-02-25 | 2004-02-25 | 2003-02-28 | 2002-03-01 | 2001-03-02 | 2000-02-24 | 1999-02-26 | 1998-02-27 | 1997-02-28 | 1996-02-27 | 1995-02-27 | 1993-11-30 | 1992-11-30 | 1991-11-30 | 1990-11-30 | 1989-11-30 | 1988-11-30 | 1987-11-30 | 1986-11-30 | 1985-11-30 |
Total Current Assets | 1,299 | 1,312 | 1,299 | 1,221 | 1,020 | 1,033 | 1,088 | 1,145 | 811.3 | 801.1 | 670.2 | 707.8 | 799.3 | 596.6 | 533.6 | 473.7 | 479.1 | 636 | 669.1 | 582.4 | 553.6 | 448.5 | 408.9 | 403.9 | 435.1 | 440.1 | 457.9 | 409.2 | 388.2 | 387.6 | 361.4 | 295.9 | 299.2 | 259.6 | 242.3 | 215.8 | 218 | 181.7 | 158.1 | 137.5 |
Cash and Short Term Investments | 169.4 | 179.5 | 79.91 | 61.79 | 100.5 | 112.2 | 150.8 | 194.4 | 142.2 | 119.2 | 77.57 | 155.1 | 200.4 | 156.1 | 133.3 | 100.2 | 80.37 | 246.4 | 255.4 | 157.6 | 67.03 | 3.26 | 3.67 | 11.45 | 10.49 | 5.8 | 4.6 | 2.7 | 3.5 | 9.1 | 9.8 | 17.4 | 29.1 | 15.2 | 14 | 10.4 | 18 | 19.9 | 14.2 | 11.3 |
Cash & Equivalents | 169.4 | 179.5 | 79.91 | 61.79 | 100.5 | 112.2 | 150.8 | 194.4 | 142.2 | 119.2 | 77.57 | 155.1 | 200.4 | 156.1 | 133.3 | 100.2 | 80.37 | 246.4 | 255.4 | 157.6 | 67.03 | 3.26 | 3.67 | 11.45 | 10.49 | 5.8 | 4.6 | 2.7 | 3.5 | 9.1 | 9.8 | 17.4 | 29.1 | 15.2 | 14 | 10.4 | 18 | 19.9 | 14.2 | 11.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Receivables | 597.5 | 618.7 | 607.4 | 614.6 | 514.9 | 493.2 | 495 | 498 | 375.4 | 395.8 | 341.3 | 331.1 | 333.3 | 229.3 | 232.4 | 214.4 | 215.3 | 221 | 233.3 | 248.8 | 279.9 | 239.6 | 212.3 | 211.6 | 220.8 | 244.7 | 242.9 | 205.6 | 192.7 | 186.6 | 176.3 | 139.3 | 133.9 | 122.9 | 110.7 | 103 | 102.9 | 83.1 | 77.6 | 66.8 |
Inventory | 467.5 | 442 | 491.8 | 448.4 | 323.2 | 337.3 | 355.6 | 359.5 | 247.4 | 248.5 | 251.3 | 221.5 | 208.5 | 136 | 121.6 | 116.9 | 143.2 | 137.6 | 128.6 | 143 | 159.1 | 146.6 | 143 | 141.2 | 153.8 | 148.6 | 158.6 | 150.7 | 151.2 | 159 | 152.7 | 123.8 | 116.2 | 106.9 | 106.6 | 93.5 | 89.5 | 72.4 | 60.6 | 53.5 |
Other Current Assets | 64.87 | 71.92 | 120.3 | 96.33 | 81.11 | 90.72 | 86.37 | 93.08 | 46.23 | 37.62 | 0 | 0 | 57.1 | 75.17 | 46.31 | 42.2 | 40.26 | 31.05 | 51.77 | 33.03 | 47.67 | 59.07 | 49.85 | 39.62 | 49.99 | 41 | 51.8 | 50.2 | 40.8 | 32.9 | 22.6 | 15.4 | 20 | 14.6 | 11 | 8.9 | 7.6 | 6.3 | 5.7 | 5.9 |
Total Assets | 4,933 | 4,724 | 4,464 | 4,275 | 4,037 | 3,986 | 4,175 | 5,409 | 2,058 | 2,926 | 1,870 | 1,873 | 1,786 | 1,228 | 1,153 | 1,100 | 1,081 | 1,365 | 1,478 | 1,108 | 1,135 | 1,008 | 961.4 | 966.2 | 1,010 | 1,026 | 1,046 | 917.6 | 869.3 | 828.9 | 742.6 | 564.5 | 561.2 | 508.9 | 489.6 | 455.2 | 434.3 | 329.6 | 291.2 | 253.6 |
Total Non-Current Assets | 3,634 | 3,411 | 3,164 | 3,053 | 3,017 | 2,952 | 3,088 | 3,216 | 1,247 | 1,241 | 1,200 | 1,165 | 987 | 631.1 | 619.8 | 626.8 | 602.3 | 728.7 | 809.4 | 525.1 | 581.7 | 559.1 | 552.6 | 562.3 | 575.3 | 585.5 | 588.3 | 508.4 | 481.1 | 441.3 | 381.2 | 268.6 | 262 | 249.3 | 247.3 | 239.4 | 216.3 | 147.9 | 133.1 | 116.1 |
Property, Plant and Equipment | 943 | 872.1 | 733.7 | 695.4 | 670.7 | 629.8 | 636.5 | 670.2 | 515.3 | 512.9 | 502.6 | 434.4 | 329 | 255.9 | 251.1 | 253.3 | 252.8 | 277.8 | 298 | 298.9 | 349.1 | 348.7 | 355 | 371.1 | 394.7 | 412.5 | 414.5 | 398.6 | 391.2 | 355.1 | 295.1 | 232.5 | 223.2 | 207.4 | 202.3 | 186.6 | 161.6 | 126.9 | 109 | 97.2 |
Goodwill and Intangible Assets | 2,302 | 2,216 | 2,095 | 1,986 | 2,068 | 2,081 | 2,213 | 2,338 | 571.6 | 567.2 | 451.9 | 482.5 | 487.7 | 241.6 | 240.5 | 244.9 | 236.6 | 344.1 | 367.6 | 98.06 | 116.6 | 96.33 | 91.14 | 83.75 | 91.7 | 98.7 | 103.1 | 47.7 | 51.4 | 55.1 | 58.5 | 20.6 | 18.5 | 24.9 | 30 | 27.1 | 6.3 | 2.5 | 1.7 | 1.3 |
Goodwill | 1,532 | 1,487 | 1,393 | 1,299 | 1,312 | 1,282 | 1,305 | 1,337 | 366.2 | 354.2 | 256 | 263.1 | 254.3 | 114.9 | 109 | 103.7 | 88.82 | 184.7 | 195.2 | 80.81 | 95.54 | 0 | 0 | 62 | 66.5 | 70.4 | 68.4 | 33.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 770.2 | 729.1 | 702.1 | 687.1 | 756 | 799.4 | 908.2 | 1,002 | 205.4 | 213 | 195.9 | 219.4 | 233.4 | 126.7 | 131.5 | 141.2 | 147.8 | 159.5 | 172.4 | 98.06 | 116.6 | 96.33 | 91.14 | 83.75 | 91.7 | 98.7 | 103.1 | 47.7 | 51.4 | 55.1 | 58.5 | 20.6 | 18.5 | 24.9 | 30 | 27.1 | 6.3 | 2.5 | 1.7 | 1.3 |
Long Term Investments | 47.9 | 48.26 | 52.46 | 60.58 | 64.54 | 64.23 | 61.72 | 59.23 | 55.58 | 50.84 | 50.11 | 54.34 | 60.54 | 58.57 | 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 | 0 | 42.95 | 39.05 | 37.12 | 37.38 | 29.04 | 27.11 | 43.42 | 46.17 | 55.66 | 40.14 | 28.46 | 83.72 | 51.57 | 0 | 0 | 54.14 | 28 | 9.69 | 10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Long Term Assets | 340.7 | 232.5 | 244.4 | 274.4 | 176.3 | 148.1 | 148.8 | 104.3 | 58.37 | 54.64 | 155.5 | 165.6 | 26.01 | 23.49 | 128.3 | 128.6 | 58.77 | 78.7 | 134.1 | 117.4 | 116 | 114.1 | 106.5 | 107.4 | 88.9 | 74.3 | 70.7 | 62.1 | 38.5 | 31.1 | 27.6 | 15.5 | 20.3 | 17 | 15 | 25.7 | 48.4 | 18.5 | 22.4 | 17.6 |
Total Current Liabilities | 719.3 | 692.8 | 705.7 | 736.9 | 530.1 | 542.2 | 546.1 | 504.9 | 391.8 | 349.5 | 174.5 | 201.6 | 350.1 | 255 | 231.3 | 236 | 230 | 297.8 | 342.4 | 261.9 | 293.4 | 200 | 214.8 | 204.2 | 226.7 | 265.9 | 285.2 | 237.5 | 246.6 | 245.6 | 231.7 | 175.9 | 168.4 | 150.8 | 146.2 | 120.1 | 113.9 | 95.1 | 83.8 | 68 |
Accounts Payable | 491.4 | 439.7 | 460.7 | 500.3 | 316.5 | 298.9 | 273.4 | 268.5 | 163 | 177.9 | 174.5 | 201.6 | 163.1 | 104.4 | 102.1 | 109.2 | 132.9 | 156.2 | 164.5 | 129.7 | 164.8 | 117 | 113.3 | 114.2 | 126.7 | 132.3 | 129.7 | 121.9 | 118.2 | 117.4 | 105.8 | 88.4 | 86.6 | 72.6 | 67.8 | 55.6 | 0 | 0 | 0 | 0 |
Notes Payable/Short Term Debt | 15.97 | 29.3 | 40.2 | 33.9 | 25.63 | 80.73 | 106 | 52.98 | 117.5 | 53.26 | 27.15 | 20.59 | 45.11 | 52.69 | 49.74 | 51.31 | 36.13 | 35.61 | 34.75 | 34.84 | 36.23 | 12.88 | 21.38 | 31.08 | 40.26 | 51.4 | 63.7 | 42.3 | 59.1 | 59.5 | 59.5 | 21.9 | 20.2 | 27 | 25.1 | 20.5 | 18.7 | 14.5 | 14.2 | 13.8 |
Tax Payables | 24.23 | 70.19 | 18.53 | 15.94 | 29.17 | 38.26 | 29.17 | 33.09 | 22.11 | 25.88 | 30.39 | 26.88 | 37.06 | 19.14 | 4.93 | 6.26 | 9,113 | 16,904 | 19.67 | 14.19 | 7.16 | 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 | -32.15 | -25.59 | 141.9 | 0 | 0 | 0 | 51.24 | 73.2 | 89.91 | 77.54 | 83.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 187.7 | 153.6 | 186.3 | 186.7 | 158.9 | 124.3 | 137.6 | 150.4 | 89.26 | 92.53 | -25.39 | -21.88 | -36.99 | 78.74 | 74.55 | 69.27 | -9,103 | -16,871 | 33.62 | 5.61 | 1.37 | 70.15 | 80.17 | 58.93 | 59.75 | 82.2 | 91.8 | 73.3 | 69.3 | 68.7 | 66.4 | 65.6 | 61.6 | 51.2 | 53.3 | 44 | 95.2 | 80.6 | 69.6 | 54.2 |
Total Liabilities | 3,103 | 2,968 | 2,853 | 2,663 | 2,655 | 3,986 | 4,175 | 4,365 | 2,058 | 2,052 | 749.4 | 694.5 | 1,786 | 522.1 | 1,153 | 506.2 | 542.9 | 562.6 | 682.9 | 506.8 | 566.5 | 483.9 | 498.5 | 512.6 | 586.6 | 631.7 | 688.6 | 562.7 | 531.8 | 523.8 | 461.6 | 309.9 | 300.5 | 284.2 | 286.6 | 263.1 | 255.4 | 168.2 | 155.7 | 140.5 |
Total Non-Current Liabilities | 2,384 | 2,275 | 2,147 | 1,926 | 2,125 | 2,221 | 2,477 | 2,812 | 728.1 | 819.4 | 574.9 | 492.9 | 653.5 | 267.1 | 287.7 | 270.2 | 312.9 | 264.7 | 340.5 | 244.9 | 273 | 283.9 | 283.7 | 308.4 | 359.8 | 365.8 | 403.4 | 325.2 | 285.2 | 278.2 | 229.9 | 134 | 132.1 | 133.4 | 140.4 | 143 | 141.5 | 73.1 | 71.9 | 72.5 |
Total Long Term Debt | 2,066 | 1,873 | 1,767 | 1,616 | 1,776 | 1,898 | 2,142 | 2,399 | 585.8 | 669.6 | 547.7 | 472.3 | 475.1 | 179.6 | 201 | 162.7 | 204 | 137 | 224 | 112 | 138.1 | 161 | 161.8 | 203 | 250.5 | 263.7 | 300.1 | 230 | 172.8 | 166.5 | 130 | 60.3 | 53.5 | 71.8 | 88.2 | 101 | 98.5 | 33 | 37.2 | 44.2 |
Deferred Tax Liabilities Non-Current | 0 | 176.4 | 183.2 | 179.4 | 165.9 | 177.5 | 214.3 | 275.7 | 26.34 | 24.48 | 16.72 | 20.6 | 23.76 | 8.67 | 0 | 0 | 6.65 | 15 | 9.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.5 | 0 | 3.9 | 7.3 | 2.1 | 19 | 16.4 | 12.2 | 13.4 | 12 | 11.5 | 8.9 | 7.4 |
Deferred Revenue Non-Current | 0 | 16.42 | 9.96 | -107.8 | -77.07 | 107.7 | -1,976 | 93.13 | 88.52 | 91.37 | -30.48 | -39.41 | 138.4 | 63.11 | 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 | 71.61 | 64.34 | 42.26 | 32.98 | 28.2 | 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 | 0 | 0 |
Other Long Term Liabilities | 246.2 | 144.2 | 144.5 | 206.3 | 231.2 | 37.16 | 2,098 | 43.94 | 27.52 | 33.94 | 40.91 | 39.4 | 16.21 | 15.76 | 86.76 | 107.5 | 102.3 | 112.7 | 107.1 | 132.9 | 134.9 | 122.8 | 121.9 | 105.4 | 109.4 | 102.1 | 103.3 | 76.7 | 112.4 | 107.8 | 92.6 | 71.6 | 59.6 | 45.2 | 40 | 28.6 | 31 | 28.6 | 25.8 | 20.9 |
Total Equity | 1,830 | 1,756 | 1,611 | 1,611 | 1,382 | 1,223 | 1,152 | 1,044 | 938.3 | 873.3 | 890.5 | 930.5 | 782.7 | 705.6 | 634.4 | 594.2 | 538.5 | 802 | 795.6 | 600.8 | 568.9 | 523.7 | 462.9 | 453.6 | 423.8 | 393.9 | 357.6 | 354.9 | 337.5 | 305.1 | 281 | 254.6 | 260.7 | 224.7 | 203 | 192.1 | 178.9 | 161.4 | 135.5 | 113.1 |
Non-Controlling Interest | 1.19 | 0.708 | 0.624 | 0.591 | 0.541 | 0.442 | 0.401 | 0.393 | 0.393 | 0.406 | 0.403 | 0.396 | 4.41 | 0.373 | 2.46 | 2.89 | 2.84 | 3.06 | 17.77 | 16.36 | 15.82 | 14.35 | 14.57 | 19.56 | 19.08 | 17.5 | 16.2 | 15.8 | 2.8 | 5.7 | 6.2 | 5.2 | 5.7 | 5.7 | 5.8 | 5.6 | 0 | 0 | 0 | 0 |
Total Stockholders' Equity | 1,829 | 1,755 | 1,610 | 1,611 | 1,381 | 1,222 | 1,152 | 1,044 | 937.9 | 872.9 | 890 | 930.1 | 778.3 | 705.2 | 631.9 | 591.4 | 535.6 | 799 | 777.8 | 584.4 | 553.1 | 509.3 | 448.3 | 434 | 404.7 | 376.4 | 341.4 | 339.1 | 334.7 | 299.4 | 274.8 | 249.4 | 255 | 219 | 197.2 | 186.5 | 178.9 | 161.4 | 135.5 | 113.1 |
Retained Earnings | 1,925 | 1,843 | 1,741 | 1,614 | 1,474 | 1,384 | 1,285 | 1,119 | 1,091 | 994.6 | 933.8 | 907.3 | 830 | 721 | 646.6 | 589.5 | 518.9 | 683.7 | 597.1 | 507.2 | 459.7 | 437.6 | 411.8 | 396 | 377.8 | 341.4 | 309.3 | 305 | 292.8 | 256.5 | 236.6 | 215.1 | 561.2 | 189.7 | 168.1 | 160.6 | 153.1 | 137 | 115 | 99.4 |
Accumulated Other Earnings | -473.4 | -442.9 | -451.4 | -270.2 | -302.9 | -343.6 | -280.2 | -200.7 | -262.7 | -227.3 | -147.4 | -71.96 | -139.6 | -89 | -86.56 | -59.06 | -37.05 | 40.5 | 25.48 | -12.9 | 18.77 | 2 | -31.52 | -28.44 | -24.27 | -13.4 | -26.6 | -10 | -273 | -253.1 | -218.8 | -177.4 | -171.7 | -144.1 | -127.8 | -107.3 | -93.4 | -78.5 | -66.8 | -54.9 |
Common Stock | 54.66 | 54.09 | 53.68 | 52.78 | 51.91 | 51.24 | 50.73 | 50.39 | 50.14 | 50.07 | 50.31 | 50.23 | 49.9 | 49.45 | 49.19 | 48.66 | 48.45 | 57.44 | 59.93 | 29.18 | 28.64 | 28.43 | 28.36 | 28.28 | 14.12 | 14 | 14 | 13.8 | 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 | 0.306 | 0.306 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
Additional Paid in Capital | 322.6 | 301.5 | 266.5 | 213.6 | 157.9 | 130.3 | 95.94 | 74.66 | 59.56 | 55.52 | 53.27 | 44.49 | 37.97 | 23.77 | 22.7 | 12.31 | 5.28 | 17.36 | 95.26 | 60.95 | 45.93 | 41.32 | 39.66 | 37.83 | 36.71 | 34.1 | 44.4 | 30 | 314.6 | 295.7 | 256.7 | 211.4 | -134.8 | 173.1 | 156.6 | 132.9 | 119.2 | 102.9 | 87.3 | 68.6 |
Total Liabilities & Total Equity | 4,933 | 4,724 | 4,464 | 4,275 | 4,037 | 3,986 | 4,175 | 5,409 | 2,058 | 2,926 | 1,640 | 1,625 | 1,786 | 1,228 | 1,153 | 1,100 | 1,081 | 1,365 | 1,478 | 1,108 | 1,135 | 1,008 | 961.4 | 966.2 | 1,010 | 1,026 | 1,046 | 917.6 | 869.3 | 828.9 | 742.6 | 564.5 | 561.2 | 508.9 | 489.6 | 455.2 | 434.3 | 329.6 | 291.2 | 253.6 |
Total Liabilities & Shareholders' Equity | 4,933 | 4,724 | 4,464 | 4,275 | 4,037 | 3,986 | 4,175 | 5,409 | 2,058 | 2,926 | 1,870 | 1,873 | 1,786 | 1,228 | 1,153 | 1,100 | 1,081 | 1,365 | 1,478 | 1,108 | 1,135 | 1,008 | 961.4 | 966.2 | 1,010 | 1,026 | 1,046 | 917.6 | 869.3 | 828.9 | 742.6 | 564.5 | 561.2 | 508.9 | 489.6 | 455.2 | 434.3 | 329.6 | 291.2 | 253.6 |
Total Investments | 47.9 | 48.26 | 52.46 | 60.58 | 64.54 | 64.23 | 61.72 | 59.23 | 55.58 | 50.84 | 50.11 | 54.34 | 60.54 | 58.57 | 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 Debt | 2,075 | 1,903 | 1,765 | 1,616 | 1,774 | 1,979 | 2,248 | 2,452 | 705.7 | 722.9 | 574.9 | 492.9 | 520.2 | 232.3 | 250.7 | 214 | 240.1 | 172.6 | 258.7 | 146.8 | 174.4 | 173.9 | 183.1 | 234.1 | 290.7 | 315.1 | 363.8 | 272.3 | 231.9 | 226 | 189.5 | 82.2 | 73.7 | 98.8 | 113.3 | 121.5 | 117.2 | 47.5 | 51.4 | 58 |
Net Debt | 1,905 | 1,723 | 1,685 | 1,555 | 1,673 | 1,867 | 2,097 | 2,258 | 563.4 | 603.7 | 497.3 | 337.8 | 319.8 | 76.15 | 117.4 | 113.9 | 159.8 | -73.75 | 3.38 | -10.79 | 107.4 | 170.7 | 179.5 | 222.6 | 280.2 | 309.3 | 359.2 | 269.6 | 228.4 | 216.9 | 179.7 | 64.8 | 44.6 | 83.6 | 99.3 | 111.1 | 99.2 | 27.6 | 37.2 | 46.7 |