| 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: | 2026-02-20 | 2025-02-21 | 2024-02-22 | 2023-02-23 | 2022-02-17 | 2021-02-19 | 2020-02-21 | 2019-02-25 | 2018-02-27 | 2017-02-27 | 2016-02-26 | 2015-02-26 | 2014-02-27 | 2013-02-26 | 2012-02-27 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-02-29 | 2007-02-28 | 2006-03-03 | 2005-03-07 | 2004-03-08 | 2003-03-21 | 2002-03-07 | 2001-03-12 | 2000-03-10 | 1999-03-10 | 1998-03-10 | 1997-03-10 | 1996-03-19 | 1995-03-22 | 1994-03-24 | 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 | 10,565 | 9,853 | 9,606 | 8,817 | 7,756 | 7,114 | 7,939 | 7,576 | 7,313 | 5,948 | 5,555 | 5,593 | 5,221 | 4,820 | 4,755 | 4,415 | 4,033 | 3,871 | 4,053 | 3,835 | 3,807 | 3,633 | 3,418 | 3,377 | 3,146 | 3,019 | 2,895 | 2,683 | 2,094 | 1,938 | 1,764 | 1,596 | 1,506 | 1,277 | 1,179 | 1,099 | 1,056 | 968 | 863.3 | 855.2 | 832.3 |
| Cash and Short Term Investments | 477.2 | 480 | 1,102 | 653.5 | 714.7 | 990.2 | 277 | 333.5 | 314.9 | 242.9 | 211.6 | 137.7 | 196.9 | 403.1 | 525.1 | 530 | 336.8 | 67.78 | 231.8 | 136 | 188.9 | 134.9 | 15.39 | 20 | 85.77 | 27.74 | 45.7 | 85 | 72.8 | 67.4 | 44.3 | 82.4 | 123.2 | 161.3 | 167.8 | 131.8 | 141.4 | 123.3 | 113.5 | 166.4 | 170.6 |
| Cash & Equivalents | 477.2 | 480 | 1,102 | 653.5 | 714.7 | 990.2 | 277 | 333.5 | 314.9 | 242.9 | 211.6 | 137.7 | 196.9 | 403.1 | 525.1 | 530 | 336.8 | 67.78 | 231.8 | 136 | 188.9 | 134.9 | 15.39 | 20 | 85.77 | 27.74 | 45.7 | 85 | 72.8 | 67.4 | 44.3 | 82.4 | 123.2 | 161.3 | 167.8 | 131.8 | 141.4 | 123.3 | 113.5 | 166.4 | 170.6 |
| 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 | 0 |
| Receivables | 2,371 | 2,183 | 2,223 | 2,189 | 1,798 | 1,557 | 2,440 | 2,494 | 2,422 | 1,939 | 1,822 | 1,872 | 1,665 | 1,490 | 1,461 | 1,364 | 1,187 | 1,225 | 1,216 | 1,228 | 1,187 | 1,124 | 1,085 | 1,040 | 1,011 | 1,032 | 1,007 | 907.6 | 686.6 | 622.8 | 565.3 | 487.4 | 428.9 | 374.4 | 345.8 | 315.1 | 303.8 | 290.9 | 252.9 | 222.2 | 215.9 |
| Inventory | 6,072 | 5,514 | 4,677 | 4,442 | 3,890 | 3,506 | 3,444 | 3,609 | 3,771 | 3,210 | 3,000 | 3,044 | 2,946 | 2,603 | 2,440 | 2,225 | 2,214 | 2,317 | 2,336 | 2,236 | 2,217 | 2,199 | 2,141 | 2,145 | 1,890 | 1,864 | 1,772 | 1,660 | 1,322 | 1,234 | 1,128 | 1,005 | 879.2 | 734.5 | 658.5 | 632.7 | 578.4 | 549.5 | 493.7 | 464.2 | 442.8 |
| Other Current Assets | 1,645 | 1,675 | 1,604 | 1,533 | 1,354 | 1,060 | 1,777 | 1,139 | 805.3 | 556.7 | 521.3 | 538.6 | 413.8 | 324.4 | 328.5 | 295.8 | 294.9 | 262.2 | 269.2 | 235 | 214.6 | 175.7 | 176.5 | 172.4 | 159.7 | 95.75 | 71 | 30.6 | 12.6 | 13.6 | 26.9 | 21.4 | 74.9 | 6.9 | 7.2 | 19 | 32 | 4.3 | 3.2 | 2.4 | 3 |
| Total Assets | 20,796 | 19,283 | 17,968 | 16,495 | 14,352 | 13,440 | 14,646 | 12,683 | 12,412 | 8,859 | 8,145 | 8,246 | 7,680 | 6,807 | 6,203 | 5,465 | 5,005 | 4,786 | 4,774 | 4,497 | 4,772 | 4,455 | 4,116 | 4,061 | 4,207 | 4,142 | 3,930 | 3,600 | 2,754 | 2,522 | 2,274 | 2,030 | 1,871 | 1,597 | 1,467 | 1,352 | 1,292 | 1,141 | 1,027 | 1,012 | 976.5 |
| Total Non-Current Assets | 10,231 | 9,430 | 8,363 | 7,679 | 6,596 | 6,326 | 6,707 | 5,107 | 5,099 | 2,911 | 2,589 | 2,654 | 2,459 | 1,987 | 1,448 | 1,050 | 971.9 | 914.9 | 721.1 | 661.9 | 964.7 | 821.8 | 698.9 | 684.1 | 1,060 | 1,123 | 1,034 | 917 | 660.8 | 584 | 510.1 | 433.7 | 364.6 | 319.7 | 287.7 | 253.3 | 236.3 | 173.3 | 163.5 | 156.3 | 144.2 |
| Property, Plant and Equipment | 4,257 | 3,720 | 2,886 | 2,431 | 2,288 | 2,201 | 2,169 | 1,027 | 936.7 | 728.1 | 648.2 | 670.1 | 670.1 | 566.4 | 500.2 | 484.1 | 485 | 423.3 | 426 | 429.3 | 392.3 | 379.4 | 343 | 333.1 | 345.1 | 395.3 | 413.5 | 404 | 372.5 | 346 | 303.2 | 258 | 231.2 | 203.8 | 200.8 | 204.4 | 190.2 | 169.1 | 160.8 | 153.4 | 141.3 |
| Goodwill and Intangible Assets | 5,045 | 4,696 | 4,528 | 4,401 | 3,322 | 3,416 | 3,786 | 3,540 | 3,554 | 1,575 | 1,362 | 1,387 | 1,289 | 497.8 | 279.8 | 209.5 | 171.5 | 158.8 | 82.45 | 62.25 | 62.72 | 57.67 | 58.03 | 58.7 | 442.1 | 451.4 | 440.3 | 344.7 | 62.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 3,189 | 2,897 | 2,735 | 2,588 | 1,915 | 1,917 | 2,294 | 2,129 | 2,154 | 956.2 | 840.6 | 839.1 | 790 | 298 | 177.6 | 150.3 | 132.9 | 124.5 | 82.45 | 57.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,856 | 1,799 | 1,793 | 1,813 | 1,406 | 1,498 | 1,492 | 1,412 | 1,400 | 618.5 | 521.2 | 547.5 | 499.4 | 199.8 | 102.2 | 59.27 | 38.64 | 34.35 | 0 | 4.83 | 62.72 | 57.67 | 58.03 | 58.7 | 442.1 | 451.4 | 440.3 | 344.7 | 62.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 28.79 | 28.35 | 29.14 | 28.76 | 206.5 | 27.81 | 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 | 0 | 0 | 0 | 0.829 | 65.66 | 45.92 | 29.51 | 40.16 | 132.7 | 118.5 | 145.3 | 97.56 | 279.5 | 261.6 | 157.4 | 167.7 | 218.5 | 35.78 | 38.84 | 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 | 929.6 | 972.3 | 949.5 | 847.3 | 985.1 | 644.1 | 706.1 | 510.2 | 450.3 | 446.7 | 432.6 | 422.6 | 373.1 | 436.8 | 378.7 | 199.1 | 147.6 | 114.3 | 176.8 | 131.5 | 509.6 | 384.7 | 297.9 | 292.3 | 273.2 | 275.9 | 180.7 | 168.3 | 226.2 | 238 | 206.9 | 175.7 | 133.4 | 115.9 | 86.9 | 48.9 | 46.1 | 4.2 | 2.7 | 2.9 | 2.9 |
| Total Current Liabilities | 9,788 | 8,525 | 7,827 | 7,686 | 6,582 | 5,894 | 6,394 | 5,901 | 5,474 | 4,244 | 3,941 | 3,584 | 3,183 | 2,488 | 2,013 | 1,972 | 1,408 | 1,287 | 1,548 | 1,199 | 1,249 | 1,133 | 1,017 | 1,111 | 919.2 | 988.3 | 916 | 818.4 | 556.9 | 568.4 | 475.5 | 422.4 | 353.5 | 308.9 | 290.7 | 268.7 | 245 | 231.5 | 222.4 | 209.5 | 205.6 |
| Accounts Payable | 6,052 | 5,924 | 5,500 | 5,457 | 4,805 | 4,128 | 3,948 | 3,996 | 3,635 | 3,081 | 2,822 | 2,555 | 2,270 | 1,682 | 1,441 | 1,375 | 1,094 | 1,009 | 989.8 | 910.3 | 973.6 | 856.7 | 706.6 | 735.2 | 644.1 | 635.5 | 581 | 509.5 | 405.1 | 401.8 | 331.7 | 316.6 | 258.9 | 218.4 | 194.7 | 167.7 | 176.3 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 1,297 | 541.7 | 355.3 | 252 | 0 | 160.5 | 624 | 711.1 | 695 | 325 | 375 | 265.5 | 264.7 | 250 | 0 | 250 | 0 | 0 | 250 | 0 | 0.881 | 0.968 | 52.52 | 116.9 | 57.19 | 151.5 | 133.1 | 156.3 | 36.7 | 47 | 45.6 | 0.9 | 0.8 | 0.8 | 3.1 | 26.7 | 1 | 1 | 1 | 1 | 1.2 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.74 | 0 | 0 | 0 | 9.24 | 4.35 | 21.08 | 23.14 | 42.99 | 24.68 | 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 | 2,438 | 2,060 | 1,972 | 1,978 | 1,777 | 1,605 | 1,822 | 1,194 | 1,133 | 838 | 744.1 | 763.9 | 639.5 | 551.4 | 550.7 | 323.7 | 270.9 | 253 | 308.2 | 288.5 | 274.6 | 275.1 | 257.8 | 258.8 | 217.9 | 201.4 | 201.9 | 152.6 | 115.1 | 119.6 | 98.2 | 104.9 | 93.8 | 89.7 | 92.9 | 74.3 | 67.7 | 230.5 | 221.4 | 208.5 | 204.4 |
| Total Liabilities | 16,355 | 14,931 | 13,551 | 12,691 | 10,849 | 10,222 | 10,950 | 9,211 | 8,948 | 5,652 | 4,986 | 4,934 | 4,322 | 3,799 | 3,449 | 2,662 | 2,375 | 2,393 | 1,991 | 1,886 | 2,021 | 1,858 | 1,757 | 1,884 | 1,816 | 1,837 | 1,706 | 1,502 | 855.5 | 753.9 | 594.8 | 478.4 | 403.7 | 342.5 | 323.7 | 304.5 | 308.3 | 278.1 | 266.5 | 253 | 247.3 |
| Total Non-Current Liabilities | 6,567 | 6,405 | 5,724 | 5,005 | 4,267 | 4,328 | 4,556 | 3,310 | 3,474 | 1,408 | 1,045 | 1,350 | 1,138 | 1,311 | 1,437 | 690.5 | 967 | 1,106 | 443.1 | 687.5 | 771.4 | 725.8 | 739.6 | 772.7 | 896.6 | 848.4 | 789.9 | 683.7 | 298.6 | 185.5 | 119.3 | 56 | 50.2 | 33.6 | 33 | 35.8 | 63.3 | 46.6 | 44.1 | 43.5 | 41.7 |
| Total Long Term Debt | 6,977 | 5,201 | 4,531 | 3,913 | 3,199 | 3,306 | 3,559 | 2,432 | 2,550 | 589.2 | 287.6 | 540 | 527.8 | 283.7 | 534.2 | 250 | 500 | 500 | 263.7 | 512.2 | 500 | 500 | 625.1 | 674.8 | 835.6 | 770.6 | 702.4 | 588.6 | 209.5 | 110.2 | 60.6 | 11.4 | 12.3 | 13 | 12.7 | 16.4 | 43.1 | 18.2 | 19.4 | 21.6 | 23 |
| Deferred Tax Liabilities Non-Current | 385.9 | 441.7 | 437.7 | 391.2 | 280.8 | 212.9 | 233 | 196.8 | 193.3 | 48.33 | 50.68 | 72.48 | 83.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156.8 | 115.7 | 114.5 | 97.91 | 60.98 | 77.81 | 87.5 | 95 | 89 | 75.4 | 58.7 | 44.5 | 38 | 20.5 | 20.3 | 19.5 | 20.2 | 18.2 | 14.6 | 13 | 11 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.76 | 79.53 | 85.55 | 81.5 | 65.83 | 161.9 | 161.9 | 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 | 1,739 | 1,458 | 979.9 | 836 | 789.2 | 789.3 | 756.5 | 0 | 0 | 39.22 | 37.64 | 40.04 | 27.82 | 33.75 | 34.19 | 0 | 0 | 0 | 13.71 | 12.25 | 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 | -2,535 | -695.7 | -224.1 | -135.2 | -1.26 | 20.02 | 7.87 | 681.3 | 665.1 | 651.6 | 583.4 | 615.7 | 433.7 | 831.8 | 706.3 | 440.5 | 467 | 605.9 | 165.7 | 163 | 114.6 | 110.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 10.2 | 10.1 | 8.9 | 7.7 |
| Total Equity | 4,440 | 4,352 | 4,417 | 3,804 | 3,503 | 3,218 | 3,696 | 3,472 | 3,464 | 3,207 | 3,159 | 3,312 | 3,359 | 3,008 | 2,754 | 2,803 | 2,629 | 2,393 | 2,783 | 2,611 | 2,751 | 2,597 | 2,360 | 2,177 | 2,391 | 2,305 | 2,224 | 2,098 | 1,899 | 1,768 | 1,679 | 1,551 | 1,467 | 1,254 | 1,143 | 1,047 | 983.6 | 863.2 | 760.3 | 758.5 | 729.2 |
| Non-Controlling Interest | 17.37 | 14.44 | 15.94 | 14.08 | 12.55 | 13.21 | 20.79 | 21.54 | 52 | 13.63 | 12.68 | 11.12 | 9.69 | 10.29 | 9.58 | 8.89 | 8.04 | 69.05 | 66.23 | 60.72 | 57.05 | 52.39 | 47.64 | 47.41 | 45.78 | 44.6 | 46.3 | 45 | 39.4 | 35.6 | 28.4 | 24.9 | 21.8 | 18.9 | 16.6 | 14.3 | 11.8 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,423 | 4,337 | 4,401 | 3,790 | 3,491 | 3,205 | 3,675 | 3,450 | 3,412 | 3,194 | 3,147 | 3,301 | 3,349 | 2,998 | 2,744 | 2,794 | 2,621 | 2,324 | 2,717 | 2,550 | 2,694 | 2,544 | 2,312 | 2,130 | 2,345 | 2,261 | 2,178 | 2,053 | 1,860 | 1,732 | 1,651 | 1,526 | 1,445 | 1,235 | 1,127 | 1,033 | 971.8 | 863.2 | 760.3 | 758.5 | 729.2 |
| Retained Earnings | 4,569 | 5,264 | 5,065 | 4,542 | 4,086 | 3,980 | 4,572 | 4,341 | 4,050 | 4,002 | 3,886 | 3,842 | 3,578 | 3,345 | 3,070 | 2,935 | 2,772 | 2,643 | 2,674 | 2,622 | 2,475 | 2,286 | 2,101 | 1,972 | 2,202 | 2,101 | 2,007 | 1,857 | 1,680 | 1,552 | 1,529 | 1,404 | 1,318 | 1,215 | 1,150 | 1,057 | 994.9 | 888.4 | 787.4 | 717.8 | 676.7 |
| Accumulated Other Earnings | -511.8 | -1,262 | -976.9 | -1,033 | -857.7 | -1,037 | -1,141 | -1,115 | -852.6 | -1,013 | -930.6 | -720.2 | -397.7 | -501.5 | -482 | -298.4 | -309.9 | -478.6 | -123.7 | -242.5 | 45.53 | 26.48 | 4.83 | -60.52 | -46.09 | -13.04 | -6.9 | -3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 137.6 | 138.8 | 139.6 | 140.9 | 142.2 | 144.4 | 145.4 | 145.9 | 146.7 | 148.4 | 150.1 | 153.1 | 153.8 | 154.8 | 155.7 | 157.6 | 158.9 | 159.4 | 166.1 | 170.5 | 173 | 175 | 174 | 174.4 | 173.5 | 172.4 | 177.3 | 179.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 228.4 | 196.5 | 173 | 140.3 | 120 | 117.2 | 98.78 | 78.38 | 68.13 | 56.6 | 41.35 | 26.41 | 14.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.57 | 32.85 | 44.37 | 16.08 | 0 | 0 | 20 | 179 | 180.1 | 121.9 | 122.7 | 126.9 | 20.4 | -23.2 | -24 | -23.1 | -25.2 | -27.1 | 40.7 | 52.5 |
| Total Liabilities & Total Equity | 20,796 | 19,283 | 17,968 | 16,495 | 14,352 | 13,440 | 14,646 | 12,683 | 12,412 | 8,859 | 8,145 | 8,246 | 7,680 | 6,807 | 6,203 | 5,465 | 5,005 | 4,786 | 4,774 | 4,497 | 4,772 | 4,455 | 4,116 | 4,061 | 4,207 | 4,142 | 3,930 | 3,600 | 2,754 | 2,522 | 2,274 | 2,030 | 1,871 | 1,597 | 1,467 | 1,352 | 1,292 | 1,141 | 1,027 | 1,012 | 976.5 |
| Total Liabilities & Shareholders' Equity | 20,796 | 19,283 | 17,968 | 16,495 | 14,352 | 13,440 | 14,646 | 12,683 | 12,412 | 8,859 | 8,145 | 8,246 | 7,680 | 6,807 | 6,203 | 5,465 | 5,005 | 4,786 | 4,774 | 4,497 | 4,772 | 4,455 | 4,116 | 4,061 | 4,207 | 4,142 | 3,930 | 3,600 | 2,754 | 2,522 | 2,274 | 2,030 | 1,871 | 1,597 | 1,467 | 1,352 | 1,292 | 1,141 | 1,027 | 1,012 | 976.5 |
| Total Investments | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 28.79 | 28.35 | 29.14 | 28.76 | 206.5 | 27.81 | 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 | 8,275 | 5,743 | 4,886 | 4,165 | 3,199 | 3,466 | 4,183 | 3,143 | 3,301 | 914.2 | 662.6 | 805.5 | 792.5 | 533.7 | 534.2 | 500 | 500 | 500 | 513.7 | 512.2 | 500.9 | 501 | 677.6 | 791.7 | 892.8 | 922 | 835.5 | 744.9 | 246.2 | 157.2 | 106.2 | 12.3 | 13.1 | 13.8 | 15.8 | 43.1 | 44.1 | 19.2 | 20.4 | 22.6 | 24.2 |
| Net Debt | 7,798 | 5,263 | 3,784 | 3,511 | 2,484 | 2,476 | 3,906 | 2,810 | 2,986 | 671.3 | 451 | 667.8 | 595.6 | 130.7 | 9.13 | -29.97 | 163.2 | 432.2 | 281.9 | 376.3 | 312 | 366 | 662.2 | 771.7 | 807 | 894.3 | 789.8 | 659.9 | 173.4 | 89.8 | 61.9 | -70.1 | -110.1 | -147.5 | -152 | -88.7 | -97.3 | -104.1 | -93.1 | -143.8 | -146.4 |