| Period Ending: | 2025 10-31 |
2024 10-31 |
2023 10-31 |
2022 10-31 |
2021 10-31 |
2020 10-31 |
2019 10-31 |
2018 10-31 |
2017 10-31 |
2016 10-31 |
2015 10-31 |
2014 10-31 |
2013 10-31 |
2012 10-31 |
2011 10-31 |
2010 10-31 |
2009 10-31 |
2008 10-31 |
2007 10-31 |
2006 10-31 |
2005 10-31 |
2004 10-31 |
2003 10-31 |
2002 10-31 |
2001 10-31 |
2000 10-31 |
1999 10-31 |
1998 10-31 |
1997 10-31 |
1996 10-31 |
1995 10-31 |
1994 10-31 |
1993 10-31 |
1992 10-31 |
1991 10-31 |
1990 10-31 |
1989 10-31 |
1988 10-31 |
1987 10-31 |
1986 10-31 |
1985 10-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-12-22 | 2024-12-19 | 2023-12-20 | 2022-12-21 | 2021-12-21 | 2020-12-23 | 2019-12-19 | 2018-12-20 | 2017-12-21 | 2016-12-15 | 2015-12-17 | 2014-12-18 | 2013-12-19 | 2012-12-20 | 2011-12-22 | 2010-12-22 | 2009-12-23 | 2008-12-24 | 2007-12-28 | 2007-01-12 | 2006-01-17 | 2005-01-14 | 2004-01-12 | 2003-01-22 | 2002-01-29 | 2001-01-25 | 2000-01-27 | 1999-01-15 | 1998-02-05 | 1997-01-28 | 1996-01-16 | 1994-10-31 | 1993-10-31 | 1992-10-31 | 1991-10-31 | 1990-10-31 | 1989-10-31 | 1988-10-31 | 1987-10-31 | 1986-10-31 | 1985-10-31 |
| Total Current Assets | 2,356 | 2,062 | 1,855 | 1,153 | 937.4 | 1,166 | 813.7 | 733.8 | 631.9 | 584.2 | 503.6 | 431.3 | 441.5 | 367.9 | 316.6 | 259.2 | 243.6 | 251.5 | 217.8 | 180 | 126.1 | 93.91 | 94.48 | 98.57 | 96.32 | 86.65 | 90.6 | 58.2 | 57.7 | 37.1 | 22.6 | 18.6 | 16.7 | 31 | 26.1 | 27.9 | 33.6 | 30.7 | 32.7 | 24 | 17.6 |
| Cash and Short Term Investments | 217.8 | 162.1 | 171 | 139.5 | 108.3 | 406.9 | 57 | 59.6 | 52.07 | 42.95 | 33.6 | 20.23 | 15.5 | 21.45 | 17.5 | 6.54 | 7.17 | 12.56 | 4.95 | 5 | 5.33 | 0.214 | 4.32 | 4.54 | 4.33 | 4.81 | 6 | 8.6 | 24.2 | 11 | 4.7 | 5 | 5.5 | 18.8 | 16.5 | 15.2 | 7.8 | 4.9 | 11.4 | 3 | 3 |
| Cash & Equivalents | 217.8 | 162.1 | 171 | 139.5 | 108.3 | 406.9 | 57 | 59.6 | 52.07 | 42.95 | 33.6 | 20.23 | 15.5 | 21.45 | 17.5 | 6.54 | 7.17 | 12.56 | 4.95 | 5 | 5.33 | 0.214 | 4.32 | 4.54 | 4.33 | 4.81 | 6 | 8.6 | 24.2 | 11 | 4.7 | 5 | 5.5 | 18.8 | 16.5 | 15.2 | 7.8 | 4.9 | 11.4 | 3 | 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 | 0 |
| Receivables | 756.9 | 650.7 | 620.8 | 388.8 | 325 | 270.9 | 317.5 | 251.5 | 222.5 | 202.2 | 181.6 | 149.7 | 157 | 122.2 | 106.4 | 91.81 | 77.86 | 88.4 | 82.4 | 65.01 | 47.67 | 36.8 | 28.82 | 28.41 | 31.51 | 41.97 | 35.3 | 19.4 | 12.6 | 7.9 | 6.7 | 5.7 | 4.8 | 4.3 | 3.1 | 3.6 | 3.3 | 7.5 | 6.1 | 7.3 | 5.5 |
| Inventory | 1,295 | 1,171 | 1,014 | 582.5 | 478.1 | 463.2 | 420.3 | 401.6 | 343.6 | 286.3 | 243.5 | 218 | 218.9 | 189.7 | 165 | 138.2 | 137.6 | 132.9 | 115.8 | 97.28 | 62.76 | 48.02 | 51.24 | 54.51 | 52.02 | 34.36 | 45.2 | 24.3 | 18.4 | 15.3 | 5.4 | 5.3 | 4.7 | 6.2 | 5.5 | 7.4 | 8.7 | 17 | 14.2 | 13 | 8.5 |
| Other Current Assets | 86.38 | 78.52 | 49.84 | 41.93 | 26.05 | 24.71 | 18.95 | 21.19 | 13.74 | 52.74 | 44.9 | 43.35 | 50.06 | 34.54 | 27.76 | 22.68 | 20.96 | 17.64 | 14.69 | 12.73 | 10.38 | 8.88 | 10.1 | 11.11 | 8.46 | 5.52 | 4.1 | 5.9 | 2.5 | 2.9 | 5.8 | 2.6 | 1.7 | 1.7 | 1 | 1.7 | 13.8 | 1.3 | 1 | 0.7 | 0.6 |
| Total Assets | 8,500 | 7,593 | 7,195 | 4,095 | 3,498 | 3,548 | 2,969 | 2,653 | 2,512 | 2,039 | 1,736 | 1,489 | 1,533 | 1,193 | 941.1 | 781.6 | 732.9 | 676.5 | 631.3 | 534.8 | 435.6 | 364.3 | 333.2 | 336.3 | 325.6 | 281.7 | 273.2 | 133.1 | 88.6 | 61.8 | 47.4 | 39 | 33.7 | 46.4 | 37.5 | 39.2 | 46.1 | 52.9 | 49.3 | 38.8 | 29.9 |
| Total Non-Current Assets | 6,144 | 5,531 | 5,340 | 2,943 | 2,561 | 2,382 | 2,155 | 1,920 | 1,881 | 1,455 | 1,233 | 1,058 | 1,092 | 824.9 | 624.4 | 522.4 | 489.3 | 425 | 413.5 | 354.8 | 309.5 | 270.3 | 238.8 | 237.8 | 229.3 | 195.1 | 182.6 | 74.9 | 30.9 | 24.7 | 24.8 | 20.4 | 17 | 15.4 | 11.4 | 11.3 | 12.5 | 22.2 | 16.6 | 14.8 | 12.3 |
| Property, Plant and Equipment | 431.7 | 339 | 321.8 | 225.9 | 193.6 | 168.8 | 173.3 | 154.7 | 129.9 | 121.6 | 105.7 | 93.86 | 97.74 | 80.52 | 67.07 | 59 | 60.53 | 59.97 | 55.55 | 49.49 | 46.66 | 40.56 | 35.54 | 40.06 | 39.3 | 26.9 | 28.3 | 14.8 | 8.5 | 5.8 | 9.3 | 8.6 | 7.7 | 8.5 | 7.6 | 8.5 | 9.3 | 15.2 | 12.5 | 12.1 | 9.7 |
| Goodwill and Intangible Assets | 5,133 | 4,715 | 4,632 | 2,406 | 2,033 | 1,962 | 1,819 | 1,621 | 1,619 | 1,233 | 1,039 | 887.1 | 930 | 696.4 | 521.6 | 434.5 | 406.8 | 348.4 | 345.8 | 297.1 | 248.2 | 216.7 | 188.7 | 189.5 | 183 | 152.8 | 143.6 | 54 | 13.3 | 4.8 | 12.4 | 10.2 | 7.5 | 5.8 | 3.5 | 2.7 | 2.9 | 6.7 | 3.7 | 2.2 | 2.2 |
| Goodwill | 3,662 | 3,380 | 3,274 | 1,672 | 1,450 | 1,383 | 1,269 | 1,115 | 1,081 | 865.7 | 766.6 | 686.3 | 688.5 | 542.1 | 443.4 | 385 | 365.2 | 323.4 | 310.5 | 275.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,471 | 1,335 | 1,357 | 733.3 | 582.3 | 579 | 550.7 | 506.4 | 538.1 | 366.9 | 272.6 | 200.8 | 241.6 | 154.3 | 78.16 | 49.49 | 41.59 | 24.98 | 35.33 | 22.01 | 248.2 | 216.7 | 188.7 | 189.5 | 183 | 152.8 | 143.6 | 54 | 13.3 | 4.8 | 12.4 | 10.2 | 7.5 | 5.8 | 3.5 | 2.7 | 2.9 | 6.7 | 3.7 | 2.2 | 2.2 |
| Long 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 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0.847 | 1.06 | 1.79 | 2.49 | 2.37 | 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 | 579.3 | 476.4 | 386.3 | 311.1 | 334.7 | 251 | 162.7 | 143.7 | 131.3 | 100.7 | 87.03 | 75.91 | 61.97 | 45.49 | 33.42 | 28.89 | 21.97 | 16.69 | 12.11 | 8.18 | 14.6 | 13.11 | 14.52 | 8.22 | 6.98 | 15.41 | 10.7 | 6.1 | 9.1 | 14.1 | 3.1 | 1.6 | 1.8 | 1.1 | 0.3 | 0.1 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 |
| Total Current Liabilities | 832 | 663.9 | 665.3 | 420.9 | 294.9 | 241.2 | 289.1 | 282.4 | 249.4 | 214.4 | 168.4 | 152.2 | 161.3 | 131.5 | 123.4 | 81.83 | 65.51 | 81.23 | 87.34 | 65.5 | 49.95 | 32.04 | 22.69 | 29.33 | 24.8 | 31.18 | 27.3 | 17.6 | 12.6 | 11.9 | 7.9 | 5.9 | 4.2 | 16.4 | 5.4 | 5 | 6.5 | 5.7 | 5.3 | 8 | 4.5 |
| Accounts Payable | 231 | 198.4 | 205.9 | 116.6 | 85.54 | 76.24 | 106.2 | 107.2 | 89.72 | 73.33 | 64.68 | 57.16 | 54.85 | 50.08 | 43.55 | 28.6 | 26.98 | 29.66 | 28.16 | 22.39 | 11.13 | 7.97 | 7.47 | 7.64 | 7.77 | 5.03 | 11.1 | 6.2 | 4.2 | 4.8 | 1.5 | 1 | 0.9 | 0.7 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 29.09 | 27.53 | 38.3 | 16.31 | 15.39 | 15.22 | 0.906 | 0.859 | 0.451 | 0.411 | 0.357 | 0.418 | 0.697 | 0.626 | 0.335 | 0.148 | 0.237 | 0.22 | 2.19 | 0.039 | 0.063 | 0.058 | 0.029 | 6.76 | 0.027 | 0.027 | 0.6 | 0.4 | 0.3 | 0.5 | 0.8 | 1.1 | 0.4 | 10.3 | 0 | 0 | 0 | 0.3 | 0.3 | 4.1 | 1.4 |
| Tax Payables | 260.5 | 235.8 | 190.5 | 12.46 | 0.964 | 1.65 | 3.05 | 2.84 | 11.65 | 4.62 | 3.19 | 2.07 | 0 | 4.56 | 3.13 | 0.979 | 1.32 | 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 | 79.53 | 83.9 | 87.56 | 58.76 | 32.74 | 25.63 | 23.81 | 28.26 | 29.25 | 32.13 | 16.5 | 12.48 | 11.53 | 6.44 | 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 | 231.8 | 118.2 | 143.1 | 216.8 | 160.2 | 122.4 | 155.1 | 143.3 | 118.4 | 103.9 | 83.66 | 80.1 | 94.2 | 69.8 | 76.38 | 52.1 | 36.98 | 51.35 | 56.99 | 43.08 | 38.76 | 24.02 | 15.18 | 14.94 | 17.01 | 26.13 | 15.6 | 11 | 8.1 | 6.6 | 5.6 | 3.8 | 2.9 | 5.4 | 4.5 | 5 | 6.5 | 5.4 | 5 | 3.9 | 3.1 |
| Total Liabilities | 4,121 | 3,895 | 4,002 | 1,120 | 948.9 | 1,316 | 1,086 | 1,018 | 1,133 | 851.2 | 751.8 | 674.6 | 809.8 | 473.1 | 255.5 | 171.8 | 185.3 | 174.8 | 186.8 | 154.3 | 113.1 | 72.21 | 71.15 | 90.95 | 100 | 78.54 | 103.9 | 50.6 | 25.5 | 20.3 | 17.2 | 11.9 | 8.2 | 20.8 | 8.7 | 8.3 | 9.5 | 11.9 | 11.2 | 20.8 | 18.4 |
| Total Non-Current Liabilities | 3,289 | 3,232 | 3,337 | 698.7 | 654 | 1,075 | 797.1 | 735.9 | 883.6 | 636.8 | 674.7 | 562.4 | 648.5 | 274.4 | 132.1 | 89.94 | 119.8 | 93.58 | 99.42 | 88.75 | 63.14 | 40.17 | 48.46 | 61.62 | 75.22 | 47.35 | 76.6 | 33 | 13.3 | 8.4 | 9.3 | 6 | 4 | 4.4 | 3.3 | 3.3 | 3 | 6.2 | 5.9 | 12.8 | 13.9 |
| Total Long Term Debt | 2,165 | 2,225 | 2,460 | 288.6 | 235 | 738.8 | 561 | 531.6 | 673.5 | 457.8 | 367.2 | 328.7 | 376.8 | 131.2 | 39.82 | 14.07 | 55.19 | 37.38 | 53.77 | 55.02 | 34.06 | 18.07 | 31.98 | 49.23 | 66.99 | 40.02 | 73 | 30.1 | 10.5 | 6 | 7.1 | 4.4 | 2.9 | 3.1 | 2 | 2 | 2 | 5.1 | 5.1 | 12.2 | 13.6 |
| Deferred Tax Liabilities Non-Current | 107.2 | 114.2 | 131.8 | 71.16 | 40.76 | 55.66 | 51.5 | 46.64 | 59.03 | 64.9 | 110.6 | 111.4 | 128.5 | 90.44 | 58.9 | 45.31 | 41.34 | 39.19 | 35.3 | 28.05 | 22.43 | 16.26 | 10.34 | 6.24 | 2.06 | 0.417 | 0 | 0 | 0.5 | 1.1 | 1.7 | 1.6 | 1.2 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 0.8 | 0.5 | 0.4 |
| 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 | 25.74 | 23.42 | 20.5 | 14.66 | 13.87 | 14.18 | 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 | 991.7 | 868.7 | 723.9 | 324.3 | 364.4 | 266.1 | 184.6 | 157.7 | 151 | 114.1 | 196.9 | 122.3 | 143.2 | 52.78 | 33.37 | 30.56 | 23.27 | 17 | 10.36 | 5.68 | 6.64 | 5.83 | 6.14 | 6.15 | 6.17 | 6.92 | 3.6 | 2.9 | 2.3 | 1.3 | 0.5 | 0 | -0.1 | -0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0.1 | -0.1 |
| Total Equity | 4,379 | 3,697 | 3,193 | 2,976 | 2,550 | 2,232 | 1,883 | 1,635 | 1,379 | 1,147 | 984.6 | 814.6 | 723.2 | 719.8 | 685.6 | 609.9 | 547.6 | 501.7 | 444.5 | 380.6 | 322.5 | 292 | 262.1 | 245.4 | 225.6 | 203.2 | 169.3 | 82.5 | 62.7 | 41.5 | 30.2 | 27.1 | 25.5 | 25.6 | 28.8 | 30.9 | 36.6 | 41 | 38.1 | 18 | 11.5 |
| Non-Controlling Interest | 73.86 | 60.53 | 47.16 | 369.8 | 286.5 | 251.6 | 216.4 | 236.8 | 218.3 | 183.8 | 174.7 | 115.1 | 116.9 | 103.1 | 156.5 | 140.8 | 134.6 | 83.98 | 72.94 | 63.3 | 49.03 | 44.64 | 40.58 | 38.31 | 36.84 | 33.35 | 30 | 14.9 | 3.3 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 4,305 | 3,637 | 3,146 | 2,606 | 2,263 | 1,980 | 1,667 | 1,398 | 1,161 | 963.4 | 809.9 | 699.5 | 606.3 | 616.7 | 529.1 | 469.1 | 413 | 417.8 | 371.6 | 317.3 | 273.5 | 247.4 | 221.5 | 207.1 | 188.8 | 169.8 | 139.3 | 67.6 | 59.4 | 41.5 | 30.1 | 27.1 | 25.5 | 25.6 | 28.8 | 30.9 | 36.6 | 41 | 38.1 | 18 | 11.5 |
| Retained Earnings | 3,648 | 3,062 | 2,606 | 2,254 | 1,950 | 1,688 | 1,397 | 1,091 | 844.2 | 681.7 | 548.1 | 437.8 | 349.6 | 375.1 | 299.5 | 240.9 | 234.3 | 192.9 | 147.6 | 110.7 | 80.8 | 59.21 | 69.17 | 58.01 | 43.83 | 60.61 | 52.3 | 36.6 | 26.8 | 13.9 | 25.4 | 31 | 29.7 | 30 | 30.9 | 28.8 | 29.6 | 34.6 | 32.3 | 24.9 | 18.7 |
| Accumulated Other Earnings | 5.58 | -26.08 | -40.18 | -46.5 | -8.55 | -9.15 | -16.74 | -15.26 | -10.56 | -25.33 | -25.08 | -8.29 | 0.144 | -3.57 | 3.03 | -0.124 | -1.38 | -4.82 | 3.05 | 0.062 | -0.065 | -39.71 | -2.93 | -5 | -5.87 | -2.08 | -4.2 | -16 | -14.8 | -13.8 | -14.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 1.39 | 1.39 | 1.38 | 1.37 | 1.35 | 1.35 | 1.34 | 1.33 | 0.845 | 0.673 | 0.669 | 0.665 | 0.664 | 0.528 | 0.421 | 0.33 | 0.261 | 0.264 | 0.261 | 0.254 | 0.246 | 0.242 | 0.214 | 0.21 | 0.208 | 0.175 | 0.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 650.7 | 599.4 | 578.8 | 397.3 | 320.7 | 299.9 | 284.6 | 321 | 326.5 | 306.3 | 286.2 | 269.4 | 255.9 | 244.6 | 135 | 142.3 | 224.6 | 229.4 | 220.7 | 206.3 | 192.5 | 187.9 | 155.1 | 153.8 | 150.6 | 111.1 | 91 | 47 | 47.4 | 41.4 | 19.6 | -3.9 | -4.2 | -4.4 | -2.1 | 2.1 | 7 | 6.4 | 5.8 | -6.9 | -7.2 |
| Total Liabilities & Total Equity | 8,500 | 7,593 | 7,195 | 4,095 | 3,498 | 3,548 | 2,969 | 2,653 | 2,512 | 2,039 | 1,736 | 1,489 | 1,533 | 1,193 | 941.1 | 781.6 | 732.9 | 676.5 | 631.3 | 534.8 | 435.6 | 364.3 | 333.2 | 336.3 | 325.6 | 281.7 | 273.2 | 133.1 | 88.6 | 61.8 | 47.4 | 39 | 33.7 | 46.4 | 37.5 | 39.2 | 46.1 | 52.9 | 49.3 | 38.8 | 29.9 |
| Total Liabilities & Shareholders' Equity | 8,500 | 7,593 | 7,195 | 4,095 | 3,498 | 3,548 | 2,969 | 2,653 | 2,512 | 2,039 | 1,736 | 1,489 | 1,533 | 1,193 | 941.1 | 781.6 | 732.9 | 676.5 | 631.3 | 534.8 | 435.6 | 364.3 | 333.2 | 336.3 | 325.6 | 281.7 | 273.2 | 133.1 | 88.6 | 61.8 | 47.4 | 39 | 33.7 | 46.4 | 37.5 | 39.2 | 46.1 | 52.9 | 49.3 | 38.8 | 29.9 |
| Total 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 |
| Total Debt | 2,194 | 2,253 | 2,499 | 304.9 | 250.4 | 754 | 562 | 532.5 | 674 | 458.2 | 367.6 | 329.1 | 377.5 | 131.8 | 40.16 | 14.22 | 55.43 | 37.6 | 55.95 | 55.06 | 34.12 | 18.13 | 32.01 | 55.99 | 67.01 | 40.04 | 73.6 | 30.5 | 10.8 | 6.5 | 7.9 | 5.5 | 3.3 | 13.4 | 2 | 2 | 2 | 5.4 | 5.4 | 16.3 | 15 |
| Net Debt | 1,976 | 2,091 | 2,328 | 165.4 | 142.1 | 347.2 | 505 | 472.9 | 621.9 | 415.3 | 334 | 308.9 | 362 | 110.4 | 22.66 | 7.68 | 48.26 | 25.04 | 51.01 | 50.06 | 28.79 | 17.91 | 27.69 | 51.45 | 62.68 | 35.23 | 67.6 | 21.9 | -13.4 | -4.5 | 3.2 | 0.5 | -2.2 | -5.4 | -14.5 | -13.2 | -5.8 | 0.5 | -6 | 13.3 | 12 |