| Period Ending: | 2026 01-03 |
2024 12-28 |
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: | 2026-03-04 | 2025-02-26 | 2024-02-28 | 2023-03-01 | 2022-03-02 | 2021-03-03 | 2020-02-26 | 2019-02-27 | 2018-02-28 | 2017-03-01 | 2016-03-02 | 2015-03-04 | 2014-02-26 | 2013-02-27 | 2012-03-15 | 2011-03-02 | 2010-03-03 | 2009-03-04 | 2008-02-27 | 2007-03-15 | 2006-03-16 | 2005-03-17 | 2004-04-02 | 2003-03-28 | 2002-03-29 | 2001-03-30 | 2000-03-31 | 1999-04-02 | 1998-03-27 | 1997-03-28 | 1996-03-29 | 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 |
| Total Current Assets | 2,743 | 2,330 | 1,966 | 2,006 | 1,707 | 1,270 | 1,209 | 1,062 | 931.9 | 811.7 | 795.2 | 614.1 | 545.7 | 412.6 | 367.4 | 263.7 | 217 | 209.7 | 192 | 117.7 | 101.6 | 84.01 | 66.97 | 77.79 | 70.54 | 44.46 | 60.4 | 52.3 | 62.9 | 49.3 | 46.9 | 41.2 | 38.8 | 34.6 | 32.6 | 36.6 | 47.3 | 8.9 | 6.9 | 8 | 9.4 |
| Cash and Short Term Investments | 222.2 | 689.5 | 247.5 | 162 | 180.4 | 268.1 | 94.5 | 71.7 | 89.65 | 68.48 | 55.53 | 43.95 | 36.89 | 34.37 | 40.22 | 7.66 | 8.36 | 6.14 | 7.46 | 3.53 | 3.91 | 3.8 | 3.65 | 8.38 | 3.79 | 2.09 | 14.5 | 6.8 | 12.3 | 1.4 | 1 | 0.7 | 0.4 | 0.7 | 0.4 | 0.9 | 0.3 | 1.1 | 0.3 | 0.2 | 0.1 |
| Cash & Equivalents | 222.2 | 689.5 | 247.5 | 162 | 180.4 | 268.1 | 94.5 | 71.7 | 89.65 | 68.48 | 55.53 | 43.95 | 36.89 | 34.37 | 40.22 | 7.66 | 8.36 | 6.14 | 7.46 | 3.53 | 3.91 | 3.8 | 3.65 | 8.38 | 3.79 | 2.09 | 14.5 | 6.8 | 12.3 | 1.4 | 1 | 0.7 | 0.4 | 0.7 | 0.4 | 0.9 | 0.3 | 1.1 | 0.3 | 0.2 | 0.1 |
| 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 | 573 | 643.4 | 691.6 | 671.6 | 577.1 | 363.4 | 447.6 | 398.7 | 328.4 | 325.9 | 282.5 | 229.9 | 205.3 | 162.2 | 151.4 | 112 | 78.9 | 85.97 | 73.09 | 51.58 | 38.55 | 26.61 | 23.32 | 27.8 | 25.16 | 18.88 | 24.9 | 21.2 | 22.3 | 19.9 | 16.2 | 18.1 | 14.6 | 14.5 | 13.3 | 14.3 | 16.4 | 4.5 | 3.7 | 3.3 | 5 |
| Inventory | 692.6 | 841.6 | 935.9 | 1,078 | 837.4 | 540.2 | 585.7 | 521.8 | 424.6 | 368.2 | 354.1 | 255.8 | 220.1 | 153.5 | 124.3 | 106.5 | 90.64 | 91.55 | 66.44 | 47.29 | 40.99 | 32.77 | 25.38 | 27.21 | 29.11 | 18.37 | 16.9 | 20.5 | 24.1 | 21 | 26.6 | 21.1 | 22.5 | 18.7 | 18.2 | 20.4 | 22.4 | 3 | 2.8 | 4.5 | 4.1 |
| Other Current Assets | 1,255 | 155.6 | 90.85 | 94.69 | 112.2 | 98.83 | 81.39 | 69.42 | 89.17 | 49.1 | 103 | 84.53 | 83.46 | 62.52 | 51.43 | 37.49 | 39.13 | 26.03 | 44.97 | 15.27 | 18.19 | 20.82 | 14.62 | 14.41 | 12.47 | 5.12 | 4.1 | 3.8 | 4.2 | 7 | 3.1 | 1.3 | 1.3 | 0.7 | 0.7 | 1 | 8.2 | 0.3 | 0.1 | 0 | 0.2 |
| Total Assets | 6,315 | 7,283 | 6,907 | 6,875 | 6,384 | 5,202 | 5,002 | 4,550 | 3,340 | 2,917 | 2,761 | 2,066 | 1,819 | 1,244 | 1,147 | 873.2 | 816.3 | 654.5 | 411.1 | 285 | 263.9 | 209.7 | 194.6 | 208 | 200.5 | 78.31 | 99 | 96.6 | 103.5 | 86 | 84 | 76.6 | 73.2 | 83.3 | 90.1 | 93.3 | 104.4 | 22.8 | 20.7 | 22.1 | 24.2 |
| Total Non-Current Assets | 3,573 | 4,953 | 4,941 | 4,869 | 4,677 | 3,932 | 3,793 | 3,488 | 2,408 | 2,105 | 1,966 | 1,452 | 1,273 | 831.7 | 779.1 | 609.5 | 599.3 | 444.8 | 219.1 | 167.3 | 162.3 | 125.7 | 127.7 | 130.2 | 130 | 33.85 | 38.6 | 44.3 | 40.6 | 36.7 | 37.1 | 35.4 | 34.4 | 48.7 | 57.5 | 56.7 | 57.1 | 13.9 | 13.8 | 14.1 | 14.8 |
| Property, Plant and Equipment | 431.6 | 526 | 620.3 | 443.5 | 381 | 344.5 | 352.1 | 314.6 | 281.9 | 221.6 | 199.8 | 129.7 | 125.5 | 63.89 | 62.51 | 43.66 | 47.34 | 44.76 | 36.77 | 28.53 | 25.33 | 22.98 | 24.92 | 27.5 | 30.6 | 18.97 | 21.3 | 22.6 | 21.8 | 18.8 | 24.3 | 23.3 | 23.2 | 26.1 | 33.4 | 34.2 | 35.4 | 3.2 | 2.8 | 3.2 | 3.5 |
| Goodwill and Intangible Assets | 2,861 | 4,129 | 4,179 | 4,206 | 4,119 | 3,385 | 3,293 | 3,104 | 2,045 | 1,789 | 1,733 | 1,301 | 1,136 | 759.4 | 712.5 | 559.2 | 548.1 | 392.2 | 162.3 | 136.6 | 134.3 | 101.1 | 101.1 | 101.1 | 100.5 | 13.06 | 14 | 14.4 | 12.9 | 13.3 | 7.8 | 8.1 | 8.3 | 17.6 | 20 | 17.9 | 17.5 | 9.7 | 10 | 10.3 | 10.6 |
| Goodwill | 1,800 | 2,518 | 2,486 | 2,412 | 2,243 | 1,934 | 1,850 | 1,743 | 1,265 | 1,093 | 983.3 | 808.5 | 688 | 526 | 477.8 | 370 | 358.5 | 266.7 | 109.8 | 101.3 | 98.76 | 74.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,061 | 1,611 | 1,693 | 1,794 | 1,875 | 1,450 | 1,443 | 1,361 | 780.4 | 696.2 | 749.4 | 492 | 447.9 | 233.3 | 234.7 | 189.3 | 189.6 | 125.5 | 52.52 | 35.31 | 35.5 | 26.3 | 101.1 | 101.1 | 100.5 | 13.06 | 14 | 14.4 | 12.9 | 13.3 | 7.8 | 8.1 | 8.3 | 17.6 | 20 | 17.9 | 17.5 | 9.7 | 10 | 10.3 | 10.6 |
| Long Term Investments | 0 | 27.97 | 39.88 | 58.18 | 0 | 0 | 0 | 13.49 | 10.27 | 8.84 | 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 | 8.21 | 6.28 | 7.95 | 6.74 | 33.19 | 76.05 | 36.93 | 32.19 | 44.56 | 51.7 | 11.44 | 2.92 | 1.64 | 0 | 0 | 0 | 0 | 0 | 16.93 | 0 | 0 | 0 | 0 | 0 | 1.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 271.9 | 263.6 | 93.35 | 154.4 | 143.5 | 126.8 | 110.7 | 23.74 | 25.84 | 34.43 | 22.03 | 18.86 | 10.47 | 8.44 | 4.08 | 6.61 | 3.9 | 7.88 | 3.08 | 2.25 | 2.7 | 1.62 | 1.67 | 1.61 | -3.09 | 1.82 | 3.3 | 7.3 | 5.9 | 4.6 | 5 | 4 | 2.9 | 5 | 4.1 | 4.6 | 4.2 | 1 | 1 | 0.6 | 0.7 |
| Total Current Liabilities | 1,068 | 829.3 | 851.1 | 988.3 | 914.9 | 700.3 | 593.1 | 559 | 473.7 | 488.4 | 510 | 328.3 | 311.4 | 242.4 | 549.6 | 183.9 | 146.4 | 141.5 | 124.8 | 106.2 | 94.05 | 73.09 | 63.48 | 63.9 | 57.77 | 25.38 | 32.3 | 21.7 | 24.5 | 24.3 | 25.5 | 24.2 | 24.2 | 22.3 | 23.1 | 20.7 | 30.7 | 8.5 | 5.4 | 15.7 | 16.2 |
| Accounts Payable | 206.7 | 208.9 | 227.1 | 271.4 | 304.7 | 182.8 | 173.7 | 188.3 | 146.3 | 146.9 | 157.8 | 98.33 | 96.52 | 69.65 | 63.39 | 52.95 | 38.58 | 32.54 | 26.58 | 19.69 | 17.58 | 11.3 | 11.9 | 13.49 | 11.49 | 7.21 | 8.9 | 10.9 | 11.6 | 10.4 | 14 | 11.3 | 12.6 | 8.7 | 7.4 | 8.3 | 0 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 44.42 | 71.89 | 71.24 | 70.83 | 50.05 | 45.44 | 24.72 | 3.21 | 5.15 | 5.88 | 0 | 9.4 | 1.41 | 1.85 | 315.8 | 5.1 | 7.52 | 6.38 | 2.68 | 16.84 | 13.78 | 10.48 | 14.5 | 14.4 | 10.05 | 0.249 | 7.1 | 1.9 | 3.6 | 3.9 | 1.7 | 1.8 | 3 | 3.1 | 3.1 | 3.1 | 10 | 2.5 | 0.6 | 9.8 | 10.9 |
| Tax Payables | 0 | 20.63 | 24.57 | 24.04 | 22.68 | 22.03 | 19.86 | 19.45 | 20.88 | 13.56 | 13.54 | 7.66 | 5.76 | 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 Revenue | 0 | 0 | 118.7 | 185.8 | 133.3 | 93.87 | 74.51 | 57.91 | 31.07 | 41.73 | 57.59 | 20.37 | 31.28 | 37.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 817.1 | 527.9 | 409.5 | 436.2 | 404.1 | 356.1 | 300.4 | 290.1 | 270.2 | 280.3 | 281.1 | 192.6 | 176.4 | 133.5 | 170.4 | 125.8 | 100.3 | 102.6 | 95.58 | 69.64 | 62.69 | 51.31 | 37.08 | 36.01 | 46.3 | 17.92 | 16.3 | 8.9 | 9.3 | 10 | 9.8 | 11.1 | 8.6 | 10.5 | 12.6 | 9.3 | 20.7 | 6 | 4.8 | 5.9 | 5.3 |
| Total Liabilities | 3,539 | 3,645 | 3,657 | 4,077 | 3,889 | 3,226 | 3,055 | 2,885 | 1,979 | 1,652 | 1,594 | 1,059 | 980.9 | 594.3 | 635.5 | 448.3 | 473.7 | 426.5 | 228.2 | 184.4 | 215.4 | 202.5 | 132.5 | 163.3 | 158.6 | 40.85 | 55.8 | 51.9 | 48.8 | 61.6 | 66.8 | 66.8 | 68.5 | 78.8 | 84.3 | 82.6 | 93.2 | 15.7 | 18.5 | 21.7 | 23.7 |
| Total Non-Current Liabilities | 2,471 | 2,815 | 2,806 | 3,089 | 2,974 | 2,526 | 2,462 | 2,326 | 1,505 | 1,163 | 1,084 | 731.1 | 669.5 | 351.8 | 85.93 | 264.4 | 327.3 | 285 | 103.3 | 78.29 | 121.4 | 129.4 | 69.05 | 99.43 | 100.8 | 15.47 | 23.5 | 30.2 | 24.3 | 37.3 | 41.3 | 42.6 | 44.3 | 56.5 | 61.2 | 61.9 | 62.5 | 7.2 | 13.1 | 6 | 7.5 |
| Total Long Term Debt | 2,129 | 2,449 | 2,468 | 2,757 | 2,387 | 1,707 | 1,870 | 1,889 | 1,024 | 726.2 | 734 | 588.8 | 570.2 | 258.2 | 1.5 | 208.9 | 268.1 | 228.3 | 93.51 | 65.96 | 107.8 | 113.2 | 42 | 73.56 | 86.92 | 8.29 | 21 | 25.9 | 24.3 | 37.4 | 41.3 | 42.7 | 44.4 | 56.5 | 61.3 | 62 | 62.5 | 3.2 | 9.1 | 6 | 6.1 |
| Deferred Tax Liabilities Non-Current | 156.7 | 252.1 | 216.1 | 220.2 | 186.9 | 147.2 | 133.5 | 113.9 | 87.81 | 77.76 | 113 | 88.8 | 61.43 | 44.84 | 37.84 | 11.86 | 14.19 | 33.69 | 0 | 5.87 | 8.21 | 11.43 | 8.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 19.93 | 15.72 | 12.49 | 0 | 0 | 0 | 253.1 | 334.5 | 323 | 207.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 126 | 114 | 105.5 | 22.75 | 22.49 | 21.83 | 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 | 185.4 | -31.73 | -8.04 | -6.34 | 377.7 | 649.2 | 436.6 | 69.71 | 58.85 | 36.42 | 29.77 | 53.49 | 37.85 | 48.76 | 46.58 | 43.63 | 45.02 | 23.03 | 9.81 | 6.46 | 5.35 | 4.69 | 27.05 | 25.87 | 13.86 | 7.18 | 2.5 | 4.3 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | 0 | 4 | 4 | 0 | 1.4 |
| Total Equity | 2,776 | 3,638 | 3,250 | 2,798 | 2,494 | 1,977 | 1,947 | 1,665 | 1,361 | 1,265 | 1,167 | 1,007 | 838.3 | 650 | 511 | 424.9 | 342.7 | 228 | 182.9 | 100.6 | 48.5 | 7.21 | 62.09 | 44.63 | 41.95 | 37.46 | 43.2 | 44.7 | 54.7 | 24.4 | 17.2 | 9.8 | 4.7 | 4.5 | 5.8 | 10.7 | 11.2 | 7.1 | 2.2 | 0.4 | 0.5 |
| Non-Controlling Interest | 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 | 2.1 | 1.9 | 1.8 | 1.8 | 1.5 | 4.4 | 3.8 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2,776 | 3,638 | 3,250 | 2,798 | 2,494 | 1,977 | 1,947 | 1,665 | 1,361 | 1,265 | 1,167 | 1,007 | 838.3 | 650 | 511 | 424.9 | 342.7 | 228 | 182.9 | 100.6 | 48.5 | 7.21 | 62.09 | 44.63 | 41.95 | 37.46 | 43.2 | 44.7 | 52.6 | 22.5 | 15.4 | 8 | 3.2 | 0.1 | 2 | 9.7 | 11.2 | 7.1 | 2.2 | 0.4 | 0.5 |
| Retained Earnings | 0 | 4,328 | 3,900 | 3,499 | 3,062 | 2,569 | 2,361 | 2,009 | 1,698 | 1,399 | 1,115 | 923.7 | 730.4 | 576.4 | 455.7 | 360.3 | 287.4 | 230.8 | 166.9 | 115.9 | 73.54 | 41.36 | 21.47 | 5.07 | -1.03 | -2.67 | -5.3 | -4.3 | -0.3 | -5.6 | -12.3 | -15.8 | -18.9 | -22.3 | -20.4 | -12.7 | -11.1 | -11 | -14.8 | -15.4 | -14.3 |
| Accumulated Other Earnings | 0 | -269.4 | -223.2 | -278.5 | -359.1 | -488.4 | -350.9 | -276.5 | -266.4 | -284.3 | -76.41 | -31.43 | -8.63 | -12.4 | -20.53 | -4.03 | -4.87 | -8.26 | 0.755 | 0.437 | -14.8 | -5.06 | -2.31 | -2.75 | -1.27 | -1.79 | -2.6 | -4.8 | -2.8 | -0.4 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0 | 0.148 | 0.148 | 0.147 | 0.147 | 0.147 | 0.145 | 0.145 | 0.145 | 0.144 | 0.144 | 0.144 | 0.144 | 0.141 | 0.137 | 0.137 | 0.136 | 0.12 | 0.12 | 0.117 | 0.117 | 0.114 | 0.113 | 0.11 | 0.11 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 1.23 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 2,776 | -420.5 | -426.8 | -422.8 | -209.1 | -103.8 | -63.86 | -67.7 | -70.2 | 150 | 127.8 | 114.4 | 116.5 | 85.86 | 75.64 | 68.56 | 60 | 5.3 | 15.14 | -15.9 | -10.36 | -29.2 | 42.82 | 42.2 | 41.89 | 41.81 | 51 | 51.3 | 55.3 | 28.4 | 28 | 23.8 | 22.1 | 22.4 | 22.4 | 22.4 | 22.3 | 18.1 | 17 | 15.8 | 14.8 |
| Total Liabilities & Total Equity | 6,315 | 7,283 | 6,907 | 6,875 | 6,384 | 5,202 | 5,002 | 4,550 | 3,340 | 2,917 | 2,761 | 2,066 | 1,819 | 1,244 | 1,147 | 873.2 | 816.3 | 654.5 | 411.1 | 285 | 263.9 | 209.7 | 194.6 | 208 | 200.5 | 78.31 | 99 | 96.6 | 103.5 | 86 | 84 | 76.6 | 73.2 | 83.3 | 90.1 | 93.3 | 104.4 | 22.8 | 20.7 | 22.1 | 24.2 |
| Total Liabilities & Shareholders' Equity | 6,315 | 7,283 | 6,907 | 6,875 | 6,384 | 5,202 | 5,002 | 4,550 | 3,340 | 2,917 | 2,761 | 2,066 | 1,819 | 1,244 | 1,147 | 873.2 | 816.3 | 654.5 | 411.1 | 285 | 263.9 | 209.7 | 194.6 | 208 | 200.5 | 78.31 | 99 | 96.6 | 103.5 | 86 | 84 | 76.6 | 73.2 | 83.3 | 90.1 | 93.3 | 104.4 | 22.8 | 20.7 | 22.1 | 24.2 |
| Total Investments | 0 | 27.97 | 39.88 | 58.18 | 0 | 0 | 0 | 13.49 | 10.27 | 8.84 | 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 | 2,173 | 2,521 | 2,539 | 2,828 | 2,437 | 1,752 | 1,895 | 1,892 | 1,029 | 732.1 | 766.1 | 598.2 | 571.6 | 260.1 | 317.3 | 214 | 275.6 | 234.7 | 96.2 | 82.8 | 121.6 | 123.7 | 56.5 | 87.96 | 96.96 | 8.54 | 28.1 | 27.8 | 27.9 | 41.3 | 43 | 44.5 | 47.4 | 59.6 | 64.4 | 65.1 | 72.5 | 5.7 | 9.7 | 15.8 | 17 |
| Net Debt | 1,951 | 1,832 | 2,292 | 2,666 | 2,257 | 1,484 | 1,800 | 1,820 | 939.2 | 663.6 | 710.5 | 554.2 | 534.7 | 225.7 | 277.1 | 206.4 | 267.3 | 228.6 | 88.73 | 79.27 | 117.7 | 119.9 | 52.85 | 79.58 | 93.17 | 6.45 | 13.6 | 21 | 15.6 | 39.9 | 42 | 43.8 | 47 | 58.9 | 64 | 64.2 | 72.2 | 4.6 | 9.4 | 15.6 | 16.9 |