| 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: | 2026-02-09 | 2025-02-12 | 2024-02-23 | 2023-02-13 | 2022-02-16 | 2021-02-25 | 2020-02-20 | 2019-02-20 | 2018-02-20 | 2017-02-17 | 2016-02-18 | 2015-02-20 | 2014-02-21 | 2013-02-22 | 2012-02-24 | 2011-03-01 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2007-02-26 | 2006-03-01 | 2005-03-11 | 2004-03-11 | 2003-03-14 | 2002-06-27 | 2001-06-27 | 2000-06-27 | 1999-03-12 | 1998-06-26 | 1997-03-11 | 1996-03-12 | 1995-05-26 | 1994-03-18 | 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 | 48,732 | 31,168 | 36,458 | 33,108 | 170,768 | 52,008 | 54,761 | 51,427 | 79,146 | 38,369 | 35,992 | 33,606 | 23,196 | 22,706 | 22,985 | 20,854 | 25,187 | 22,556 | 24,686 | 25,553 | 14,654 | 9,962 | 14,023 | 14,089 | 12,580 | 13,648 | 11,930 | 12,697 | 7,517 | 6,271 | 3,679 | 3,493 | 3,620 | 3,203 | 2,724 | 2,686 | 2,494 | 1,480 | 2,703 | 3,069 | 2,730 |
| Cash and Short Term Investments | 18,234 | 3,298 | 6,722 | 3,701 | 19,223 | 9,740 | 12,130 | 5,204 | 50,498 | 5,788 | 5,121 | 8,603 | 3,339 | 4,868 | 3,045 | 1,437 | 3,741 | 1,792 | 1,970 | 2,418 | 1,224 | 760 | 5,184 | 3,568 | 703 | 643 | 495 | 599 | 730 | 746 | 800 | 364.6 | 618.4 | 505.2 | 327.5 | 250.2 | 263.3 | 27.6 | 269.5 | 783.9 | 397.6 |
| Cash & Equivalents | 18,234 | 3,298 | 6,722 | 3,701 | 19,223 | 9,740 | 12,130 | 5,204 | 50,498 | 5,788 | 5,121 | 8,603 | 3,339 | 4,868 | 3,045 | 1,437 | 3,741 | 1,792 | 1,970 | 2,418 | 1,224 | 760 | 4,806 | 3,567 | 703 | 643 | 495 | 599 | 410 | 314 | 490 | 364.6 | 618.4 | 505.2 | 327.5 | 250.2 | 263.3 | 27.6 | 269.5 | 783.9 | 397.6 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99 | 378 | 1 | 0 | 0 | 0 | 6 | 320 | 432 | 310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 8,843 | 9,638 | 10,289 | 11,466 | 12,313 | 20,215 | 22,636 | 26,472 | 16,522 | 16,794 | 16,532 | 14,527 | 12,918 | 12,657 | 13,231 | 13,610 | 14,845 | 16,047 | 16,185 | 16,194 | 9,351 | 6,901 | 6,160 | 8,540 | 9,376 | 10,144 | 9,378 | 9,783 | 5,344 | 4,684 | 2,389 | 2,205 | 2,055 | 1,930 | 1,780 | 1,739 | 1,686 | 1,128 | 1,589 | 1,616 | 1,722 |
| Inventory | 2,420 | 2,270 | 2,177 | 3,123 | 3,325 | 3,695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 131 | 141.8 | 148.9 | 130.1 | 86.5 | 94.4 | 127.6 | 176.9 | 185.3 | 208.2 | 182 |
| Other Current Assets | 19,235 | 15,962 | 17,270 | 14,818 | 135,907 | 18,358 | 19,995 | 19,751 | 12,126 | 15,787 | 14,339 | 10,476 | 6,939 | 5,181 | 6,709 | 5,807 | 6,601 | 4,717 | 6,531 | 6,941 | 4,079 | 2,301 | 2,679 | 1,981 | 2,501 | 2,861 | 2,057 | 2,315 | 1,443 | 725 | 359 | 782.3 | 797.3 | 638.2 | 530.3 | 602.4 | 416.5 | 147.4 | 659.1 | 461.6 | 428.7 |
| Total Assets | 420,198 | 394,795 | 407,060 | 402,853 | 551,622 | 525,761 | 551,669 | 531,864 | 444,097 | 403,821 | 402,672 | 296,834 | 277,787 | 272,315 | 270,442 | 269,391 | 268,312 | 265,245 | 275,644 | 270,634 | 145,632 | 110,265 | 100,233 | 95,057 | 96,322 | 98,651 | 83,215 | 74,966 | 44,836 | 39,485 | 22,002 | 26,005 | 24,308 | 23,810 | 23,179 | 22,196 | 21,160 | 18,077 | 21,500 | 20,300 | 19,291 |
| Total Non-Current Assets | 371,466 | 363,627 | 370,602 | 369,745 | 380,854 | 473,753 | 496,908 | 480,437 | 364,951 | 365,452 | 366,680 | 263,228 | 254,591 | 249,609 | 247,457 | 248,537 | 243,125 | 242,689 | 250,958 | 245,081 | 130,978 | 100,303 | 86,210 | 80,968 | 83,742 | 85,003 | 71,285 | 62,269 | 37,319 | 33,214 | 18,323 | 22,512 | 20,688 | 20,607 | 20,456 | 19,510 | 18,667 | 16,596 | 18,797 | 17,230 | 16,561 |
| Property, Plant and Equipment | 154,201 | 149,780 | 149,394 | 149,259 | 143,473 | 152,029 | 154,167 | 131,473 | 125,222 | 124,899 | 124,450 | 112,898 | 110,968 | 109,767 | 107,087 | 103,196 | 99,519 | 99,088 | 95,890 | 94,596 | 58,727 | 50,046 | 52,128 | 48,490 | 49,827 | 47,195 | 46,571 | 44,194 | 29,068 | 26,080 | 12,988 | 17,317 | 17,092 | 16,899 | 16,510 | 16,322 | 16,078 | 15,842 | 16,740 | 16,727 | 16,140 |
| Goodwill and Intangible Assets | 68,679 | 195,722 | 200,356 | 197,341 | 211,961 | 281,575 | 303,858 | 310,197 | 219,725 | 222,067 | 225,278 | 136,655 | 131,485 | 128,548 | 130,185 | 134,121 | 134,410 | 135,541 | 129,115 | 127,397 | 22,558 | 2,054 | 1,611 | 1,643 | 3,577 | 9,194 | 6,796 | 5,161 | 3,663 | 3,589 | 2,679 | 2,649 | 1,147 | 1,323 | 1,401 | 1,237 | 1,251 | 0 | 1,275 | 0 | 0 |
| Goodwill | 63,425 | 63,432 | 67,854 | 67,895 | 92,740 | 135,259 | 146,241 | 146,370 | 105,449 | 105,207 | 104,568 | 69,692 | 69,273 | 69,773 | 70,842 | 73,601 | 72,782 | 71,829 | 70,713 | 67,657 | 14,055 | 1,625 | 0 | 0 | 0 | 3,719 | 2,269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 5,254 | 132,290 | 132,502 | 129,446 | 119,221 | 146,316 | 157,617 | 163,827 | 114,276 | 116,860 | 120,710 | 66,963 | 62,212 | 58,775 | 59,343 | 60,520 | 61,628 | 63,712 | 58,402 | 59,740 | 8,503 | 429 | 1,611 | 1,643 | 3,577 | 5,475 | 4,527 | 5,161 | 3,663 | 3,589 | 2,679 | 2,649 | 1,147 | 1,323 | 1,401 | 1,237 | 1,251 | 0 | 1,275 | 0 | 0 |
| Long Term Investments | 1,106 | 295 | 1,251 | 3,533 | 6,168 | 1,780 | 3,695 | 6,245 | 1,560 | 1,674 | 1,606 | 250 | 3,860 | 4,581 | 3,718 | 4,515 | 2,921 | 2,332 | 2,270 | 1,995 | 33,435 | 35,485 | 17,927 | 16,355 | 11,967 | 12,378 | 10,648 | 7,412 | 2,740 | 1,964 | 1,586 | 1,748 | 1,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 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 Long Term Assets | 147,480 | 17,830 | 19,601 | 19,612 | 19,252 | 38,369 | 35,188 | 32,522 | 18,444 | 16,812 | 15,346 | 13,425 | 8,278 | 6,713 | 6,467 | 6,705 | 6,275 | 5,728 | 23,683 | 21,093 | 16,258 | 12,718 | 14,544 | 14,480 | 18,371 | 16,236 | 7,270 | 5,502 | 1,848 | 1,581 | 1,070 | 798.5 | 1,028 | 2,384 | 2,544 | 1,950 | 1,338 | 754.2 | 782.6 | 503.8 | 420.6 |
| Total Current Liabilities | 53,780 | 46,872 | 51,127 | 56,173 | 106,230 | 63,438 | 68,911 | 64,420 | 81,389 | 50,576 | 47,816 | 37,282 | 34,995 | 31,787 | 30,892 | 34,854 | 36,951 | 42,290 | 39,274 | 40,482 | 25,418 | 20,355 | 14,300 | 14,683 | 23,948 | 30,357 | 19,313 | 18,240 | 10,910 | 9,312 | 5,056 | 5,191 | 4,488 | 4,132 | 4,094 | 3,605 | 2,818 | 1,923 | 3,243 | 3,309 | 3,007 |
| Accounts Payable | 38,514 | 27,433 | 27,309 | 31,101 | 29,511 | 31,836 | 29,640 | 27,018 | 24,439 | 22,027 | 21,047 | 14,984 | 11,561 | 12,076 | 10,485 | 7,437 | 7,511 | 6,921 | 7,059 | 6,919 | 4,466 | 2,241 | 3,102 | 3,395 | 3,959 | 7,532 | 4,834 | 4,726 | 3,115 | 2,741 | 1,029 | 1,002 | 893.1 | 2,634 | 2,282 | 2,145 | 2,017 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 9,011 | 5,089 | 9,477 | 7,597 | 25,865 | 3,659 | 11,838 | 10,255 | 38,374 | 9,832 | 7,636 | 6,056 | 5,498 | 3,486 | 3,453 | 7,196 | 7,361 | 14,119 | 6,860 | 9,733 | 4,455 | 5,734 | 1,879 | 3,505 | 9,033 | 10,470 | 3,374 | 4,178 | 2,139 | 2,335 | 1,680 | 1,669 | 1,386 | 1,279 | 1,599 | 1,253 | 605.8 | 269.6 | 941.9 | 1,090 | 745.5 |
| Tax Payables | 0 | 1,301 | 1,022 | 798 | 1,148 | 1,019 | 1,212 | 1,179 | 1,262 | 2,079 | 2,176 | 1,091 | 1,774 | 1,026 | 1,003 | 975 | 1,681 | 1,874 | 5,027 | 3,026 | 2,586 | 1,787 | 402 | 870 | 2,598 | 3,592 | 3,386 | 2,611 | 1,118 | 893 | 438 | 566.7 | 554.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 4,266 | 4,099 | 3,778 | 3,918 | 3,966 | 6,176 | 6,124 | 5,948 | 4,213 | 4,519 | 4,682 | 4,105 | 4,212 | 4,225 | 3,872 | 5,364 | 5,661 | 5,833 | 5,919 | 5,123 | 3,549 | 3,201 | 1,252 | 1,240 | 1,317 | 1,322 | 1,481 | 1,255 | 764 | 611 | 333 | 315.2 | 278.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1,989 | 8,950 | 9,541 | 12,759 | 45,740 | 20,748 | 20,097 | 20,020 | 13,101 | 12,119 | 12,275 | 11,046 | 11,950 | 10,974 | 12,079 | 13,882 | 14,737 | 13,543 | 14,409 | 15,681 | 10,362 | 7,392 | 7,665 | 5,673 | 7,041 | 7,441 | 6,238 | 5,470 | 3,774 | 2,732 | 1,576 | 1,639 | 1,377 | 219 | 213 | 207.1 | 195.4 | 1,653 | 2,301 | 2,218 | 2,261 |
| Total Liabilities | 291,706 | 274,570 | 287,645 | 296,396 | 367,767 | 346,521 | 349,735 | 337,980 | 302,090 | 279,711 | 279,032 | 206,564 | 186,305 | 179,620 | 164,645 | 157,441 | 166,323 | 168,495 | 160,277 | 155,094 | 90,942 | 69,761 | 61,985 | 61,858 | 63,403 | 67,188 | 55,489 | 51,192 | 33,316 | 28,844 | 15,746 | 17,650 | 16,739 | 14,506 | 14,320 | 13,614 | 12,794 | 10,986 | 13,309 | 12,482 | 11,894 |
| Total Non-Current Liabilities | 237,926 | 227,698 | 236,518 | 240,223 | 261,537 | 283,083 | 280,824 | 273,560 | 220,701 | 229,135 | 231,216 | 169,282 | 151,310 | 147,833 | 133,753 | 122,587 | 129,372 | 126,205 | 121,003 | 114,612 | 65,524 | 49,406 | 47,685 | 47,175 | 39,455 | 36,831 | 36,176 | 32,952 | 22,406 | 19,532 | 10,690 | 12,459 | 12,251 | 10,373 | 10,226 | 10,009 | 9,976 | 9,063 | 10,066 | 9,173 | 8,887 |
| Total Long Term Debt | 164,975 | 135,834 | 145,422 | 147,082 | 169,967 | 175,977 | 173,113 | 166,250 | 125,972 | 113,681 | 118,515 | 75,778 | 69,290 | 66,358 | 61,300 | 58,971 | 64,720 | 60,872 | 57,255 | 50,063 | 26,115 | 21,231 | 16,097 | 18,536 | 17,133 | 15,492 | 17,475 | 17,170 | 13,176 | 10,930 | 5,672 | 5,848 | 5,459 | 5,716 | 5,675 | 5,483 | 5,456 | 4,857 | 5,649 | 4,912 | 5,001 |
| Deferred Tax Liabilities Non-Current | 58,312 | 58,939 | 58,666 | 57,032 | 53,767 | 60,472 | 59,502 | 57,859 | 43,207 | 60,128 | 56,181 | 38,436 | 36,308 | 28,491 | 25,748 | 22,070 | 23,579 | 19,196 | 24,939 | 27,587 | 15,922 | 15,809 | 15,290 | 10,970 | 8,424 | 7,124 | 5,210 | 3,320 | 2,000 | 1,351 | 1,010 | 2,690 | 2,817 | 3,528 | 3,518 | 3,504 | 3,484 | 3,345 | 4,417 | 3,088 | 2,733 |
| 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 | 18,943 | 17,391 | 17,568 | 18,659 | 18,956 | 22,391 | 23,838 | 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 | -4,304 | 15,534 | 14,862 | 17,450 | 18,847 | 24,243 | 24,371 | 49,451 | 51,522 | 55,326 | 56,520 | 55,068 | 45,712 | 52,984 | 46,705 | 41,546 | 41,073 | 46,137 | 38,809 | 36,962 | 23,487 | 12,366 | 16,298 | 17,669 | 13,898 | 14,215 | 13,491 | 12,462 | 7,230 | 7,251 | 4,008 | 3,921 | 3,974 | 1,130 | 1,032 | 1,023 | 1,036 | 861.1 | 0 | 1,173 | 1,153 |
| Total Equity | 128,492 | 120,225 | 119,415 | 106,457 | 183,855 | 179,240 | 201,934 | 193,884 | 142,007 | 124,110 | 123,640 | 90,270 | 91,482 | 92,695 | 105,797 | 112,425 | 102,325 | 96,750 | 115,367 | 115,540 | 54,690 | 40,504 | 38,248 | 33,199 | 32,491 | 31,463 | 27,726 | 13,780 | 10,892 | 7,835 | 6,256 | 8,356 | 7,609 | 9,304 | 8,859 | 8,581 | 8,366 | 7,091 | 8,191 | 7,818 | 7,397 |
| Non-Controlling Interest | 17,959 | 15,853 | 16,118 | 8,957 | 17,523 | 17,567 | 17,713 | 9,795 | 1,146 | 975 | 969 | 554 | 494 | 333 | 263 | 303 | 425 | 403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 110,533 | 104,372 | 103,297 | 97,500 | 166,332 | 161,673 | 184,221 | 184,089 | 140,861 | 123,135 | 122,671 | 89,716 | 90,988 | 92,362 | 105,534 | 111,647 | 101,564 | 96,347 | 115,367 | 115,540 | 54,690 | 40,504 | 38,248 | 33,199 | 32,919 | 30,463 | 26,726 | 22,774 | 10,520 | 9,641 | 6,256 | 8,356 | 7,568 | 9,304 | 8,859 | 8,581 | 8,366 | 7,091 | 8,191 | 7,818 | 7,397 |
| Retained Earnings | 15,768 | 1,871 | -5,015 | -19,415 | 42,350 | 37,457 | 57,936 | 58,753 | 50,500 | 34,734 | 33,671 | 31,081 | 31,141 | 22,481 | 25,453 | 31,792 | 21,944 | 36,591 | 33,297 | 30,375 | 29,106 | 28,806 | 27,635 | 23,802 | 21,737 | 18,341 | 13,798 | 8,948 | 1,204 | 1,297 | 672 | 2,594 | 1,891 | 3,635 | 3,209 | 2,986 | 2,714 | 621.2 | 2,088 | 1,738 | 1,354 |
| Accumulated Other Earnings | -860 | 795 | 2,300 | 2,766 | 3,529 | 4,330 | 5,470 | 4,249 | 7,017 | 4,961 | 5,334 | 8,061 | 7,880 | 5,236 | 3,180 | 2,712 | 2,678 | -17,057 | -380 | -5,314 | -356 | -360 | 0 | -978 | -1,589 | -1,307 | -1,062 | -822 | -574 | -637 | -581 | -366.5 | -40.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 7,621 | 7,621 | 7,621 | 7,621 | 7,621 | 7,621 | 7,621 | 7,621 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 6,495 | 4,065 | 3,433 | 3,433 | 3,433 | 3,433 | 3,433 | 3,433 | 3,434 | 992 | 934 | 620 | 620.5 | 602.7 | 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 | 475 | 336 | 0 | 0 | 0 | 0 | 546 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 132 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 88,004 | 94,085 | 98,391 | 106,528 | 112,832 | 112,265 | 113,194 | 113,466 | 76,849 | 76,945 | 77,171 | 44,079 | 45,472 | 58,150 | 70,406 | 70,648 | 70,447 | 70,318 | 75,955 | 83,984 | 21,875 | 8,625 | 7,180 | 6,942 | 9,338 | 9,996 | 10,557 | 11,214 | 8,898 | 8,047 | 5,545 | 5,508 | 5,114 | 5,670 | 5,650 | 5,595 | 5,653 | 6,470 | 6,104 | 6,080 | 6,043 |
| Total Liabilities & Total Equity | 420,198 | 394,795 | 407,060 | 402,853 | 551,622 | 525,761 | 551,669 | 531,864 | 444,097 | 403,821 | 402,672 | 296,834 | 277,787 | 272,315 | 270,344 | 269,254 | 268,752 | 265,245 | 275,644 | 270,634 | 145,632 | 108,844 | 100,166 | 95,057 | 96,322 | 98,651 | 83,215 | 45,066 | 42,132 | 23,449 | 22,002 | 26,005 | 24,308 | 23,810 | 23,179 | 22,196 | 21,160 | 18,077 | 21,500 | 20,300 | 19,291 |
| Total Liabilities & Shareholders' Equity | 420,198 | 394,795 | 407,060 | 402,853 | 551,622 | 525,761 | 551,669 | 531,864 | 444,097 | 403,821 | 402,672 | 296,834 | 277,787 | 272,315 | 270,442 | 269,391 | 268,312 | 265,245 | 275,644 | 270,634 | 145,632 | 110,265 | 100,233 | 95,057 | 96,322 | 98,651 | 83,215 | 74,966 | 44,836 | 39,485 | 22,002 | 26,005 | 24,308 | 23,810 | 23,179 | 22,196 | 21,160 | 18,077 | 21,500 | 20,300 | 19,291 |
| Total Investments | 1,106 | 295 | 1,251 | 3,533 | 6,168 | 1,780 | 3,695 | 6,245 | 1,560 | 1,674 | 1,606 | 250 | 3,860 | 4,581 | 3,718 | 4,515 | 2,921 | 2,332 | 2,270 | 1,995 | 33,435 | 35,485 | 18,305 | 16,356 | 11,967 | 12,378 | 10,648 | 7,412 | 3,060 | 2,396 | 1,896 | 1,748 | 1,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 173,986 | 140,923 | 154,899 | 154,679 | 195,832 | 179,636 | 184,951 | 176,505 | 164,346 | 123,513 | 126,151 | 81,834 | 74,788 | 69,844 | 64,753 | 66,167 | 72,081 | 74,991 | 64,115 | 59,796 | 30,570 | 26,965 | 17,976 | 22,041 | 26,166 | 25,962 | 20,849 | 21,348 | 15,315 | 13,265 | 7,352 | 7,517 | 6,845 | 6,995 | 7,275 | 6,736 | 6,062 | 5,126 | 6,591 | 6,003 | 5,747 |
| Net Debt | 155,752 | 137,625 | 148,177 | 150,978 | 176,609 | 169,896 | 172,821 | 171,301 | 113,848 | 117,725 | 121,030 | 73,231 | 71,449 | 64,976 | 61,708 | 64,730 | 68,340 | 73,199 | 62,145 | 57,378 | 29,346 | 26,205 | 13,170 | 18,474 | 25,463 | 25,319 | 20,354 | 20,749 | 14,905 | 12,951 | 6,862 | 7,152 | 6,227 | 6,490 | 6,947 | 6,486 | 5,798 | 5,099 | 6,321 | 5,219 | 5,349 |