| 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: | 2026-02-27 | 2025-02-28 | 2024-02-23 | 2023-02-23 | 2022-03-01 | 2021-02-25 | 2020-02-21 | 2019-02-21 | 2018-02-22 | 2017-02-23 | 2016-02-25 | 2015-02-20 | 2014-02-24 | 2013-02-22 | 2012-02-24 | 2011-02-25 | 2010-02-25 | 2009-02-25 | 2008-02-29 | 2007-03-01 | 2006-03-20 | 2005-03-09 | 2004-03-11 | 2003-03-24 | 2002-03-27 | 2001-03-27 | 2000-03-23 | 1999-03-29 | 1998-03-26 | 1997-03-24 | 1996-03-25 | 1995-03-24 | 1994-03-23 | 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 | 1,938 | 1,471 | 1,407 | 1,411 | 1,429 | 1,422 | 1,306 | 1,236 | 1,129 | 1,183 | 1,006 | 1,053 | 1,201 | 1,069 | 1,280 | 921.2 | 1,004 | 957.4 | 1,010 | 1,140 | 1,169 | 1,148 | 1,006 | 837.9 | 747.5 | 662 | 604.9 | 616.9 | 566.5 | 466 | 445.8 | 390.2 | 322.2 | 289.8 | 255 | 236.9 | 194.3 | 160.6 | 139.8 | 112 | 92.2 |
| Cash and Short Term Investments | 393.3 | 306.2 | 222.8 | 292 | 445.1 | 375.9 | 301.1 | 357.2 | 333.6 | 543.8 | 338.4 | 303.2 | 432 | 337 | 584.1 | 208.5 | 188.3 | 107.3 | 201.3 | 248.4 | 239.5 | 116 | 56.58 | 44.49 | 46.9 | 45.14 | 29 | 66.7 | 30.7 | 68.6 | 55.7 | 24.1 | 11.3 | 36.3 | 24.5 | 44.3 | 18.4 | 33.2 | 26.2 | 24.2 | 31 |
| Cash & Equivalents | 393.3 | 290.2 | 222.8 | 292 | 445.1 | 375.9 | 301.1 | 357.2 | 333.6 | 543.8 | 338.4 | 303.2 | 432 | 337 | 584.1 | 208.5 | 188.3 | 107.3 | 201.3 | 248.4 | 239.5 | 116 | 56.58 | 44.49 | 46.9 | 45.14 | 29 | 66.7 | 30.7 | 68.6 | 55.7 | 24.1 | 11.3 | 36.3 | 24.5 | 44.3 | 18.4 | 33.2 | 26.2 | 24.2 | 31 |
| Short Term Investments | 0 | 15.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 345.6 | 459.5 | 443.5 | 408.8 | 383.6 | 395.1 | 418.7 | 366.3 | 345.9 | 272 | 262.4 | 273.7 | 295.3 | 298 | 286.2 | 298.1 | 366 | 329.9 | 342 | 376.4 | 421.2 | 514.2 | 453.9 | 401.9 | 363.7 | 334.3 | 324.6 | 295.4 | 260.2 | 193.6 | 186.1 | 183.7 | 143.5 | 116.8 | 105.1 | 87.8 | 82 | 67 | 58 | 44.1 | 33.4 |
| Inventory | 404.4 | 600.1 | 626.2 | 578.5 | 477.6 | 513.2 | 476.6 | 427.8 | 395.7 | 316.2 | 330.3 | 335.6 | 333.6 | 323.3 | 298.8 | 338.6 | 360.8 | 424.7 | 419.2 | 415.9 | 404.3 | 431.4 | 443.1 | 365.5 | 308.8 | 259.8 | 227.5 | 235.9 | 218.5 | 190.7 | 192.5 | 173.1 | 159.3 | 129 | 117.4 | 98.5 | 88.6 | 57.7 | 53.1 | 41.8 | 26.9 |
| Other Current Assets | 795.1 | 105.3 | 114.9 | 131.6 | 122.8 | 138.3 | 110 | 84.94 | 53.63 | 51.44 | 75.37 | 140.7 | 139.7 | 110.7 | 111.2 | 76.1 | 88.75 | 95.59 | 47.32 | 98.84 | 103.5 | 86.91 | 52.55 | 25.98 | 28.13 | 22.71 | 23.8 | 18.9 | 57.1 | 13.1 | 11.5 | 9.3 | 8.1 | 7.7 | 8 | 6.3 | 5.3 | 2.7 | 2.5 | 1.9 | 0.9 |
| Total Assets | 6,947 | 7,098 | 7,533 | 6,928 | 6,872 | 7,153 | 6,310 | 6,278 | 6,181 | 3,891 | 3,879 | 3,977 | 4,209 | 3,739 | 3,924 | 3,643 | 3,839 | 3,927 | 4,188 | 2,359 | 2,506 | 2,634 | 2,111 | 1,813 | 1,635 | 1,401 | 1,263 | 1,216 | 1,079 | 857.9 | 785.2 | 710.8 | 640.6 | 534.9 | 477.7 | 425.1 | 366.7 | 264.1 | 225.9 | 185.2 | 136.9 |
| Total Non-Current Assets | 5,009 | 5,627 | 6,125 | 5,517 | 5,443 | 5,730 | 5,003 | 5,042 | 5,053 | 2,708 | 2,872 | 2,924 | 3,008 | 2,670 | 2,644 | 2,722 | 2,835 | 2,969 | 3,178 | 1,220 | 1,338 | 1,486 | 1,104 | 975.5 | 887.5 | 739.2 | 658.5 | 599 | 512.7 | 391.9 | 339.4 | 320.6 | 318.4 | 245.1 | 222.7 | 188.2 | 172.4 | 103.5 | 86.1 | 73.2 | 44.7 |
| Property, Plant and Equipment | 590.1 | 611.8 | 603.4 | 578.4 | 573.4 | 574.5 | 543.9 | 432.8 | 383 | 302.9 | 316.1 | 317.4 | 325.9 | 297.9 | 251.9 | 287.7 | 317.5 | 374.3 | 431 | 422.2 | 447.8 | 584.3 | 667.6 | 604.2 | 565.7 | 489.5 | 465.9 | 431.8 | 364 | 291.8 | 271.8 | 264.3 | 261.4 | 199.6 | 178.8 | 159.6 | 146.1 | 94.8 | 79.8 | 70.8 | 36.2 |
| Goodwill and Intangible Assets | 3,829 | 4,901 | 5,416 | 4,843 | 4,793 | 5,106 | 4,402 | 4,572 | 4,619 | 2,368 | 2,496 | 2,540 | 2,610 | 2,308 | 2,318 | 2,361 | 2,505 | 2,565 | 2,713 | 773.2 | 763.9 | 745.8 | 397.1 | 326.8 | 280.4 | 210.2 | 136.9 | 116.3 | 111.2 | 82.7 | 54 | 48.3 | 51.6 | 38.8 | 0 | 0 | 17.8 | 0 | 0 | 0 | 0 |
| Goodwill | 2,305 | 2,632 | 2,914 | 2,537 | 2,504 | 2,586 | 2,245 | 2,247 | 2,236 | 1,277 | 1,296 | 1,324 | 1,354 | 1,249 | 1,439 | 1,442 | 1,459 | 1,474 | 1,502 | 514 | 504.7 | 524.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,524 | 2,269 | 2,502 | 2,306 | 2,289 | 2,520 | 2,156 | 2,325 | 2,384 | 1,092 | 1,200 | 1,217 | 1,256 | 1,059 | 879.8 | 918.5 | 1,046 | 1,091 | 1,211 | 259.2 | 259.2 | 221.7 | 397.1 | 326.8 | 280.4 | 210.2 | 136.9 | 116.3 | 111.2 | 82.7 | 54 | 48.3 | 51.6 | 38.8 | 0 | 0 | 17.8 | 0 | 0 | 0 | 0 |
| Long Term Investments | 11.19 | 0 | 0 | 11.91 | 0 | 0 | 0 | 2.7 | 3.3 | 2.7 | 0.152 | 1.15 | 1.72 | 2.07 | 2.01 | 4.9 | 12.09 | 28.11 | 26.59 | 23.08 | 24.67 | 24.19 | 35.3 | 0 | 41.5 | 0 | 55.7 | 50.9 | 37.5 | 17.4 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 12.59 | 11.37 | 6.75 | 6.4 | 6.82 | 8.07 | 5.57 | 2.45 | 3.81 | 1.71 | 2.34 | 1.18 | 0.943 | 0.296 | 0.278 | 0.358 | 0.336 | 1.99 | 7.19 | 1.03 | 101.4 | 108.6 | 205.8 | 0 | 133.3 | 0 | 85.3 | 94.4 | 82.9 | 56.1 | 0 | 41.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 565.8 | 102.6 | 98.94 | 77.45 | 69.1 | 41.8 | 52.45 | 32.28 | 43.24 | 32.13 | 57.64 | 64.01 | 70.09 | 61.86 | 71.32 | 68.03 | 0 | 0 | 0 | 0 | 0 | 23.2 | -201.3 | 44.44 | -133.3 | 39.52 | -85.3 | -94.4 | -82.9 | -56.1 | 13.6 | -41.6 | 5.4 | 6.7 | 43.9 | 28.6 | 8.5 | 8.7 | 6.3 | 2.4 | 8.5 |
| Total Current Liabilities | 762 | 649.4 | 606.7 | 581.5 | 680.1 | 540 | 563.1 | 582.5 | 483.9 | 427.6 | 666.7 | 634.9 | 635.1 | 274.4 | 271 | 420.8 | 337.1 | 525.9 | 690.7 | 470.8 | 589.7 | 535.2 | 612.7 | 498.5 | 495.4 | 383.9 | 329.4 | 311.5 | 294.9 | 196.7 | 193.2 | 169.7 | 150.9 | 123 | 123.4 | 103 | 82 | 62.3 | 49.5 | 42.2 | 25.4 |
| Accounts Payable | 130.2 | 141 | 132.2 | 126.8 | 118.2 | 102.5 | 102.9 | 106.7 | 92.03 | 69.4 | 66.31 | 64.1 | 71.97 | 75.17 | 67.09 | 84.85 | 94.98 | 139.7 | 133.7 | 210.9 | 206.5 | 183.7 | 166.7 | 141.8 | 122.5 | 235.7 | 100 | 99.2 | 80.4 | 53.7 | 47.6 | 50.6 | 44.7 | 37 | 34.9 | 37.7 | 31.5 | 0 | 0 | 0 | 0 |
| Notes Payable/Short Term Debt | 100 | 100 | 87.5 | 87.5 | 110 | 100.5 | 50 | 86.62 | 86.62 | 183.1 | 417.4 | 368.4 | 356.3 | 4.7 | 4.99 | 103.7 | 4.01 | 108.9 | 185.1 | 31.02 | 125.5 | 101.9 | 226.1 | 182.8 | 212.1 | 118 | 98.5 | 91.7 | 115.7 | 70.6 | 74.2 | 11.4 | 15 | 15 | 12.4 | 38.9 | 7.4 | 13.6 | 12.3 | 4.8 | 2.3 |
| Tax Payables | 18.79 | 41.32 | 41.45 | 24.74 | 83.94 | 17.36 | 6.69 | 5.94 | 11.51 | 7.91 | 8.06 | 13.77 | 23.82 | 15.57 | 43.74 | 4.89 | 30.7 | 12.61 | 85.81 | 38.63 | 46.22 | 11.85 | 42.63 | 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 | 5.94 | 221.9 | 166.2 | 164.2 | 180.8 | 180.5 | 165.6 | 198.3 | 216.6 | 150.9 | 164.7 | 201.8 | 115.8 | 211.3 | 210 | 156.3 | 135.2 | 129.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 513 | 367 | 345.5 | 342.4 | 367.9 | 319.6 | 403.4 | 377.2 | 71.76 | 1.08 | 10.78 | 7.87 | 2.54 | 13.4 | -43.11 | 10.75 | 56.55 | 100.1 | 84.25 | 74.41 | 0.066 | 27.81 | 20.9 | 38.77 | 31.5 | 30.13 | 130.9 | 120.6 | 98.8 | 72.4 | 71.4 | 107.7 | 91.2 | 71 | 76.1 | 26.4 | 43.1 | 48.7 | 37.2 | 37.4 | 23.1 |
| Total Liabilities | 3,822 | 2,820 | 3,092 | 2,906 | 3,117 | 3,816 | 3,330 | 3,738 | 3,751 | 1,752 | 1,867 | 2,064 | 2,293 | 1,958 | 1,941 | 1,856 | 2,254 | 2,641 | 2,817 | 1,128 | 1,347 | 1,459 | 1,048 | 901.1 | 856.9 | 710.9 | 660.8 | 681.4 | 615.4 | 448.7 | 429.8 | 401.8 | 370.8 | 294.4 | 266 | 237.2 | 206.7 | 127.8 | 110.4 | 84.6 | 52.6 |
| Total Non-Current Liabilities | 3,060 | 2,170 | 2,485 | 2,325 | 2,437 | 3,276 | 2,767 | 3,156 | 3,267 | 1,324 | 1,201 | 1,429 | 1,658 | 1,684 | 1,670 | 1,435 | 1,917 | 2,115 | 2,126 | 656.8 | 757.2 | 924 | 435.6 | 402.6 | 361.5 | 327 | 331.4 | 369.9 | 320.5 | 252 | 236.6 | 232.1 | 219.9 | 171.4 | 142.6 | 134.2 | 124.7 | 65.5 | 60.9 | 42.4 | 27.2 |
| Total Long Term Debt | 2,626 | 1,655 | 1,839 | 1,744 | 1,856 | 2,464 | 1,960 | 2,072 | 2,163 | 850.3 | 641.9 | 700 | 930 | 965.3 | 954.8 | 671.6 | 1,192 | 1,438 | 1,499 | 487.4 | 505.3 | 685.9 | 229.9 | 240.1 | 228.2 | 220.6 | 246.2 | 275.6 | 237.6 | 195.9 | 196.8 | 190.5 | 183.5 | 134.6 | 119.4 | 112.9 | 106.1 | 57.1 | 55 | 37.6 | 23.5 |
| Deferred Tax Liabilities Non-Current | 183.7 | 391.1 | 456.1 | 388.9 | 370.1 | 484.7 | 439.6 | 608.2 | 603.7 | 271.4 | 316 | 451.5 | 514.7 | 419.3 | 420.8 | 370.8 | 398.9 | 324.7 | 379.5 | 33.34 | 149.2 | 137.3 | 205.8 | 162.5 | 133.3 | 106.4 | 85.3 | 94.4 | 82.9 | 56.1 | 39.8 | 41.6 | 36.4 | 36.8 | 23.2 | 21.2 | 18.5 | 8.4 | 5.9 | 4.8 | 3.7 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.91 | 121.4 | 133.1 | 149.4 | 167.2 | 109.5 | 170.9 | 256.7 | 141.8 | 164.7 | 169.8 | 0 | 0 | 0 | 0 | -205.8 | 0 | -133.3 | 0 | 0 | 0 | -82.9 | -56.1 | 0 | -41.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 84.21 | 99.15 | 111.3 | 120.4 | 116 | 86.1 | 101.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -141.8 | 0 | 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 | 166.8 | 25.17 | 78.56 | 70.82 | 94.56 | 241.3 | 266.2 | 382.2 | 379.1 | 69.53 | 93.44 | 109.9 | 103.7 | 128.1 | 38 | 392.7 | 160.7 | 182.9 | 247.7 | 136.1 | 102.8 | 100.7 | 205.8 | 0 | 133.3 | 0 | -0.1 | -0.1 | 82.9 | 56.1 | 0 | 41.6 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
| Total Equity | 3,125 | 4,278 | 4,441 | 4,022 | 3,755 | 3,336 | 2,979 | 2,540 | 2,431 | 2,139 | 2,011 | 1,914 | 1,916 | 1,782 | 1,983 | 1,787 | 1,585 | 1,286 | 1,371 | 1,231 | 1,159 | 1,175 | 1,062 | 912.3 | 778.1 | 690.4 | 602.6 | 534.5 | 463.8 | 409.2 | 355.4 | 309 | 269.8 | 240.5 | 211.7 | 187.9 | 160 | 136.3 | 115.5 | 100.6 | 84.3 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.82 | 2.39 | 2.49 | 2.59 | 2.19 | 3.9 | 4.83 | 39.43 | 42.18 | 42.06 | 17.4 | 65.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 3,125 | 4,278 | 4,441 | 4,022 | 3,755 | 3,336 | 2,979 | 2,540 | 2,431 | 2,139 | 2,009 | 1,911 | 1,914 | 1,779 | 1,981 | 1,783 | 1,580 | 1,246 | 1,329 | 1,189 | 1,142 | 1,110 | 1,062 | 912.3 | 778.1 | 690.4 | 602.6 | 534.5 | 463.8 | 409.2 | 355.4 | 309 | 269.8 | 240.5 | 211.7 | 187.9 | 160 | 136.3 | 115.5 | 100.6 | 84.3 |
| Retained Earnings | 3,150 | 4,116 | 4,110 | 3,817 | 3,518 | 3,096 | 2,825 | 2,428 | 2,286 | 2,195 | 2,016 | 1,828 | 1,696 | 1,601 | 1,847 | 1,579 | 1,432 | 1,183 | 1,118 | 1,035 | 939.3 | 839.8 | 864.9 | 786.7 | 689.3 | 602.5 | 515.5 | 439.4 | 373.5 | 336.2 | 291.1 | 252.6 | 220.4 | 194.3 | 168.4 | 150.6 | 127.8 | 105.9 | 86 | 69.9 | 60.8 |
| Accumulated Other Earnings | -239.5 | -316.7 | -314.4 | -403.5 | -347 | -297.3 | -344.4 | -341.1 | -265.1 | -438.7 | -371.1 | -260.9 | -110.9 | -132 | -159.4 | -51.88 | -34.12 | -108.2 | 56.92 | 30.04 | 6.61 | 57.61 | 32.23 | -26.03 | -46.2 | -30.01 | -24.7 | -29.2 | -20 | -8 | -176.7 | -8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 48.2 | 48.1 | 48.05 | 47.96 | 47.93 | 47.81 | 47.54 | 47.25 | 46.87 | 45.81 | 43.52 | 43.42 | 43.24 | 43.1 | 42.92 | 42.24 | 42.03 | 41.99 | 41.79 | 41.36 | 41.12 | 40.42 | 39.8 | 39.4 | 38.93 | 38.34 | 38 | 37.6 | 37.1 | 18.1 | 0 | 17.3 | 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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 166.3 | 430.8 | 597.6 | 560.2 | 535.8 | 489.7 | 451.3 | 406.2 | 362.9 | 337.7 | 320.7 | 300.9 | 284.7 | 266.4 | 249.9 | 214.1 | 140.4 | 129.8 | 112.1 | 83.35 | 155 | 171.9 | 165.2 | 112.2 | 96.14 | 79.55 | 73.8 | 72.1 | 73.2 | 62.9 | 241 | 47.4 | 49.4 | 46.2 | 43.3 | 37.3 | 32.2 | 30.4 | 29.5 | 30.7 | 23.5 |
| Total Liabilities & Total Equity | 6,947 | 7,098 | 7,533 | 6,928 | 6,872 | 7,153 | 6,310 | 6,278 | 6,181 | 3,891 | 3,879 | 3,977 | 4,209 | 3,739 | 3,924 | 3,643 | 3,839 | 3,927 | 4,188 | 2,359 | 2,506 | 2,634 | 2,111 | 1,813 | 1,635 | 1,401 | 1,263 | 1,216 | 1,079 | 857.9 | 785.2 | 710.8 | 640.6 | 534.9 | 477.7 | 425.1 | 366.7 | 264.1 | 225.9 | 185.2 | 136.9 |
| Total Liabilities & Shareholders' Equity | 6,947 | 7,098 | 7,533 | 6,928 | 6,872 | 7,153 | 6,310 | 6,278 | 6,181 | 3,891 | 3,879 | 3,977 | 4,209 | 3,739 | 3,924 | 3,643 | 3,839 | 3,927 | 4,188 | 2,359 | 2,506 | 2,634 | 2,111 | 1,813 | 1,635 | 1,401 | 1,263 | 1,216 | 1,079 | 857.9 | 785.2 | 710.8 | 640.6 | 534.9 | 477.7 | 425.1 | 366.7 | 264.1 | 225.9 | 185.2 | 136.9 |
| Total Investments | 11.19 | 15.97 | 0 | 11.91 | 0 | 0 | 0 | 2.7 | 3.3 | 2.7 | 0.152 | 1.15 | 1.72 | 2.07 | 2.01 | 4.9 | 12.09 | 28.11 | 26.59 | 23.08 | 24.67 | 24.19 | 35.3 | 0 | 41.5 | 0 | 55.7 | 50.9 | 37.5 | 17.4 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 2,726 | 1,755 | 1,926 | 1,832 | 1,966 | 2,564 | 2,010 | 2,159 | 2,250 | 1,033 | 1,066 | 1,068 | 1,286 | 970 | 959.8 | 917.1 | 1,196 | 1,546 | 1,684 | 518.4 | 630.8 | 787.8 | 456 | 422.9 | 440.3 | 338.6 | 344.7 | 367.3 | 353.3 | 266.5 | 271 | 201.9 | 198.5 | 149.6 | 131.8 | 151.8 | 113.5 | 70.7 | 67.3 | 42.4 | 25.8 |
| Net Debt | 2,332 | 1,465 | 1,704 | 1,540 | 1,521 | 2,189 | 1,709 | 1,802 | 1,916 | 489.5 | 727.6 | 765.2 | 854.3 | 632.9 | 375.7 | 708.7 | 1,008 | 1,439 | 1,483 | 270 | 391.2 | 671.8 | 399.4 | 378.4 | 393.4 | 293.5 | 315.7 | 300.6 | 322.6 | 197.9 | 215.3 | 177.8 | 187.2 | 113.3 | 107.3 | 107.5 | 95.1 | 37.5 | 41.1 | 18.2 | -5.2 |