| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-03-10 | 2025-03-06 | 2024-03-07 | 2023-03-09 | 2022-03-10 | 2021-03-11 | 2020-03-12 | 2019-03-11 | 2018-03-15 | 2017-03-13 | 2016-03-11 | 2015-03-13 | 2014-03-17 | 2013-03-15 | 2012-03-07 | 2011-03-09 | 2010-03-10 | 2009-03-12 | 2008-03-13 | 2007-03-13 | 2006-03-24 | 2006-01-12 | 2004-03-10 | 2003-03-18 | 2002-03-26 | 2001-03-22 | 2000-03-27 | 1999-03-26 | 1998-03-20 | 1997-03-21 | 1996-03-19 | 1995-03-20 | 1994-03-11 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 | 1988-12-31 | 1987-12-31 |
| Total Current Assets | 1,259 | 1,454 | 1,475 | 1,590 | 1,673 | 1,453 | 1,425 | 1,409 | 1,262 | 837.4 | 896.2 | 1,062 | 949 | 1,363 | 944.2 | 648.2 | 648.2 | 696.4 | 770.9 | 779.4 | 816.7 | 799.1 | 674.2 | 604.1 | 689.8 | 667.1 | 638.1 | 675.5 | 750.7 | 837.7 | 931.6 | 936.1 | 394.4 | 504.6 | 496.5 | 1,249 | 1,250 | 966.3 | 925.2 |
| Cash and Short Term Investments | 225.5 | 350.2 | 463.1 | 553.6 | 701 | 523 | 525.9 | 502.3 | 438.7 | 164.2 | 204.3 | 258.5 | 146.6 | 367.8 | 118.9 | 74.8 | 74.8 | 45.8 | 145.5 | 201.8 | 286.7 | 277.3 | 109.5 | 104.4 | 172.9 | 135 | 175 | 224.6 | 360.4 | 255.7 | 170.9 | 170.7 | 22.2 | 44.5 | 11.3 | 462 | 244.3 | 231.1 | 195.8 |
| Cash & Equivalents | 222.6 | 348.3 | 407 | 478.5 | 698.4 | 518.6 | 523.8 | 499.8 | 435.7 | 159.8 | 202.3 | 255.8 | 142.8 | 366.9 | 96.4 | 68.7 | 68.7 | 37 | 138.3 | 189.2 | 275 | 267.8 | 103.4 | 94.68 | 154.4 | 135 | 175 | 224.6 | 360.4 | 255.7 | 170.9 | 170.7 | 22.2 | 44.5 | 11.3 | 462 | 244.3 | 231.1 | 195.8 |
| Short Term Investments | 2.9 | 1.9 | 56.1 | 75.1 | 2.6 | 4.4 | 2.1 | 2.5 | 3 | 4.4 | 2 | 2.7 | 3.8 | 0.9 | 22.5 | 6.1 | 6.1 | 8.8 | 7.2 | 12.63 | 11.76 | 9.45 | 6.15 | 9.72 | 18.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 318.9 | 327.8 | 340.4 | 281.9 | 403.7 | 342.3 | 329.2 | 337.6 | 365.8 | 236.1 | 246.6 | 303.9 | 303.3 | 302.5 | 316 | 262.6 | 222.9 | 205.2 | 253.7 | 230.9 | 220.3 | 226.7 | 222.7 | 174.6 | 163.2 | 183.9 | 202.2 | 196 | 174.4 | 178.7 | 232.4 | 207.6 | 61.4 | 57.2 | 59.8 | 209.8 | 365.7 | 304.9 | 292.1 |
| Inventory | 0 | 685.8 | 596.1 | 640.8 | 458.7 | 538.2 | 522.1 | 515.8 | 398.4 | 360.6 | 405.2 | 443 | 430.6 | 650.3 | 464.5 | 312 | 312 | 408.5 | 337.9 | 309 | 283.2 | 263.4 | 293.1 | 239.5 | 262.7 | 243 | 219.6 | 246.3 | 204.7 | 251.6 | 518.3 | 498.1 | 276.1 | 265.3 | 261.3 | 457.2 | 480.6 | 415.5 | 421.8 |
| Other Current Assets | 714.7 | 89.9 | 75.8 | 113.2 | 109.8 | 49.9 | 48.2 | 53.1 | 59.3 | 76.5 | 40.1 | 56.6 | 68.5 | 42.8 | 44.8 | -1.2 | 38.5 | 36.9 | 33.8 | 37.6 | 26.49 | 31.66 | 48.88 | 85.63 | 91.07 | 105.2 | 41.3 | 8.6 | 11.2 | 151.7 | 10 | 59.7 | 34.7 | 137.6 | 164.1 | 120 | 159.6 | 14.8 | 15.5 |
| Total Assets | 2,632 | 2,800 | 2,737 | 2,836 | 3,005 | 2,889 | 2,794 | 2,710 | 2,908 | 2,443 | 2,537 | 2,967 | 2,967 | 3,170 | 2,838 | 2,410 | 2,410 | 2,389 | 2,603 | 2,805 | 2,578 | 2,600 | 2,211 | 2,075 | 2,154 | 2,257 | 2,235 | 2,242 | 2,178 | 2,145 | 2,572 | 2,481 | 903.9 | 1,077 | 1,177 | 3,245 | 3,098 | 2,291 | 2,410 |
| Total Non-Current Assets | 1,373 | 1,346 | 1,262 | 1,246 | 1,332 | 1,436 | 1,369 | 1,301 | 1,645 | 1,606 | 1,641 | 1,905 | 2,018 | 1,807 | 1,894 | 1,762 | 1,762 | 1,693 | 1,832 | 2,025 | 1,762 | 1,800 | 1,537 | 1,471 | 1,464 | 1,590 | 1,597 | 1,567 | 1,427 | 1,307 | 1,641 | 1,545 | 509.5 | 572.4 | 680.6 | 1,996 | 1,848 | 1,325 | 1,485 |
| Property, Plant and Equipment | 0 | 744 | 559.4 | 545.3 | 583.5 | 616.5 | 592 | 563.5 | 588.7 | 654.5 | 665.7 | 733.6 | 796.4 | 763.1 | 723.8 | 680.6 | 680.6 | 641 | 681.3 | 611.3 | 576.4 | 652.8 | 638.2 | 564.1 | 518.3 | 537.5 | 565.4 | 527.3 | 541.7 | 690.2 | 874.7 | 807.7 | 203.3 | 188.3 | 194.4 | 963.1 | 925.1 | 831.9 | 929.5 |
| Goodwill and Intangible Assets | 382.3 | 382.3 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 422.6 | 432.9 | 438 | 444.4 | 445.6 | 402.2 | 398.3 | 398.3 | 398.8 | 409.5 | 389.1 | 365.2 | 357.2 | 381.4 | 369.4 | 349.1 | 359.4 | 356.5 | 259.3 | 256.5 | 258.4 | 252.8 | 248.1 | 0 | 0 | 0 | 229.3 | 237.9 | 245.4 | 306.7 |
| Goodwill | 382.3 | 382.3 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 379.7 | 400.1 | 396.9 | 396.9 | 396.8 | 406.8 | 385.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.9 | 53.2 | 58.3 | 64.7 | 65.9 | 2.1 | 1.4 | 1.4 | 2 | 2.7 | 3.92 | 365.2 | 357.2 | 381.4 | 369.4 | 349.1 | 359.4 | 356.5 | 259.3 | 256.5 | 258.4 | 252.8 | 248.1 | 0 | 0 | 0 | 229.3 | 237.9 | 245.4 | 306.7 |
| Long Term Investments | 143.1 | 5.7 | 115.8 | 114.1 | 105.2 | 106.2 | 96.4 | 86.1 | 342.2 | 332.4 | 337.8 | 344.6 | 355.6 | 382.9 | 459.8 | 395.6 | 395.6 | 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 | 53.8 | 67 | 40.5 | 86.8 | 120.2 | 106 | 101 | 119.8 | 1.2 | 1.3 | 164.4 | 149.2 | 120.3 | 132.7 | 185.5 | 185.5 | 166.4 | 168.7 | 264.4 | 213.7 | 239.5 | 7.03 | 1.93 | 3.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 847.8 | 160.7 | 139.7 | 166.6 | 176.8 | 213.3 | 194.9 | 170.5 | 214.9 | 195.1 | 203.5 | 224.6 | 272.6 | 95.2 | 175.3 | 102.1 | 102.1 | 486.8 | 572.6 | 760.6 | 606.4 | 550.9 | 510.2 | 535.2 | 592.9 | 692.7 | 675.2 | 780.1 | 629.2 | 358.7 | 513.1 | 488.8 | 306.2 | 384.1 | 486.2 | 803.8 | 684.9 | 247.6 | 249.1 |
| Total Current Liabilities | 449.3 | 643.8 | 507.1 | 492.8 | 463.5 | 318.1 | 322.5 | 351 | 331.1 | 294.1 | 286.6 | 331.2 | 394.7 | 398.5 | 415.6 | 299.2 | 299.2 | 294.2 | 297.7 | 253.3 | 279.4 | 311.7 | 292.8 | 294.7 | 441.7 | 398 | 352.2 | 352.6 | 324.1 | 563.7 | 662.3 | 656.2 | 364.8 | 489 | 378.1 | 821.6 | 1,185 | 879.1 | 891.5 |
| Accounts Payable | 232.7 | 250 | 258.6 | 199.4 | 152.7 | 117.6 | 144.7 | 111.5 | 132.3 | 107.5 | 104.8 | 136.2 | 184.7 | 169.6 | 217.7 | 159.8 | 150.6 | 146.8 | 115.6 | 101.8 | 105.7 | 109.2 | 118.8 | 109 | 114.5 | 81.57 | 71 | 67.6 | 71.6 | 75.3 | 403.3 | 424.7 | 223.5 | 251.1 | 249.5 | 462.3 | 523.9 | 0 | 0 |
| Notes Payable/Short Term Debt | 5 | 82.5 | 4.6 | 5.6 | 6.8 | 9.1 | 11.1 | 2.9 | 1.6 | 7.3 | 9.5 | 9.3 | 10.7 | 29.6 | 19 | 2.5 | 2.5 | 9.4 | 16.8 | 1.24 | 1.61 | 14.41 | 5.39 | 4.13 | 111.2 | 104.3 | 84.9 | 101.8 | 90.8 | 274.3 | 209.7 | 187.5 | 133.8 | 232.5 | 121.4 | 325.1 | 628.1 | 295.3 | 324.8 |
| Tax Payables | 14.4 | 22.5 | 15.7 | 13.3 | 12.3 | 15.7 | 10.2 | 9.1 | 25.1 | 5.1 | 5.7 | 7.8 | 8.9 | 23.1 | 26.5 | 3.9 | 3.9 | 2.9 | 1.5 | 1.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 28.2 | 88.8 | 110.7 | 125.8 | 20.1 | 10.3 | 28.3 | 28.3 | 32 | 21.8 | 19.8 | 36.9 | 5.4 | 3.5 | 3.9 | 3.9 | 133.1 | 136.5 | 121.9 | 133.7 | 155.3 | 134 | 153.1 | 168.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 197.2 | 260.6 | 139.4 | 163.8 | 165.9 | 155.6 | 146.2 | 199.2 | 143.8 | 142.2 | 144.8 | 158.1 | 153.5 | 170.8 | 148.9 | 129.1 | 138.3 | 2 | 27.3 | 26.57 | 38.43 | 32.8 | 34.56 | 28.47 | 47.73 | 212.1 | 196.3 | 183.2 | 161.7 | 214.1 | 49.3 | 44 | 7.5 | 5.4 | 7.2 | 34.2 | 32.9 | 583.8 | 566.7 |
| Total Liabilities | 1,269 | 1,421 | 1,476 | 1,529 | 1,847 | 1,882 | 1,814 | 1,721 | 2,141 | 1,999 | 2,010 | 2,153 | 1,974 | 2,079 | 1,845 | 1,912 | 1,912 | 1,847 | 1,894 | 1,814 | 1,658 | 1,452 | 1,452 | 1,339 | 1,378 | 1,472 | 1,445 | 1,552 | 1,793 | 1,841 | 2,295 | 2,280 | 696.4 | 817.9 | 791.6 | 2,937 | 2,564 | 1,981 | 2,125 |
| Total Non-Current Liabilities | 819.3 | 777.3 | 968.4 | 1,036 | 1,383 | 1,564 | 1,492 | 1,370 | 1,810 | 1,705 | 1,724 | 1,822 | 1,580 | 1,680 | 1,429 | 1,613 | 1,613 | 1,553 | 1,596 | 1,561 | 1,378 | 1,140 | 1,159 | 1,045 | 936.7 | 1,074 | 1,093 | 1,199 | 1,469 | 1,277 | 1,632 | 1,624 | 331.6 | 328.9 | 413.5 | 2,115 | 1,379 | 1,102 | 1,233 |
| Total Long Term Debt | 606.6 | 501.5 | 564.4 | 575.1 | 665.7 | 805 | 811.6 | 797.5 | 1,042 | 889.3 | 951 | 924.8 | 741.8 | 880.5 | 717.4 | 988.4 | 988.4 | 911 | 889.8 | 785.3 | 715.8 | 769.5 | 632.5 | 605.7 | 497.2 | 595.4 | 609.3 | 630.6 | 1,008 | 844.5 | 1,084 | 1,087 | 302.5 | 288.7 | 352.7 | 1,715 | 1,008 | 622 | 374.9 |
| Deferred Tax Liabilities Non-Current | 55.8 | 57.7 | 31.8 | 63.8 | 49.7 | 36.4 | 51.7 | 60.3 | 199.7 | 310.7 | 353.9 | 446.9 | 480.9 | 484.2 | 457.2 | 360.7 | 360.7 | 346.6 | 402.8 | 479.2 | 401 | 161.8 | 301.6 | 255.7 | 268.5 | 294.4 | 266.8 | 353.7 | 207.4 | 178 | 239.4 | 226.8 | 1.7 | 10.8 | 48.6 | 252.7 | 199.1 | 112.9 | 124.7 |
| Deferred Revenue Non-Current | 2.9 | 11.8 | 15.5 | 25.9 | 81.6 | 58.9 | 47.4 | 15.8 | 15.7 | 12.6 | 20.2 | 18.9 | 1.3 | 1 | 1.1 | 194.2 | 193.9 | 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 | 15.7 | 20.6 | 22.5 | 21.2 | 19.5 | 25.5 | 28.4 | 0 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 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 | 138.3 | 185.7 | 334.2 | 350.1 | 566.8 | 638.5 | 552.7 | 496 | 552.8 | 492.1 | 398.8 | 426.4 | 355.7 | 314.6 | 253.7 | 69.4 | 69.7 | 295.5 | 303.8 | 296.5 | 261.5 | 208.9 | 224.6 | 183 | 171 | 184.6 | 216.7 | 215.1 | 253.3 | 254.7 | 308.8 | 310.2 | 27.4 | 29.4 | 12.2 | 147.8 | 171.7 | 366.6 | 733.6 |
| Total Equity | 1,364 | 1,379 | 1,262 | 1,307 | 1,158 | 1,007 | 980.1 | 989 | 766.7 | 444.4 | 526.9 | 813.9 | 992.8 | 1,092 | 993 | 498.4 | 498.4 | 542.1 | 708.9 | 990.5 | 920.6 | 1,148 | 759.5 | 735.6 | 775.5 | 784.5 | 790.2 | 690.2 | 385.2 | 304.1 | 277.4 | 200.8 | 207.5 | 259.1 | 385.5 | 308.5 | 534.6 | 310.6 | 285.8 |
| Non-Controlling Interest | 340.5 | 343 | 325.7 | 348.2 | 328.9 | 324.4 | 340.1 | 353.6 | 342.3 | 243.5 | 258.2 | 336.3 | 391.5 | 358.1 | 335.8 | 69.7 | 69.7 | 73.3 | 90.5 | 123.7 | 125 | 158.2 | 99.79 | 120.8 | 153.2 | 156.3 | 200.8 | 111.7 | 0.3 | 0.2 | 3.1 | 2.4 | 0 | 0 | 0 | 13.9 | 247.2 | 0 | 0 |
| Total Stockholders' Equity | 1,023 | 1,036 | 935.8 | 958.6 | 829.5 | 682.5 | 640 | 635.4 | 424.4 | 200.9 | 268.7 | 477.6 | 601.3 | 733.6 | 657.2 | 428.7 | 428.7 | 468.8 | 618.4 | 866.8 | 795.6 | 989.5 | 659.7 | 614.8 | 622.3 | 628.2 | 589.4 | 578.5 | 384.9 | 303.9 | 274.3 | 198.4 | 207.5 | 259.1 | 385.5 | 294.6 | 287.4 | 310.6 | 285.8 |
| Retained Earnings | 508 | 574.7 | 461.1 | 482.3 | 401.1 | 282.9 | 239.4 | 220.3 | -17.9 | -198.5 | -155.6 | 4.9 | -39.6 | 75.4 | -19.4 | -197.7 | -197.7 | -109.8 | -74.1 | 839.2 | 786.3 | 864.8 | 639.5 | 629.8 | 656.4 | 591 | 538.7 | 512.5 | 316 | 282.8 | 263.8 | 209.1 | 222.8 | 307.6 | 428.6 | 426.6 | 0 | 0 | 0 |
| Accumulated Other Earnings | -105.8 | -159.2 | -145.5 | -143.9 | -191.3 | -219.4 | -220.7 | -206.2 | -179 | -221.9 | -197 | -148.6 | -8 | -42 | -23.3 | -3.2 | -3.2 | -51 | 51.5 | -43.1 | -62.75 | 76.15 | 22.4 | 11.71 | -4.67 | 67.25 | 81.2 | -158.9 | -130.7 | -163.4 | -315.8 | -242.7 | -218.3 | -197.2 | -183.1 | -302.9 | 0 | 0 | 0 |
| Common Stock | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.19 | 1.21 | 1.24 | 1.34 | 1.26 | 1.26 | 1.26 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 667.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 620.7 | 620.3 | 619.9 | 619.9 | 619.4 | 618.7 | -46.3 | -49.6 | -49.6 | -49.6 | -49.6 | -49.6 | -22 | 29.3 | 33.8 | 35.3 | -142.1 | -38.9 | -27.5 | 69.5 | 70.87 | 73.04 | -3.47 | -27.99 | -30.67 | -31.3 | -31.8 | 224.9 | 199.6 | 184.5 | 326.3 | 232 | 203 | 148.7 | 140 | 170.9 | 287.4 | 310.6 | 285.8 |
| Total Liabilities & Total Equity | 2,632 | 2,800 | 2,737 | 2,836 | 3,005 | 2,889 | 2,794 | 2,710 | 2,908 | 2,443 | 2,537 | 2,967 | 2,967 | 3,170 | 2,838 | 2,410 | 2,410 | 2,389 | 2,603 | 2,805 | 2,578 | 2,600 | 2,211 | 2,075 | 2,154 | 2,257 | 2,235 | 2,242 | 2,178 | 2,145 | 2,572 | 2,481 | 903.9 | 1,077 | 1,177 | 3,245 | 3,098 | 2,291 | 2,410 |
| Total Liabilities & Shareholders' Equity | 2,632 | 2,800 | 2,737 | 2,836 | 3,005 | 2,889 | 2,794 | 2,710 | 2,908 | 2,443 | 2,537 | 2,967 | 2,967 | 3,170 | 2,838 | 2,410 | 2,410 | 2,389 | 2,603 | 2,805 | 2,578 | 2,600 | 2,211 | 2,075 | 2,154 | 2,257 | 2,235 | 2,242 | 2,178 | 2,145 | 2,572 | 2,481 | 903.9 | 1,077 | 1,177 | 3,245 | 3,098 | 2,291 | 2,410 |
| Total Investments | 146 | 7.6 | 171.9 | 189.2 | 107.8 | 110.6 | 98.5 | 88.6 | 345.2 | 336.8 | 339.8 | 347.3 | 359.4 | 383.8 | 482.3 | 401.7 | 401.7 | 8.8 | 7.2 | 12.63 | 11.76 | 9.45 | 6.15 | 9.72 | 18.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 611.6 | 584 | 569 | 580.7 | 672.5 | 814.1 | 822.7 | 800.4 | 1,043 | 965 | 960.5 | 934.1 | 752.5 | 910.1 | 736.4 | 990.9 | 990.9 | 920.4 | 906.6 | 786.6 | 717.4 | 783.9 | 637.9 | 609.9 | 608.4 | 699.7 | 694.2 | 732.4 | 1,099 | 1,119 | 1,294 | 1,274 | 436.3 | 521.2 | 474.1 | 2,040 | 1,636 | 917.3 | 699.7 |
| Net Debt | 389 | 235.7 | 162 | 102.2 | -25.9 | 295.5 | 298.9 | 300.6 | 607.4 | 805.2 | 758.2 | 678.3 | 609.7 | 543.2 | 640 | 922.2 | 922.2 | 883.4 | 768.3 | 597.4 | 442.5 | 516.1 | 534.5 | 515.2 | 454 | 564.7 | 519.2 | 507.8 | 738.5 | 863.1 | 1,123 | 1,104 | 414.1 | 476.7 | 462.8 | 1,578 | 1,392 | 686.2 | 503.9 |