Colgate-Palmolive (India) Limited
COLPAL.NS
NSE
2215.9
INR-43.60(-1.93%)
As of today
Colgate-Palmolive (India) Limited fundamentals
COLPAL.NS Balance Sheet
Period Ending | Mar 31, 1998 | Mar 31, 1999 | Mar 31, 2000 | Mar 31, 2001 | Mar 31, 2002 | Mar 31, 2003 | Mar 31, 2004 | Mar 31, 2005 | Mar 31, 2006 | Mar 31, 2007 | Mar 31, 2008 | Mar 31, 2009 | Mar 31, 2010 | Mar 31, 2011 | Mar 31, 2012 | Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | Mar 31, 2024 | Mar 31, 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash & Cash Equivalents | 264,412,000 | 639,555,000 | 749,259,000 | 731,722,000 | 861,389,000 | 963,949,000 | 1,260,762,000 | 574,184,000 | 892,081,000 | 1,148,642,000 | 1,481,324,000 | 2,534,016,000 | 3,476,737,000 | 3,956,086,000 | 3,098,054,000 | 2,960,637,000 | 1,525,074,000 | 1,323,683,000 | 1,928,963,000 | 1,985,644,000 | 3,053,896,000 | 3,779,983,000 | 3,978,168,000 | 2,965,729,000 | 7,240,664,000 | 8,060,600,000 | 8,889,934,000 | 10,951,300,000 | |
Short-Term Investments | 0 | 0 | 0 | 440,001,000 | 0 | 0 | 1,098,130,000 | 1,032,020,000 | 1,350,914,000 | 1,512,072,000 | 1,490,488,000 | 1,390,874,000 | 1,125,934,000 | 1,048,361,000 | 0 | 99,817,000 | 18,705,000 | 70,000,000 | -75,996,000 | 7,275,000 | 7,427,000 | 7,705,000 | 7,898,000 | 8,198,000 | 8,382,000 | 1,233,000,000 | 143,013,000 | 0 | |
Total Cash & Short-Term Investments | 264,412,000 | 639,555,000 | 749,259,000 | 731,722,000 | 861,389,000 | 963,949,000 | 1,260,762,000 | 1,606,204,000 | 2,242,995,000 | 2,660,714,000 | 2,971,812,000 | 3,924,890,000 | 4,602,671,000 | 5,004,447,000 | 3,098,054,000 | 3,060,454,000 | 1,525,074,000 | 1,393,683,000 | 1,928,963,000 | 1,985,644,000 | 3,053,896,000 | 3,779,983,000 | 3,978,168,000 | 2,965,729,000 | 7,240,664,000 | 9,293,600,000 | 8,889,934,000 | 10,951,300,000 | |
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,111,242,000 | 1,217,739,000 | 0 | 1,082,865,000 | 7,293,000 | -972,921,000 | -1,177,808,000 | 812,114,000 | 547,342,000 | 696,436,000 | 1,015,383,000 | 1,298,962,000 | 2,010,324,000 | 2,097,864,000 | 1,325,643,000 | 1,170,843,000 | 2,246,781,000 | 1,573,661,000 | 1,673,893,000 | 2,262,500,000 | |
Inventory | 1,200,686,000 | 791,428,000 | 743,168,000 | 864,410,000 | 801,859,000 | 599,868,000 | 659,129,000 | 784,177,000 | 758,449,000 | 803,306,000 | 862,487,000 | 902,366,000 | 1,113,552,000 | 1,536,992,000 | 2,176,799,000 | 1,852,983,000 | 2,257,427,000 | 2,522,253,000 | 2,926,615,000 | 2,925,510,000 | 2,267,055,000 | 2,485,737,000 | 2,969,218,000 | 3,358,214,000 | 3,571,877,000 | 3,354,500,000 | 2,964,137,000 | 3,772,600,000 | |
Other Current Assets | 1,350,119,000 | 1,769,107,000 | 1,644,717,000 | 2,052,736,000 | 1,977,629,000 | 2,102,558,000 | 378,094,000 | 232,091,000 | 357,190,000 | 427,045,000 | 119,805,000 | 481,244,000 | 152,522,000 | 1,475,913,000 | 3,139,764,000 | 3,016,934,000 | 1,043,709,000 | 1,063,990,000 | 933,311,000 | 1,388,702,000 | 3,275,919,000 | 1,738,002,000 | 1,847,281,000 | 6,231,053,000 | 1,769,249,000 | 2,490,111,000 | 5,517,125,000 | 640,700,000 | |
Total Current Assets | 2,815,217,000 | 3,200,090,000 | 3,137,144,000 | 3,648,868,000 | 3,640,877,000 | 3,666,375,000 | 3,439,675,000 | 2,622,472,000 | 3,118,962,000 | 3,596,732,000 | 3,954,104,000 | 5,000,491,000 | 5,868,022,000 | 7,044,431,000 | 7,236,809,000 | 7,930,371,000 | 6,718,016,000 | 6,897,179,000 | 7,743,183,000 | 8,556,218,000 | 10,607,194,000 | 10,101,586,000 | 10,120,310,000 | 13,725,839,000 | 14,828,571,000 | 15,478,900,000 | 19,038,111,000 | 17,627,100,000 | |
Property, Plant & Equipment (Net) | 1,178,477,000 | 1,536,000,000 | 1,470,379,000 | 1,363,117,000 | 1,420,143,000 | 1,259,968,000 | 1,117,057,000 | 1,640,069,000 | 1,734,721,000 | 1,920,278,000 | 2,403,119,000 | 2,571,242,000 | 2,607,297,000 | 2,550,449,000 | 3,238,054,000 | 3,826,195,000 | 6,974,130,000 | 9,227,646,000 | 10,865,132,000 | 12,746,996,000 | 13,044,880,000 | 13,895,547,000 | 13,128,943,000 | 12,095,657,000 | 10,848,198,000 | 9,758,800,000 | 9,043,499,000 | 8,148,700,000 | |
Goodwill | 249,095,000 | 242,271,000 | 235,446,000 | 228,622,000 | 221,797,000 | 214,973,000 | 13,649,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Intangible Assets | 516,984,000 | 483,380,000 | 449,985,000 | 416,590,000 | 383,194,000 | 349,799,000 | 31,683,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Goodwill & Intangible Assets | 766,079,000 | 725,651,000 | 685,431,000 | 645,212,000 | 604,991,000 | 564,772,000 | 45,332,000 | 1,032,020,000 | 0 | 0 | 0 | 0 | 0 | 1,048,361,000 | 0 | 0 | 0 | 0 | -738,454,000 | -419,579,000 | -448,341,000 | 15,669,128,000 | 15,498,448,000 | 2,782,726,000 | 3,374,815,000 | 4,221,100,000 | 0 | 0 | |
Long-Term Investments | 110,770,000 | 110,845,000 | 110,845,000 | 110,845,000 | 0 | 0 | -45,513,000 | 469,528,000 | 101,189,000 | -209,969,000 | -838,385,000 | -1,042,006,000 | -930,217,000 | -660,971,000 | 0 | 271,531,000 | 352,643,000 | 231,348,000 | 377,344,000 | 304,301,000 | 304,127,000 | 311,516,000 | 186,185,000 | 186,145,000 | -206,200,000 | -1,047,700,000 | 34,887,000 | 0 | |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 131,798,000 | 49,262,000 | 76,040,000 | 256,695,000 | 283,111,000 | 151,634,000 | 176,144,000 | 168,434,000 | 120,997,000 | 224,447,000 | 177,836,000 | 0 | 361,110,000 | 419,579,000 | 448,341,000 | 494,116,000 | 420,940,000 | 47,681,000 | 172,972,000 | 288,400,000 | 647,553,000 | 0 | |
Other Non-Current Assets | 94,350,000 | 31,450,000 | 0 | 440,001,000 | 428,607,000 | 945,900,000 | 1,098,130,000 | 35,603,000 | 1,350,914,000 | 1,512,072,000 | 1,490,488,000 | 1,390,874,000 | 1,125,934,000 | 122,644,000 | 700,114,000 | 815,228,000 | 664,874,000 | 662,807,000 | 828,390,000 | 1,626,351,000 | 1,682,375,000 | -14,207,063,000 | -13,315,128,000 | 102,100,000 | -42,000 | 130,400,000 | 3,201,227,000 | 4,409,700,000 | |
Total Non-Current Assets | 2,149,676,000 | 2,403,946,000 | 2,266,655,000 | 2,559,175,000 | 2,453,741,000 | 2,770,640,000 | 2,346,804,000 | 3,226,482,000 | 3,262,864,000 | 3,479,076,000 | 3,338,333,000 | 3,071,744,000 | 2,979,158,000 | 3,228,917,000 | 4,059,165,000 | 5,137,401,000 | 8,169,483,000 | 10,121,801,000 | 11,693,522,000 | 14,677,648,000 | 15,031,382,000 | 16,163,244,000 | 15,919,388,000 | 15,214,309,000 | 14,189,743,000 | 13,351,000,000 | 12,927,166,000 | 12,558,400,000 | |
Other 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 | |
Total Assets | 4,964,893,000 | 5,604,036,000 | 5,403,799,000 | 6,208,043,000 | 6,094,618,000 | 6,437,015,000 | 5,786,479,000 | 5,848,954,000 | 6,381,826,000 | 7,075,808,000 | 7,292,437,000 | 8,072,235,000 | 8,847,180,000 | 10,273,348,000 | 11,295,974,000 | 13,067,772,000 | 14,887,499,000 | 17,018,980,000 | 19,436,705,000 | 23,233,866,000 | 25,638,576,000 | 26,264,830,000 | 26,039,698,000 | 28,940,148,000 | 29,018,314,000 | 28,829,900,000 | 31,965,277,000 | 30,185,500,000 | |
Accounts Payable | 1,334,134,000 | 1,582,942,000 | 1,430,356,000 | 2,003,232,000 | 2,341,073,000 | 1,818,931,000 | 1,637,875,000 | 1,693,953,000 | 2,113,544,000 | 2,326,568,000 | 3,064,895,000 | 3,612,198,000 | 3,739,867,000 | 3,785,524,000 | 3,690,133,000 | 4,666,198,000 | 4,980,007,000 | 5,144,056,000 | 5,519,406,000 | 5,974,615,000 | 6,202,977,000 | 6,131,820,000 | 6,125,134,000 | 7,604,400,000 | 7,713,945,000 | 7,611,240,000 | 8,819,039,000 | 9,207,900,000 | |
Short-Term Debt | 0 | 174,534,000 | 0 | 0 | 11,170,000 | 207,987,000 | 203,803,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 54,313,000 | 5,991,000 | -541,922,000 | -498,527,000 | 38,688,000 | 122,023,000 | 154,100,000 | |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,008,000 | 217,525,000 | 10,374,258,000 | 736,107,000 | 473,575,000 | 508,341,000 | 508,341,000 | 508,341,000 | 551,572,000 | 551,600,000 | 793,600,000 | 0 | |
Deferred Revenue | 0 | 883,712,000 | 0 | 0 | -11,170,000 | 763,099,000 | 717,776,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,936,000 | 56,518,000 | 0 | -54,313,000 | -175,243,000 | 7,130,013,000 | 1,743,650,000 | 1,834,000,000 | 0 | 0 | |
Other Current Liabilities | 649,369,000 | 857,890,000 | 903,737,000 | 1,683,183,000 | 703,617,000 | 1,308,755,000 | 1,159,534,000 | 1,493,282,000 | 1,417,605,000 | 1,922,523,000 | 2,466,967,000 | 2,223,026,000 | 1,759,211,000 | 2,646,791,000 | 2,943,228,000 | 3,148,212,000 | 3,594,647,000 | 3,304,317,000 | -7,528,241,000 | 3,242,147,000 | 3,151,340,000 | 3,816,573,000 | 1,725,062,000 | 7,756,793,000 | 2,331,428,000 | 2,477,784,000 | 2,658,790,000 | 3,409,400,000 | |
Total Current Liabilities | 1,983,503,000 | 2,615,366,000 | 2,334,093,000 | 3,686,415,000 | 3,055,860,000 | 3,335,673,000 | 3,001,212,000 | 3,187,235,000 | 3,531,149,000 | 4,249,091,000 | 5,531,862,000 | 5,835,224,000 | 5,499,078,000 | 6,432,315,000 | 6,633,861,000 | 7,814,410,000 | 8,632,662,000 | 8,665,898,000 | 8,365,423,000 | 9,952,869,000 | 9,827,892,000 | 10,511,047,000 | 8,703,032,000 | 16,179,511,000 | 10,824,690,000 | 10,846,300,000 | 12,393,452,000 | 12,771,400,000 | |
Long-Term Debt | 47,764,000 | 51,244,000 | 67,228,000 | 130,500,000 | 233,093,000 | 162,025,000 | 134,188,000 | 91,976,000 | 43,552,000 | 42,750,000 | 46,875,000 | 46,875,000 | 45,875,000 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 777,109,000 | 839,724,000 | 449,807,000 | 690,141,000 | 567,406,000 | 595,470,000 | 454,300,000 | |
Non-Current Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273,364,000 | -261,434,000 | -143,207,000 | 0 | 0 | |
Non-Current Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 260,052,000 | 152,294,000 | 127,304,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,485,000 | 92,165,000 | 310,186,000 | 509,284,000 | 274,776,000 | 355,184,000 | 308,686,000 | 50,386,000 | 50,386,000 | 261,434,000 | 143,207,000 | 0 | 0 | |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | -127,304,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308,224,000 | 236,969,000 | 256,051,000 | 339,741,000 | 876,575,000 | 543,026,000 | 564,615,000 | 200,456,000 | 504,967,000 | 4,700,000 | 156,707,000 | 252,290,000 | 232,739,000 | 315,100,000 | |
Total Non-Current Liabilities | 47,764,000 | 51,244,000 | 67,228,000 | 130,500,000 | 493,145,000 | 314,319,000 | 261,492,000 | 91,976,000 | 43,552,000 | 42,750,000 | 46,875,000 | 46,875,000 | 45,875,000 | 500,000 | 308,224,000 | 357,454,000 | 256,051,000 | 649,927,000 | 876,575,000 | 543,026,000 | 564,615,000 | 1,286,251,000 | 1,395,077,000 | 1,102,007,000 | 846,848,000 | 819,700,000 | 828,209,000 | 769,400,000 | |
Other Liabilities | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 831,422,000 | 1,014,967,000 | 911,755,000 | 830,536,000 | 689,615,000 | 717,493,000 | 608,400,000 | |
Total Liabilities | 2,031,267,000 | 2,666,610,000 | 2,401,321,000 | 3,816,915,000 | 3,549,005,000 | 3,649,992,000 | 3,262,704,000 | 3,279,211,000 | 3,574,701,000 | 4,291,841,000 | 5,578,737,000 | 5,882,099,000 | 5,544,953,000 | 6,432,815,000 | 6,942,085,000 | 8,171,864,000 | 8,888,713,000 | 9,315,825,000 | 9,241,998,000 | 10,495,895,000 | 10,392,507,000 | 11,797,298,000 | 10,098,109,000 | 17,281,518,000 | 11,671,538,000 | 11,666,000,000 | 13,221,661,000 | 13,540,800,000 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,878,727,000 | 26,912,391,000 | 0 | 0 | 0 | 0 | 0 | |
Common Stock | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 1,359,928,000 | 135,993,000 | 135,993,000 | 135,993,000 | 135,993,000 | 135,993,000 | 135,993,000 | 135,993,000 | 135,993,000 | 271,986,000 | 271,986,000 | 271,986,000 | 271,986,000 | 271,986,000 | 271,986,000 | 271,986,000 | 272,000,000 | 271,986,000 | 272,000,000 | |
Retained Earnings | 722,055,000 | 680,189,000 | 693,407,000 | 19,554,000 | 104,245,000 | 256,996,000 | 352,356,000 | 1,209,815,000 | 1,447,197,000 | 1,424,039,000 | 1,536,934,000 | 2,016,691,000 | 3,166,234,000 | 3,704,540,000 | 4,217,896,000 | 1,192,092,000 | 1,755,094,000 | 3,459,463,000 | 5,951,015,000 | 8,438,181,000 | 10,943,308,000 | 10,185,639,000 | 11,704,555,000 | 7,418,703,000 | 13,080,854,000 | 12,965,264,000 | 14,519,362,000 | 0 | |
Accumulated Other Comprehensive Income/Loss | 0 | -666,317,000 | -758,896,000 | -841,261,000 | -1,318,583,000 | -1,412,057,000 | -1,604,273,000 | -2,610,777,000 | -2,690,085,000 | -2,730,260,000 | -3,077,474,000 | -2,969,591,000 | -2,160,309,000 | -2,341,233,000 | 0 | -3,022,124,000 | -3,461,257,000 | -4,106,118,000 | -4,784,844,000 | -2,435,490,000 | -3,996,038,000 | -5,567,482,000 | -7,127,089,000 | 3,839,948,000 | 3,865,943,000 | 3,798,600,000 | 3,824,275,000 | 16,372,700,000 | |
Other Total Stockholders' Equity | 851,643,000 | 897,309,000 | 949,143,000 | 1,011,646,000 | 1,081,440,000 | 1,170,099,000 | 0 | 0 | 0 | 0 | 0 | 0 | 41,111,000 | 0 | 127,993,000 | 127,993,000 | 127,993,000 | 8,213,817,000 | 127,993,000 | 127,993,000 | 127,993,000 | 127,993,000 | 127,993,000 | 127,993,000 | 127,993,000 | 127,993,000 | 127,993,000 | 0 | |
Total Stockholders' Equity | 2,933,626,000 | 2,937,426,000 | 3,002,478,000 | 2,391,128,000 | 2,545,613,000 | 2,787,023,000 | 2,523,775,000 | 2,569,743,000 | 2,807,125,000 | 2,783,967,000 | 1,672,927,000 | 2,152,684,000 | 3,302,227,000 | 3,840,533,000 | 4,353,889,000 | 4,895,908,000 | 5,998,786,000 | 7,703,155,000 | 10,194,707,000 | 12,737,971,000 | 15,246,069,000 | 14,467,532,000 | 15,941,589,000 | 11,658,630,000 | 17,346,776,000 | 17,163,900,000 | 18,743,616,000 | 16,644,700,000 | |
Total Equity | 2,933,626,000 | 2,937,426,000 | 3,002,478,000 | 2,391,128,000 | 2,545,613,000 | 2,787,023,000 | 2,523,775,000 | 2,569,743,000 | 2,807,125,000 | 2,783,967,000 | 1,713,700,000 | 2,190,136,000 | 3,302,227,000 | 3,840,533,000 | 4,353,889,000 | 4,895,908,000 | 5,998,786,000 | 7,703,155,000 | 10,194,707,000 | 12,737,971,000 | 15,246,069,000 | 14,467,532,000 | 15,941,589,000 | 11,658,630,000 | 17,346,776,000 | 17,163,900,000 | 18,743,616,000 | 16,644,700,000 | |
Total Liabilities & Stockholders' Equity | 4,964,893,000 | 5,604,036,000 | 5,403,799,000 | 6,208,043,000 | 6,094,618,000 | 6,437,015,000 | 5,786,479,000 | 5,848,954,000 | 6,381,826,000 | 7,075,808,000 | 7,292,437,000 | 8,072,235,000 | 8,847,180,000 | 10,273,348,000 | 11,295,974,000 | 13,067,772,000 | 14,887,499,000 | 17,018,980,000 | 19,436,705,000 | 23,233,866,000 | 25,638,576,000 | 26,264,830,000 | 26,039,698,000 | 28,940,148,000 | 29,018,314,000 | 28,829,900,000 | 31,965,277,000 | 30,185,500,000 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,773,000 | 37,452,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Liabilities & Total Equity | 4,964,893,000 | 5,604,036,000 | 5,403,799,000 | 6,208,043,000 | 6,094,618,000 | 6,437,015,000 | 5,786,479,000 | 5,848,954,000 | 6,381,826,000 | 7,075,808,000 | 7,292,437,000 | 8,072,235,000 | 8,847,180,000 | 10,273,348,000 | 11,295,974,000 | 13,067,772,000 | 14,887,499,000 | 17,018,980,000 | 19,436,705,000 | 23,233,866,000 | 25,638,576,000 | 26,264,830,000 | 26,039,698,000 | 28,940,148,000 | 29,018,314,000 | 28,829,900,000 | 31,965,277,000 | 30,185,500,000 | |
Total Investments | 110,770,000 | 110,845,000 | 110,845,000 | 550,846,000 | 428,588,000 | 945,900,000 | 1,052,617,000 | 1,501,548,000 | 1,452,103,000 | 1,302,103,000 | 652,103,000 | 348,868,000 | 195,717,000 | 387,390,000 | 696,466,000 | 371,348,000 | 371,348,000 | 301,348,000 | 301,348,000 | 311,576,000 | 311,554,000 | 311,516,000 | 186,185,000 | 186,145,000 | 186,145,000 | 185,300,000 | 177,900,000 | 0 | |
Total Debt | 47,764,000 | 225,778,000 | 67,228,000 | 130,500,000 | 244,263,000 | 370,012,000 | 337,991,000 | 91,976,000 | 43,552,000 | 42,750,000 | 46,875,000 | 46,875,000 | 45,875,000 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 831,422,000 | 1,014,967,000 | 911,755,000 | 830,536,000 | 689,600,000 | 717,493,000 | 608,400,000 | |
Net Debt | -216,648,000 | -413,777,000 | -682,031,000 | -601,222,000 | -617,126,000 | -593,937,000 | -922,771,000 | -482,208,000 | -848,529,000 | -1,105,892,000 | -1,434,449,000 | -2,487,141,000 | -3,430,862,000 | -3,955,586,000 | -3,098,054,000 | -2,960,637,000 | -1,525,074,000 | -1,323,683,000 | -1,928,963,000 | -1,985,644,000 | -3,053,896,000 | -2,948,561,000 | -2,963,201,000 | -2,053,974,000 | -6,410,128,000 | -7,371,000,000 | -8,172,441,000 | -10,342,900,000 |