AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Cash and Cash Equivalents

1,418.6

1,742.2

1,122

1,388.9

1,344.1

1,362.4

897.9

793.7

647.7

457.8

321.9

Short-Term Investments

117.1

25

61.1

87.3

13.5

40.1

11.4

10.2

15.7

16.3

8.6

Total Cash and Cash Equivalents

1,535.7

1,767.2

1,183.1

1,476.2

1,357.6

1,402.5

909.4

803.8

663.4

474.1

330.6

Accounts Receivable

349.9

349.2

261.4

232.4

185

184.3

231.4

211.4

239.4

244

158.2

Other Receivables

1,585.7

1,677.6

1,462.8

1,416.1

1,158.3

952

987.5

1,006.7

739.1

791.7

1,189.2

Total Trade Receivables

1,935.6

2,026.7

1,724.2

1,648.5

1,343.3

1,136.3

1,219

1,218.1

978.5

1,035.7

1,347.4

Inventories

1,077.6

1,088.2

948.5

674.7

540.6

460.6

420.1

391.1

393.8

324

295.4

Other Current Assets

185.9

137.8

130.2

153.2

122.2

76.5

92.8

64.3

45.4

53.7

46.5

Total Current Assets

4,734.9

5,019.9

3,986

3,952.5

3,363.7

3,075.9

2,641.2

2,477.3

2,081.1

1,887.5

2,019.8

Net Property, Plant & Equipment

2,012.9

1,828.8

1,575.2

1,457.8

1,353.2

1,226.6

1,069.7

850.6

710.3

669.3

626.1

Net Intangible Assets

1,635.5

1,545.7

1,419.7

1,307.4

1,138.2

979.3

837.9

645.8

440.5

354.4

307.8

Goodwill

785.2

785.2

785.2

785.2

785.2

785.2

785.2

785.2

785.2

785.2

787.2

Long-Term Investments

92.2

80.8

67.7

59.5

54.5

42.8

38.7

32.1

30

33.9

11.8

Other Long-Term Assets

221

236.8

217.6

203.4

168.8

152.2

73.7

60.7

94.1

119.4

122.6

Total Assets

9,481.6

9,497.1

8,051.3

7,765.8

6,863.5

6,262

5,446.4

4,851.7

4,141.1

3,849.6

3,875.4

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Accounts Payable

864.7

945.7

930.6

903

797.8

713.8

711.5

653.8

607.5

614.9

507.5

Accrued Expenses

1,318.8

1,106.2

1,023

952

726.8

687.5

800

589.7

620.4

656.3

654.8

Other Current Liabilities

102.2

37.9

89.3

58.6

112.9

15.9

7.1

7.6

29.2

41.6

125.2

Total Current Liabilities

2,285.7

2,089.8

2,042.8

1,913.6

1,637.5

1,417.2

1,518.7

1,251.1

1,257

1,312.8

1,287.5

Long-Term Debt

2,870.4

3,351.9

2,477.2

2,811.8

2,630

2,724.7

2,089.7

1,927.2

1,806.2

1,848

2,260.4

Other Long-Term Liabilities

545.5

512.3

460.7

438

384.6

330.9

350.7

319.6

294

359

346.9

Total Long-Term Liabilities

3,415.9

3,864.2

2,937.9

3,249.8

3,014.6

3,055.7

2,440.4

2,246.8

2,100.2

2,207

2,607.3

Total Liabilities

5,701.6

5,953.9

4,980.7

5,163.3

4,652.1

4,472.8

3,959.1

3,497.9

3,357.2

3,519.8

3,894.8

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Common Shareholders' Equity

3,774.1

3,533.9

3,060.9

2,592.9

2,205.9

1,785.2

1,481.3

1,348.7

778.7

325

-25.1

Minority Interests and Other

5.9

9.3

9.7

9.6

5.5

4

6

5.1

5.3

4.8

5.7

Total Shareholders' Equity

3,780

3,543.2

3,070.6

2,602.5

2,211.4

1,789.2

1,487.3

1,353.8

783.9

329.8

-19.4

Total Liabilities and Shareholders' Equity

9,481.6

9,497.1

8,051.3

7,765.8

6,863.5

6,262

5,446.4

4,851.7

4,141.1

3,849.6

3,875.4