AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18

Cash and Cash Equivalents

1,799.5

1,510

776.2

702.5

1,231.5

927.8

3.7

3.7

Total Cash and Cash Equivalents

1,799.5

1,510

776.2

702.5

1,231.5

927.8

3.7

3.7

Accounts Receivable

771.5

348.7

256.8

195

205.9

92.7

78.6

78.6

Total Trade Receivables

771.5

348.7

256.8

195

205.9

92.7

78.6

78.6

Inventories

—

—

3.4

4.8

3.5

1.5

8.5

8.5

Other Current Assets

129.1

51.7

116.9

89.4

12.7

11.5

15.6

15.6

Total Current Assets

2,700.1

1,910.4

1,153.3

991.7

1,453.6

1,033.5

106.4

106.4

Net Property, Plant & Equipment

315.9

229.2

174.5

122.5

95.3

51.7

15.4

15.4

Net Intangible Assets

3,015.5

980.9

830.1

646.8

223.6

216.5

235.7

239.6

Goodwill

2,465.5

1,455.6

1,111.3

735

537.7

477

421.3

421.3

Long-Term Investments

—

—

—

47.1

30.5

—

—

—

Other Long-Term Assets

492.8

465.3

118.6

10.9

1.9

0.6

5.3

5.3

Total Assets

8,989.8

5,041.4

3,387.8

2,554

2,342.6

1,779.3

784

788

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18

Accounts Payable

670

248.3

204.6

166.7

121.1

60.6

58.1

58.1

Accrued Expenses

251

120.5

82.1

80

42.9

30.1

60.9

60.9

Current Portion of Long-Term Debt

699.4

686.9

—

—

—

0.9

5.3

5.3

Current Portion of Leases

18

11

7.8

—

4.8

—

—

—

Unearned Revenue

14

15.5

20.6

16.3

15

7.8

5.6

5.6

Other Current Liabilities

305.6

297.6

389.3

5.3

—

—

—

—

Total Current Liabilities

1,958

1,379.8

704.4

268.3

183.8

99.4

129.9

129.9

Long-Term Debt

4,019.8

2,154.1

1,750.2

1,741.9

1,738.5

1,005.4

635.1

635.1

Leases

51.2

29.3

18.8

18.1

17.9

—

—

—

Other Long-Term Liabilities

728.8

460.5

46

45.1

2.7

4.5

8.9

8.9

Total Long-Term Liabilities

4,799.8

2,643.9

1,815

1,805.1

1,759.1

1,009.9

644

644

Total Liabilities

6,757.8

4,023.7

2,519.4

2,073.4

1,942.9

1,109.3

773.9

773.9

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18

Preferred Stock

973.2

—

—

—

—

—

—

—

Common Stock

—

—

—

—

—

—

0.3

0.3

Treasury Stock

—

—

—

—

-21.1

—

—

—

Additional Paid-in Capital

932.8

1,063

985.9

702.6

619.2

738.3

—

—

Accumulated Other Comprehensive Income

47.1

-28.2

14.1

8.3

—

—

—

—

Retained Earnings

-283.4

-228.2

-346.7

-363.6

-325.3

-278.7

-182.4

-178.4

Total Common Shareholders' Equity

1,669.7

806.6

653.3

347.3

272.8

459.6

-182.1

-178.1

Minority Interests and Other

562.3

211.1

215.1

133.3

126.9

210.4

192.2

163.3

Total Shareholders' Equity

2,204

1,017.7

868.4

480.6

399.7

670

-32.9

-14.8

Total Liabilities and Shareholders' Equity

8,989.8

5,041.4

3,387.8

2,554

2,342.6

1,779.3

784

788