AssetsSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Cash and Cash Equivalents

127.4

123

201.2

89.6

95.3

106.7

Total Cash and Cash Equivalents

127.4

123

201.2

89.6

95.3

106.7

Accounts Receivable

236.6

229.7

194.1

196.1

226.5

205.2

Other Receivables

46.2

43.7

38.9

40.3

39.3

40

Total Trade Receivables

282.8

273.5

233

236.4

265.7

245.1

Inventories

43.5

43.2

41.2

39.5

39.3

37.9

Other Current Assets

97.1

98.2

80.5

77.1

86.2

84.5

Total Current Assets

550.7

537.9

556

442.6

486.5

474.3

Net Property, Plant & Equipment

551.7

1,756.6

546.4

539.3

520.8

500.1

Net Intangible Assets

589.4

601

534.8

533

540.7

546

Goodwill

1,358.2

129.7

1,178.7

1,161.1

1,135.1

1,116.2

Other Long-Term Assets

160.8

154.8

132.6

135.1

133.1

129.9

Total Assets

3,219.7

3,180

2,948.6

2,819.7

2,816.2

2,766.5

LiabilitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Accounts Payable

55

73.8

53.1

49.6

58.2

54.1

Accrued Expenses

167.3

185.3

133.9

177.7

158.3

156.9

Short-Term Debt

—

60

—

—

—

—

Current Portion of Leases

134.2

130.8

127.5

121.3

113.7

105.9

Unearned Revenue

200.2

200.1

191.2

180.9

201.9

196.7

Other Current Liabilities

156.1

138.1

131.2

115.7

89.9

96.4

Total Current Liabilities

712.8

788.1

636.8

645.2

622.1

610

Long-Term Debt

485.7

485.3

485.5

395.3

445.2

502

Leases

292.2

291.1

298.1

295.9

280.6

267.6

Other Long-Term Liabilities

196.9

171.7

172.4

152.7

150.6

150.8

Total Long-Term Liabilities

974.8

948.1

956

843.9

876.4

920.5

Total Liabilities

1,687.6

1,736.2

1,592.8

1,489.1

1,498.4

1,530.4

EquitySep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Common Stock

484.6

484.6

484.6

484.4

484.3

484.3

Treasury Stock

—

—

—

—

—

—

Additional Paid-in Capital

168.9

159.8

149.1

155.2

145.5

137.9

Accumulated Other Comprehensive Income

-27

-22.6

-37.9

-43.6

-21.1

-31.2

Retained Earnings

905.5

822

760

734.7

709.1

645

Total Common Shareholders' Equity

1,532

1,443.9

1,355.8

1,330.6

1,317.8

1,236.1

Total Shareholders' Equity

1,532

1,443.9

1,355.8

1,330.6

1,317.8

1,236.1

Total Liabilities and Shareholders' Equity

3,219.7

3,180

2,948.6

2,819.7

2,816.2

2,766.5