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

Cash and Cash Equivalents

1,490.2

966.4

812.7

866.4

820

496.6

547.2

420.1

645.4

193.6

180.9

Short-Term Investments

1,234.4

1,728.1

1,626.7

1,326

1,615.6

1,377.8

989

664

1,045.3

433.2

899.6

Total Cash and Cash Equivalents

2,724.6

2,694.5

2,439.4

2,192.4

2,435.6

1,874.4

1,536.2

1,084.2

1,690.6

626.8

1,080.5

Accounts Receivable

964.8

405.3

327.8

238

198.6

102.4

43

18.8

34

—

—

Other Receivables

—

—

—

—

—

500

—

—

—

23.3

8.3

Total Trade Receivables

964.8

405.3

327.8

238

198.6

602.4

43

18.8

34

23.3

8.3

Inventories

75.4

78.5

89.1

129

86.4

75.2

56.3

24.1

—

—

—

Other Current Assets

188

117

126.4

132.9

88.1

62.8

80.3

73.7

40.1

21.7

16.6

Total Current Assets

3,952.8

3,295.3

2,982.7

2,692.2

2,808.6

2,614.8

1,715.9

1,200.7

1,764.7

671.9

1,105.4

Net Property, Plant & Equipment

693.1

693.9

725.8

738.6

733.6

706.5

646.4

320.7

181.9

114.6

27.8

Net Intangible Assets

—

—

—

—

—

—

—

—

—

—

—

Long-Term Investments

51.3

68.6

49.4

49.4

40.9

40.7

14.8

44.8

43.9

474.8

251.8

Other Long-Term Assets

154.4

182.2

72

66.1

60.2

45

18.1

8.6

4.2

1.6

1.5

Total Assets

4,851.7

4,240

3,829.9

3,546.4

3,643.3

3,407.1

2,395.1

1,574.8

1,994.7

1,262.8

1,386.5

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

Accounts Payable

117.6

88.4

55.5

98.1

73.4

52

49.9

59.7

28.4

54.5

16.8

Accrued Expenses

1,153.6

793.7

713

545.5

395.2

355.9

197.2

112.7

72.2

42.1

28.8

Current Portion of Leases

44.8

41.9

41.5

42

40.5

36.9

27.7

—

—

—

—

Unearned Revenue

2.5

55.5

102.8

42.1

149.5

127.2

77.8

3.5

41.7

33.5

15.4

Other Current Liabilities

236.9

206.8

55

40.3

37.1

13.3

—

3.6

2

1.6

1.2

Total Current Liabilities

1,555.5

1,186.3

967.8

767.9

695.7

585.3

352.6

179.5

144.3

131.7

62.1

Long-Term Debt

1,040.3

1,024.6

1,020.8

1,016.9

675.7

191.3

—

30

30

150

—

Leases

223.4

229.5

243.1

261.3

281.3

293

276.1

—

—

—

—

Other Long-Term Liabilities

1,798.6

1,732.5

1,818.9

1,658.4

1,402.3

1,321.2

327.7

63.3

54

60.9

59.7

Total Long-Term Liabilities

3,062.3

2,986.6

3,082.7

2,936.7

2,359.4

1,805.5

603.8

93.3

84

210.9

59.7

Total Liabilities

4,617.8

4,172.9

4,050.5

3,704.6

3,055.1

2,390.8

956.4

272.8

228.3

342.6

121.8

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

Common Stock

1.3

1.3

1.3

1.2

1.2

1.2

1.1

1

1

0.9

0.9

Additional Paid-in Capital

7,414.8

7,388.1

6,811.1

6,454.5

6,058.5

5,644.1

5,201.2

4,175.1

3,947.6

2,609.6

2,506.2

Accumulated Other Comprehensive Income

-21.8

-34.5

-23.4

-44.7

-33.3

-43.6

-36.5

-33.2

-34.4

-33.4

4.4

Retained Earnings

-7,160.4

-7,287.7

-7,009.6

-6,569.3

-5,438.2

-4,585.4

-3,727.1

-2,841

-2,147.7

-1,656.8

-1,246.7

Total Common Shareholders' Equity

233.9

67.1

-220.6

-158.2

588.2

1,016.2

1,438.7

1,302

1,766.4

920.2

1,264.7

Total Shareholders' Equity

233.9

67.1

-220.6

-158.2

588.2

1,016.2

1,438.7

1,302

1,766.4

920.2

1,264.7

Total Liabilities and Shareholders' Equity

4,851.7

4,240

3,829.9

3,546.4

3,643.3

3,407.1

2,395.1

1,574.8

1,994.7

1,262.8

1,386.5