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

Cash and Cash Equivalents

1,053.2

966

862.4

572.4

815.4

739.2

465.7

2,131.6

1,630.8

1,329.2

1,481.4

Short-Term Investments

3.6

4.7

6.2

8.7

11.8

—

—

123.7

5

89.3

39.2

Total Cash and Cash Equivalents

1,056.8

970.7

868.6

581.1

827.2

739.2

465.7

2,255.3

1,635.8

1,418.5

1,520.6

Accounts Receivable

344.4

325

298.6

191.9

188.5

137

116.5

279.2

304

220.1

250.1

Other Receivables

—

—

—

—

—

—

—

—

—

—

—

Total Trade Receivables

344.4

325

298.6

191.9

188.5

137

116.5

279.2

304

220.1

250.1

Inventories

—

—

—

—

—

—

—

—

—

—

—

Other Current Assets

126.5

102.1

104

109.3

202.6

144

3,125.9

228.3

185.4

204.1

174.3

Total Current Assets

1,527.8

1,397.8

1,271.3

882.4

1,218.3

1,020.2

3,708.1

2,762.7

2,125.2

1,842.7

1,945

Net Property, Plant & Equipment

128.6

158.2

194.5

176.1

163.3

107.8

101.1

318.8

315.2

306.2

302.8

Net Intangible Assets

198.3

215.4

305.7

357.7

771.7

230.9

228.3

631.4

663.7

355.5

440.8

Goodwill

2,343.3

2,310.7

2,342.6

2,348.4

2,412

1,270.5

1,239.8

2,726.9

2,559.1

1,924.1

2,245.4

Long-Term Investments

—

—

—

—

—

—

—

235.1

65

122.8

137.4

Other Long-Term Assets

345.4

383.6

393.7

418.1

498.1

417

3,087.5

199.7

139.7

94.6

117.3

Total Assets

4,543.4

4,465.8

4,507.9

4,182.8

5,063.3

3,046.5

8,364.8

6,874.6

5,867.8

4,645.9

5,188.7

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

Accounts Payable

26.3

18.3

13.2

13.7

37.9

29.2

20.2

74.9

76.6

62.9

86.9

Accrued Expenses

400.3

365.1

307.3

289.9

768.4

231.7

182.3

434.9

366.9

344.9

383.3

Current Portion of Long-Term Debt

497.6

—

—

—

99.9

—

—

13.8

13.8

20

40

Unearned Revenue

159.8

166.1

211.3

252.7

262.1

239.1

218.8

360

342.5

285.6

258.4

Other Current Liabilities

31.6

33.3

24.9

13.3

13.8

14.6

619.2

37.6

25.6

33.5

33.7

Total Current Liabilities

1,083.9

549.5

531.8

556.4

1,168.3

500

1,010.2

883.6

799.7

713.4

768.5

Long-Term Debt

3,547.7

3,849

3,842.2

3,835.7

3,829.4

3,840.9

2,889.6

2,245.5

1,979.5

1,582.5

1,727

Other Long-Term Liabilities

104.1

97.7

128.1

136.3

246.3

103.6

491.9

90.4

73.3

273

413.3

Total Long-Term Liabilities

3,651.8

3,946.6

3,970.3

3,972

4,075.7

3,944.6

3,381.5

2,336

2,052.8

1,855.5

2,140.2

Total Liabilities

4,735.7

4,496.1

4,502.1

4,528.4

5,244

4,444.6

4,391.7

3,219.5

2,852.5

2,568.8

2,908.8

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

Common Stock

0.3

0.3

0.3

0.3

0.3

0.3

0.3

0.3

0.3

0.3

0.3

Treasury Stock

-2,344.9

-1,791.1

-1,032.5

-482

—

—

-10,309.6

-10,309.6

-10,226.7

-10,176.6

-9,861.4

Additional Paid-in Capital

8,708.8

8,756.5

8,529.2

8,273.6

8,164.2

7,089

11,683.8

12,022.4

12,165

11,921.6

11,486.3

Accumulated Other Comprehensive Income

-412.2

-449.6

-385.5

-369.2

-223.8

-81.5

-136.3

-128.7

-103.6

-166.1

-152.1

Retained Earnings

-6,176

-6,579.8

-7,131

-7,782.6

-8,144.5

-8,422.2

1,689.9

1,258.8

595

290.1

331.4

Total Common Shareholders' Equity

-223.9

-63.7

-19.5

-359.9

-203.8

-1,414.4

2,928

2,843.1

2,430

1,869.2

1,804.5

Minority Interests and Other

0.1

0

0.5

1

9.2

1.7

1,014.8

774.4

559.7

174.3

441.7

Total Shareholders' Equity

-223.8

-63.7

-19.1

-358.9

-194.6

-1,412.7

3,942.8

3,617.5

2,989.7

2,043.5

2,246.2

Total Liabilities and Shareholders' Equity

4,543.4

4,465.8

4,507.9

4,182.8

5,063.3

3,046.5

8,364.8

6,874.6

5,867.8

4,645.9

5,188.7