| ASSETS |
Dec 2024
|
Dec 2023 |
Dec 2022 |
Dec 2021 |
| Cash and Cash Equivalents |
166.70 M |
22.50 M |
39.30 M |
83.60 M |
| Short Term Investments |
N/A |
N/A |
N/A |
N/A |
| Accounts Receivable |
298.60 M |
321.50 M |
263.20 M |
165.60 M |
| Other Receivables |
N/A |
N/A |
N/A |
N/A |
| Total Receivables |
298.60 M |
321.50 M |
263.20 M |
165.60 M |
| Inventory |
8.10 M |
9.90 M |
7.50 M |
8.00 M |
| Prepaid Expenses |
N/A |
N/A |
N/A |
N/A |
| Restricted Cash |
N/A |
N/A |
N/A |
N/A |
| Other Current Assets |
71.70 M |
24.30 M |
19.80 M |
12.80 M |
| Total Current Assets |
626.50 M |
456.60 M |
378.20 M |
293.80 M |
| Gross Property, Plant and Equipment |
668.40 M |
477.50 M |
265.70 M |
138.30 M |
| Accumulated Depreciation |
56.40 M |
36.60 M |
23.50 M |
13.60 M |
| Net Property, Plant and Equipment |
612.00 M |
440.90 M |
242.20 M |
124.70 M |
| Goodwill and Other Intangibles |
580.00 M |
582.50 M |
552.40 M |
571.20 M |
| Loans Receivable |
N/A |
N/A |
N/A |
N/A |
| Other Long-Term Assets |
328.10 M |
227.00 M |
139.00 M |
105.70 M |
| Total Assets |
2.60 B |
2.16 B |
1.75 B |
1.53 B |
Liabilities and Shareholders' Equity
|
| Accounts Payable |
248.70 M |
219.10 M |
124.30 M |
71.30 M |
| Accrued Expenses |
60.20 M |
57.40 M |
54.10 M |
38.80 M |
| Short Term Borrowings |
16.20 M |
10.90 M |
6.70 M |
7.90 M |
| Notes Payable |
N/A |
N/A |
N/A |
N/A |
| Current Income Taxes Payable |
N/A |
N/A |
N/A |
N/A |
| Unearned Revenue |
761.30 M |
76.90 M |
110.80 M |
91.50 M |
| Other Current Liabilities |
2.70 M |
4.50 M |
10.80 M |
4.60 M |
| Total Current Liabilities |
1.09 B |
373.20 M |
318.60 M |
225.90 M |
| Long Term Debt |
120.60 M |
514.10 M |
245.20 M |
152.50 M |
| Capital Leases |
N/A |
N/A |
N/A |
N/A |
| Minority Interest |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Non-Current Liabilities |
24.50 M |
28.90 M |
22.60 M |
36.10 M |
| Total Liabilities |
1.42 B |
1.10 B |
750.20 M |
572.90 M |
| Total Preferred Equity |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Stock |
975.80 M |
956.10 M |
951.60 M |
950.70 M |
| Additional Paid In Capital |
38.00 M |
31.30 M |
25.00 M |
16.90 M |
| Retained Earnings |
138.70 M |
58.70 M |
9.90 M |
-14.40 M |
| Treasury Stock |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
1.18 B |
1.06 B |
1.00 B |
961.70 M |
| Total Equity |
1.18 B |
1.06 B |
1.00 B |
961.70 M |
| Total Liabilities and Shareholders' Equity |
2.60 B |
2.16 B |
1.75 B |
1.53 B |