| Period Ending: | 2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-02-15 | 2021-02-12 | 2020-02-13 | 2019-02-14 | 2018-02-22 | 2017-02-27 | 2016-02-26 | 2015-02-17 | 2013-12-31 | 2012-12-31 |
| Total Current Assets | 1,419 | 1,276 | 692.8 | 572.6 | 328.2 | 279.8 | 283.2 | 139 | 73.86 | 54.66 |
| Cash and Short Term Investments | 1,016 | 971 | 483.5 | 426.7 | 246.9 | 224.9 | 245.6 | 122.5 | 63.61 | 48.69 |
| Cash & Equivalents | 476.1 | 405.4 | 196.6 | 126.5 | 109.4 | 93.68 | 216.2 | 80.27 | 53.73 | 48.69 |
| Short Term Investments | 539.8 | 565.6 | 287 | 300.2 | 137.6 | 131.2 | 29.41 | 42.2 | 9.89 | 0 |
| Receivables | 273.9 | 199.2 | 127.8 | 85.28 | 57.1 | 37.34 | 26.17 | 11.52 | 7.24 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 128.9 | 105.7 | 81.47 | 60.59 | 24.16 | 17.61 | 11.42 | 5.01 | 3.01 | 5.97 |
| Total Assets | 2,451 | 2,157 | 1,515 | 1,238 | 560.2 | 475.3 | 422.7 | 205.8 | 92.74 | 64.06 |
| Total Non-Current Assets | 1,033 | 881.3 | 821.8 | 665.3 | 232 | 195.5 | 139.5 | 66.78 | 18.88 | 9.4 |
| Property, Plant and Equipment | 167.8 | 178.2 | 192.1 | 75.65 | 59.16 | 62.73 | 56.54 | 41.9 | 15.43 | 8.47 |
| Goodwill and Intangible Assets | 197.1 | 196.2 | 206.9 | 146.3 | 67.03 | 53.3 | 57.05 | 14.15 | 0 | 0 |
| Goodwill | 176.8 | 0 | 169.6 | 111.6 | 59.13 | 45.35 | 45.35 | 9.24 | 0 | 0 |
| Intangible Assets | 20.33 | 196.2 | 37.24 | 34.74 | 7.9 | 7.95 | 11.7 | 4.91 | 0 | 0 |
| Long Term Investments | 559.7 | 428.7 | 361.9 | 393.7 | 97.45 | 75.17 | 22.34 | 9.21 | 2.23 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 108.1 | 78.19 | 60.86 | 49.63 | 8.36 | 4.27 | 3.53 | 1.53 | 1.22 | 0.925 |
| Total Current Liabilities | 911.3 | 692.6 | 478.7 | 342.8 | 230.7 | 167.2 | 117.4 | 78.15 | 42.15 | 21.14 |
| Accounts Payable | 49.21 | 15.43 | 38.38 | 16.82 | 5.31 | 4.55 | 9.33 | 4.76 | 3.99 | 1.02 |
| Notes Payable/Short Term Debt | 21.25 | 23.53 | 21.8 | 0 | 0 | 0 | 0 | 3.05 | 0.729 | 0.337 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 512.9 | 378.9 | 320.6 | 245.2 | 174.5 | 123.3 | 84.21 | 50.91 | 28.47 | 14.53 |
| Other Current Liabilities | 327.9 | 274.7 | 97.86 | 80.7 | 50.89 | 39.39 | 23.86 | 19.43 | 8.96 | 5.25 |
| Total Liabilities | 1,962 | 1,725 | 1,057 | 821 | 238.6 | 175.9 | 129.4 | 92.08 | 139 | 94.26 |
| Total Non-Current Liabilities | 1,051 | 1,033 | 577.9 | 478.2 | 7.84 | 8.64 | 12 | 13.93 | 96.86 | 73.13 |
| Total Long Term Debt | 1,182 | 935.6 | 566.9 | 458.2 | 0 | 0 | 0 | 3.91 | 23.39 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 4.28 | 4.42 | 3.32 | 2.72 | 1.21 | 1.26 | 1.41 | 0.823 | 0.575 | 0.601 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -135.9 | 92.81 | 7.66 | 17.3 | 6.63 | 7.38 | 10.59 | 9.2 | 72.89 | 72.53 |
| Total Equity | 489.2 | 431.8 | 458 | 416.9 | 321.6 | 299.4 | 293.3 | 113.7 | -46.28 | -30.2 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 489.2 | 431.8 | 458 | 416.9 | 321.6 | 299.4 | 293.3 | 113.7 | -46.28 | -30.2 |
| Retained Earnings | -1,140 | -916.9 | -698.8 | -529.1 | -430.6 | -319.7 | -215.9 | -131.9 | -64.45 | -41.88 |
| Accumulated Other Earnings | -8.91 | 3.2 | 0.591 | -5.72 | -2.37 | -5.2 | -2.23 | -0.528 | 0.01 | 0 |
| Common Stock | 1.22 | 1.17 | 1.13 | 1.08 | 1.03 | 0.971 | 0.905 | 0.755 | 0.229 | 0.212 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.8 | 0 | 0 |
| Additional Paid in Capital | 1,637 | 1,344 | 1,155 | 950.7 | 753.6 | 623.4 | 510.5 | 39.56 | 17.94 | 11.47 |
| Total Liabilities & Total Equity | 2,451 | 2,157 | 1,515 | 1,238 | 560.2 | 475.3 | 422.7 | 205.8 | 92.74 | 64.06 |
| Total Liabilities & Shareholders' Equity | 2,451 | 2,157 | 1,515 | 1,238 | 560.2 | 475.3 | 422.7 | 205.8 | 92.74 | 64.06 |
| Total Investments | 1,099 | 994.3 | 648.9 | 693.9 | 235 | 206.4 | 51.75 | 51.41 | 12.11 | 0 |
| Total Debt | 1,204 | 1,091 | 505.3 | 458.2 | 0 | 0 | 0 | 6.96 | 24.12 | 0.711 |
| Net Debt | 727.5 | 686.1 | 308.7 | 331.7 | -109.4 | -93.68 | -216.2 | -73.3 | -29.6 | -47.98 |