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

Cash and Cash Equivalents

285.4

669.4

245.4

28.3

461.3

277.8

131.9

23.3

26.5

37.1

14.9

Total Cash and Cash Equivalents

285.4

669.4

245.4

28.3

461.3

277.8

131.9

23.3

26.5

37.1

14.9

Accounts Receivable

373

296.4

298.4

253.4

186.4

161

155.7

133.4

83.1

79.8

65.1

Total Trade Receivables

373

296.4

298.4

253.4

186.4

161

155.7

133.4

83.1

79.8

65.1

Other Current Assets

78.9

63.4

50

52.3

43.2

34.9

29.4

21.4

20.4

16.4

14.8

Total Current Assets

737.3

1,029.2

593.8

334

690.9

473.7

317

178.1

130

133.2

94.7

Net Property, Plant & Equipment

256.8

252.3

265.4

248.9

222.7

198.8

99.4

52.3

48.7

43.8

37.5

Net Intangible Assets

33.7

34.4

35.8

38

41.4

46.5

54.4

69.2

98.7

136.1

186.7

Goodwill

662.4

662.4

662.4

662.4

662.4

662.4

662.4

661

661

661

661

Other Long-Term Assets

62.9

122.6

99.4

69.2

42.6

9.3

9.9

7.4

12.3

5

4.1

Total Assets

1,753

2,100.9

1,656.8

1,352.5

1,659.9

1,390.7

1,143.1

967.9

950.7

979.1

984

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

Accounts Payable

26.5

32.5

31.9

33.1

25.7

26.6

22.4

16.7

16.7

10.9

8.7

Accrued Expenses

368.7

307.8

293

210.1

159.3

134.4

109.3

87.5

23.7

24.4

—

Short-Term Debt

—

—

—

50

—

—

—

—

16.5

12.4

51.1

Unearned Revenue

834.3

710.6

559.9

462.7

344.6

255.7

192.4

147.9

131.2

117.6

66.7

Other Current Liabilities

54.3

53.6

40.4

47.5

27.6

23.5

19

4.9

4.7

3.3

0.1

Total Current Liabilities

1,283.9

1,104.6

925.1

803.5

557.2

440.1

343

257

192.7

168.6

126.5

Long-Term Debt

—

—

—

—

—

—

—

79.7

205.1

151.3

377.9

Leases

119.1

126.2

142.1

138.9

131

115.1

45.2

—

—

—

—

Other Long-Term Liabilities

56.4

44.5

30.6

23.8

18.8

29.6

28.6

41.5

49.4

48.5

58.7

Total Long-Term Liabilities

175.5

170.8

172.7

162.6

149.8

144.8

73.8

121.2

254.5

199.8

436.6

Total Liabilities

1,459.4

1,275.3

1,097.9

966.1

707

584.9

416.8

378.2

447.2

368.4

563.1

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

Common Stock

0.3

0.3

0.3

0.3

0.4

0.4

0.4

0.4

0.4

0.4

0.3

Treasury Stock

-12.2

-12.2

-12.3

-12.5

-5.4

-5.6

-6

-6

-6

—

—

Additional Paid-in Capital

907.5

844.1

802.7

770.8

727.9

695.9

666.6

639.4

630.3

623.6

438.7

Accumulated Other Comprehensive Income

-5.7

-14.7

-10.1

-12.4

-4.8

-0.1

-2.7

-2.5

-0.7

-3.7

-2.6

Retained Earnings

-596.2

8.2

-221.6

-359.8

235

115.2

68.1

-41.5

-120.4

-9.6

-23

Total Common Shareholders' Equity

293.6

825.5

559

386.4

952.9

805.8

726.3

589.7

503.5

610.7

413.5

Total Shareholders' Equity

293.6

825.5

559

386.4

952.9

805.8

726.3

589.7

503.5

610.7

413.5

Total Liabilities and Shareholders' Equity

1,753

2,100.9

1,656.8

1,352.5

1,659.9

1,390.7

1,143.1

967.9

950.7

979.1

984