| Income Statement |
| Total Revenue | 645.00M |
|
| Revenues (USD) | 645.00M |
| Cost of Revenue | 267.00M |
| Gross Profit | 378.00M |
| Operating Expenses | 198.00M |
| Selling, General and Administrative Expense | 176.00M |
| Operating Income | 180.00M |
| Interest Expense | 19.00M |
| Income Tax Expense | 41.00M |
| Net Income | 125.00M |
| Net Income Common Stock | 125.00M |
| Net Income Common Stock (USD) | 125.00M |
| Consolidated Income | 125.00M |
| Earnings per Basic Share | 1.80 |
| Earnings per Basic Share (USD) | 1.80 |
| Earnings per Diluted Share | 1.76 |
| Earning Before Interest & Taxes (EBIT) | 185.00M |
| Earning Before Interest & Taxes (USD) | 185.00M |
| Weighted Average Shares | 69.90M |
| Weighted Average Shares Diluted | 71.10M |
| Balance Sheet |
| Cash and Equivalents | 627.00M |
| Cash and Equivalents (USD) | 627.00M |
| Trade and Non-Trade Receivables | 11.00M |
| Current Assets | 692.00M |
| Property, Plant & Equipment Net | 60.00M |
| Total Assets | 2.19B |
| Debt Current | 29.00M |
| Total Debt | 1.18B |
| Current Liabilities | 435.00M |
| Debt Non-Current | 1.15B |
| Total Liabilities | 1.90B |
| Accumulated Retained Earnings (Deficit) | 952.00M |
| Accumulated Other Comprehensive Income | -4.00M |
| Shareholders Equity | 284.00M |
| Shareholders Equity (USD) | 284.00M |
| Assets Non-Current | 1.49B |
| Total Debt (USD) | 1.18B |
| Deferred Revenue | 354.00M |
| Goodwill and Intangible Assets | 1.34B |
| Liabilities Non-Current | 1.47B |
| Trade and Non-Trade Payables | 118.00M |
| Tax Liabilities | 99.00M |
| Cash Flow |
| Depreciation, Amortization & Accretion | 20.00M |
| Net Cash Flow from Financing | -94.00M |
| Net Cash Flow / Change in Cash & Cash Equivalents | 25.00M |
| Capital Expenditure | -6.00M |
| Issuance (Purchase) of Equity Shares | -91.00M |
| Issuance (Repayment) of Debt Securities | -7.00M |
| Net Cash Flow from Investing | -7.00M |
| Net Cash Flow from Operations | 126.00M |
| Share Based Compensation | 11.00M |