| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,725.4 | 2,565.0 | 2,414.7 | 2,329.9 | 2,166.8 | 2,064.9 | 1,994.8 | 1,916.5 | 1,854.7 | 1,741.3 | 1,629.8 | 1,495.8 | 1,394.1 | 1,342.7 | 1,247.0 | 1,097.9 | 924.4 | 808.5 |
| Cost of Revenue | 361.8 | 319.3 | 282.6 | 304.4 | 258.1 | 226.5 | 215.4 | 201.4 | 213.0 | 202.0 | 189.1 | 176.5 | 162.6 | 159.2 | 175.7 | 164.0 | 133.3 | 92.6 |
| Gross Profit | 2,363.6 | 2,245.7 | 2,132.1 | 2,025.5 | 1,908.7 | 1,838.4 | 1,779.4 | 1,715.1 | 1,641.7 | 1,539.3 | 1,440.8 | 1,319.3 | 1,231.5 | 1,183.5 | 1,071.3 | 933.9 | ||
| Operating Expenses | ||||||||||||||||||
| Research & Development | 456.7 | 394.9 | 368.9 | 349.9 | 292.7 | 252.8 | 239.2 | 211.5 | 192.4 | 178.4 | 149.3 | 133.3 | 121.8 | 111.9 | 110.1 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 831.1 | 876.0 | 899.1 | 884.3 | 907.5 | 904.2 | 881.8 | 913.8 | 923.9 | 852.3 | 839.7 | 801.1 | 760.9 | 746.5 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (111.8) | 126.4 | 135.3 | 131.4 | 134.0 | 124.2 | 136.7 | 157.6 | 168.0 | 171.8 | 187.9 | 170.2 | 143.0 | 166.9 | 139.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 9.85 | 7.65 | 7.19 | 6.37 | 6.13 | 6.03 | 5.48 | 5.24 | 4.93 | 4.26 | 3.83 | 3.50 | 3.34 | 3.04 | 2.63 | 2.18 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 855.9 | 900.0 | 922.2 | 907.0 | 928.1 | 923.1 | 898.5 | 930.2 | 936.8 | 863.2 | 850.1 | 810.2 | 769.5 | 754.4 | 649.8 | 541.9 | ||
| 791.1 |
| 715.9 |
| 105.7 |
| 89.7 |
| 91.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 947.0 | 862.9 | 747.1 | 675.2 | 597.8 | 569.9 | 552.7 | 500.9 | 433.4 | 420.5 | 359.8 | 306.4 | 276.1 | 255.3 | 253.8 | 235.3 | 220.9 | 214.4 |
| General & Administrative | 128.8 | 111.9 | 117.0 | 116.1 | 110.7 | 111.5 | 105.7 | 88.9 | 92.0 | 88.1 | 92.0 | 78.6 | 72.7 | 69.7 | 65.2 | 57.2 | 56.4 | 53.3 |
| Depreciation & Amortization | 24.8 | 24.0 | 23.1 | 22.7 | 20.6 | 18.9 | 16.7 | 16.4 | 12.9 | 10.9 | 10.4 | 9.2 | 8.5 | 7.9 | 7.6 | 6.9 | 8.9 | 8.6 |
| Amortization of Intangibles | 68.1 | 59.6 | 24.3 | 13.5 | 10.1 | 8.2 | 7.3 | 4.4 | 3.8 | 3.9 | 3.6 | 2.1 | 3.0 | 7.0 | 43.9 | 51.9 | 50.7 | 37.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,894.3 | 1,689.0 | 1,515.6 | 1,445.6 | 1,259.3 | 1,160.7 | 1,113.0 | 1,002.7 | 930.8 | 889.0 | 790.1 | 694.8 | 633.2 | 596.2 | 604.8 | 562.9 | 509.4 | 452.0 |
| 642.2 |
| 535.0 |
| 415.0 |
| 356.5 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 945.1 | 972.1 | 975.6 | 928.3 | 949.6 | 970.8 | 962.4 | 978.9 | 970.9 | 896.7 | 873.8 | 829.8 | 795.8 | 786.9 | 683.2 | 564.4 | 445.8 | 386.2 |
| 111.6 |
| 88.3 |
| 62.2 |
| Net Income From Continuing Ops | 1,056.9 | 845.7 | 840.3 | 796.9 | 815.6 | 846.6 | 825.7 | 821.3 | 802.9 | 724.8 | 685.9 | 659.6 | 652.8 | 620.0 | 544.0 | 452.8 | 357.5 | 324.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,056.9 | 845.7 | 840.3 | 796.9 | 815.6 | 846.6 | 825.7 | 821.3 | 802.9 | 724.8 | 685.9 | 659.6 | 652.8 | 620.0 | 544.0 | 452.8 | 357.5 | 324.0 |
| Net Income Attributable To Parent | 1,056.9 | 845.7 | 840.3 | 796.9 | 815.6 | 846.6 | 825.7 | 821.3 | 802.9 | 724.8 | 685.9 | 659.6 | 652.8 | 620.0 | 544.0 | 452.8 | 357.5 | 324.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,056.9 | 845.7 | 840.3 | 796.9 | 815.6 | 846.6 | 825.7 | 821.3 | 802.9 | 724.8 | 685.9 | 659.6 | 652.8 | 620.0 | 544.0 | 452.8 | 357.5 | 324.0 |
| 1.71 |
| 1.51 |
| EPS Diluted | 9.62 | 7.46 | 7.10 | 6.31 | 6.08 | 5.96 | 5.43 | 5.15 | 4.82 | 4.18 | 3.74 | 3.43 | 3.27 | 2.96 | 2.54 | 2.13 | 1.68 | 1.50 |
| Shares Basic | 107.3 | 110.6 | 116.9 | 125.2 | 133.1 | 140.5 | 150.6 | 156.6 | 162.7 | 170.2 | 179.2 | 188.5 | 195.6 | 203.9 | 206.9 | 208.1 | 209.4 | - |
| Shares Diluted | 109.9 | 113.4 | 118.3 | 126.3 | 134.1 | 142.0 | 152.1 | 159.4 | 166.6 | 173.3 | 183.6 | 192.3 | 199.5 | 209.2 | 213.9 | 212.9 | 212.2 | - |
| 423.9 |
| 365.1 |
| EBIT | 831.1 | 876.0 | 899.1 | 884.3 | 907.5 | 904.2 | 881.8 | 913.8 | 923.9 | 852.3 | 839.7 | 801.1 | 760.9 | 746.5 | 642.2 | 535.0 | 415.0 | 356.5 |