| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 260.9 | 244.2 | 236.2 | 200.3 | 228.2 | 195.6 | 185.8 | 171.0 | 161.7 | 147.4 | 135.2 | 111.6 | 131.5 | 188.5 | 108.5 | 90.6 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 941.7 | 908.9 | 714.1 | 525.7 | 487.7 | 427.4 | 380.0 | 301.1 | 229.8 | 151.2 | 77.6 | 54.5 | 40.4 | 23.6 | 18.8 | 4.2 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | - | - | - | 6.0 | 6.0 | 7.0 | 9.0 | 19.9 | 14.1 | 14.3 | 13.8 | 8.5 | 3.9 | 2.4 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 3.1 | 8.4 | 9.6 | 6.9 | 21.2 | 26.5 | 1.9 | 1.0 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.9 | (1.7) | (1.8) | (5.0) | (4.7) | 0.5 | (2.9) | (2.1) | 3.1 | 0.1 | 0.0 | (0.1) | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | 434.3 | 302.4 | 223.8 | 137.1 | 59.0 | 41.0 | 39.9 | 29.8 | 4.1 |
| 100.1 |
| 97.1 |
| 105.9 |
| 108.9 |
| 115.6 |
| 102.9 |
| 97.0 |
| 93.6 |
| 86.6 |
| 66.2 |
| 82.2 |
| 79.2 |
| 73.4 |
| 71.2 |
| 64.1 |
| 50.3 |
| 44.3 |
| 40.7 |
| 34.9 |
| 38.6 |
| 37.0 |
| 30.5 |
| 21.6 |
| 13.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | 3.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 1.0 | 2.0 | 2.0 | 2.0 | 3.0 | 2.0 | 2.0 | 2.0 | 3.2 | 5.6 | 5.6 | 5.4 | 3.6 | 3.4 | 3.5 | 3.6 | 3.7 | 3.6 | 3.6 | 3.4 | 3.5 | 3.5 | 3.5 |
| Amortization Of Intangibles | 3.0 | 2.0 | 4.0 | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 4.0 | 5.0 | 5.0 | 5.0 | 4.0 | 5.0 | 5.0 | 5.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 119.3 | 118.3 | 120.3 | 122.0 | 112.2 | 115.2 | 117.9 | 108.4 | 95.9 | 98.9 | 101.2 | 102.9 | 90.7 | 95.5 | 93.2 | 96.0 | 67.1 | |||||||||||||||||||||||
| Deffered Income Tax | 14.3 | - | - | - | (27.4) | - | - | - | (26.5) | (25.2) | (33.4) | (25.2) | (21.5) | (43.1) | (31.1) | (20.9) | (32.4) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (696.6) | - | - | - | (522.7) | - | - | - | (490.0) | 596.7 | (123.4) | (33.5) | (290.0) | 459.2 | (69.3) | (16.3) | ||||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 4.5 | - | - | - | 7.7 | - | - | - | 0.3 | (4.7) | (13.6) | 6.1 | 2.0 | 0.8 | 10.0 | 5.5 | 5.1 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (1.8) | - | - | - | 4.3 | - | - | - | 0.9 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 1,127.1 | - | - | - | 877.2 | - | - | - | 763.5 | 57.8 | 82.6 | 265.0 | 505.9 | 63.4 | 142.7 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | (0.1) | 0.9 | 1.1 | 1.2 | 2.9 | 4.2 | 0.7 | 0.7 | 1.5 | 1.6 | 2.5 | 4.0 | 2.6 | 1.5 | 0.9 |
| Acquisitions | 75.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (388.7) | - | - | - | (52.1) | - | - | - | (272.4) | (86.7) | (73.3) | (618.9) | (297.4) | (39.3) | (405.7) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 226.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (262.5) | - | - | - | 20.4 | - | - | - | 3.8 | (10.5) | (6.9) | 2.6 | (1.4) | (2.2) | (10.5) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 0.8 | - | - | - | (1.3) | (0.8) | (1.3) | 0.3 | 0.0 | (0.6) | (1.5) | (1.0) | (1.9) | (0.2) | (1.5) | (0.2) | (2.8) | (2.2) | (0.6) | 2.7 | 0.5 | 0.1 | (0.5) | (1.7) | (0.7) | 1.5 | (1.2) | (1.6) | (0.8) | 1.9 | (0.0) | 0.3 | 0.9 | (0.0) | (0.3) | 0.3 |
| Net Change In Cash | 475.3 | - | - | - | 846.2 | - | - | - | 493.7 | (40.2) | 1.1 | (351.0) | 207.2 | 21.3 | (275.1) | (99.8) | 102.0 | (11.9) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 282.4 | 39.2 | 60.6 | 99.4 | 235.1 | 29.0 | 37.4 | 86.1 | 149.9 | (0.1) | 30.6 | 55.1 | 138.2 | (4.6) | 23.5 | 10.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.8 |
| 0.4 |
| Amortization Of Intangibles | 13.0 | 14.0 | 19.0 | 19.0 | 19.0 | 19.0 | 20.0 | 10.0 | 7.0 | 7.8 | 8.2 | 4.3 | 1.7 | 1.0 | - | - |
| Stock-Based Compensation | 479.8 | 472.7 | 437.4 | 393.7 | 351.9 | 234.6 | 185.0 | 115.9 | 76.4 | 54.0 | 40.8 | 24.3 | 14.3 | 7.0 | 0.7 | 0.4 |
| Deffered Income Tax | - | 65.1 | (112.3) | (105.4) | (127.5) | 11.1 | (1.0) | (6.7) | (8.1) | 1.2 | (1.1) | (6.3) | (4.3) | (1.8) | (0.6) | 0.5 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 244.7 | 164.6 | 149.8 | 72.2 | 67.0 | 174.1 | 55.5 | 79.0 | 47.8 | 36.6 | 46.7 | 34.5 | 19.7 | 17.1 | 12.8 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 6.1 | (2.0) | (10.2) | 21.4 | (3.0) | 0.8 | 2.8 | 1.8 | 1.4 | 1.1 | (0.5) | 1.3 | (1.3) | 1.7 | 0.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | 4.7 | 3.0 | 0.6 | 0.3 |
| Other Operating Activities | - | 3.3 | 1.2 | 0.5 | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,415.2 | 1,090.1 | 911.3 | 780.5 | 764.5 | 551.2 | 437.4 | 310.8 | 233.4 | 144.0 | 80.2 | 67.6 | 41.8 | 30.8 | 4.7 |
| 0.7 |
| Acquisitions | - | - | - | 0.0 | 0.0 | 7.8 | 0.0 | 448.2 | 0.0 | 0.0 | - | 126.2 | - | 12.1 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,104.4) | (700.1) | (1,076.4) | (1,007.7) | (346.2) | (333.6) | (516.9) | (103.9) | (154.5) | (96.8) | (96.7) | (272.0) | (26.6) | (16.4) | (1.7) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 169.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (9.3) | 26.1 | (16.2) | (19.4) | (4.1) | 33.8 | 10.0 | 25.9 | 20.8 | 38.0 | 19.4 | 71.3 | 215.4 | 0.6 | 0.0 |
| - |
| - |
| Net Change In Cash | - | 302.4 | 414.3 | (183.0) | (251.6) | 409.5 | 251.9 | (72.4) | 230.8 | 102.8 | 85.3 | 2.9 | (133.3) | 230.6 | 15.0 | 3.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.1 |
| 2.1 |
| 61.7 |
| 62.0 |
| 62.4 |
| 48.5 |
| 49.8 |
| 49.0 |
| 49.4 |
| 36.9 |
| 37.5 |
| 29.3 |
| 28.4 |
| 20.8 |
| 19.8 |
| 19.9 |
| 19.7 |
| 17.0 |
| 14.9 |
| 14.0 |
| 13.4 |
| 11.8 |
| 11.7 |
| 11.0 |
| 10.0 |
| 0.9 |
| (2.0) |
| 7.0 |
| 5.2 |
| 2.5 |
| (1.9) |
| (0.5) |
| (1.1) |
| (8.4) |
| 0.4 |
| 0.9 |
| 0.4 |
| (10.7) |
| 1.8 |
| 0.9 |
| (0.1) |
| 2.2 |
| (0.0) |
| (0.3) |
| (0.6) |
| (0.2) |
| (0.2) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (301.5) |
| 419.5 |
| (72.1) |
| 21.4 |
| (301.7) |
| 380.3 |
| (37.4) |
| (14.6) |
| (154.2) |
| 242.2 |
| (28.3) |
| (18.8) |
| (139.5) |
| 213.3 |
| (21.7) |
| (43.1) |
| (69.6) |
| 158.3 |
| (23.3) |
| (16.3) |
| (70.8) |
| 115.7 |
| (23.1) |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| 4.0 |
| 5.0 |
| (6.8) |
| 1.2 |
| 3.1 |
| 0.9 |
| (4.4) |
| 1.6 |
| 1.3 |
| 0.4 |
| (0.4) |
| (1.7) |
| 3.0 |
| (1.4) |
| 2.0 |
| (0.3) |
| 1.5 |
| 0.7 |
| (0.5) |
| 0.7 |
| (1.5) |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.4 |
| 481.0 |
| 54.1 |
| 113.0 |
| 119.1 |
| 478.4 |
| 68.4 |
| 95.4 |
| 105.3 |
| 282.2 |
| 39.1 |
| 61.5 |
| 100.5 |
| 236.3 |
| 31.9 |
| 41.6 |
| 86.8 |
| 150.6 |
| 1.4 |
| 32.2 |
| 57.6 |
| 142.2 |
| (2.1) |
| 25.0 |
| 11.7 |
| 0.0 |
| 2.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (184.2) |
| (378.5) |
| (55.2) |
| (10.2) |
| (242.8) |
| (37.9) |
| 21.1 |
| (262.6) |
| (43.9) |
| (48.2) |
| (455.3) |
| 2.7 |
| (22.8) |
| (41.5) |
| 43.8 |
| (89.4) |
| (40.8) |
| (17.6) |
| 2.5 |
| (134.4) |
| (20.3) |
| (2.3) |
| (0.2) |
| (37.7) |
| (58.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.9) |
| 1.3 |
| (10.6) |
| (16.0) |
| 5.7 |
| 16.8 |
| 9.0 |
| 6.3 |
| 9.0 |
| 9.5 |
| 2.1 |
| 1.4 |
| 3.4 |
| 3.1 |
| 6.2 |
| 4.9 |
| 7.0 |
| 7.8 |
| 3.6 |
| 3.7 |
| 6.1 |
| 7.3 |
| 13.7 |
| 8.8 |
| 11.3 |
| 85.2 |
| (118.3) |
| 454.5 |
| 96.2 |
| (161.5) |
| 73.1 |
| 244.0 |
| (414.0) |
| 65.1 |
| 79.3 |
| 197.2 |
| 83.3 |
| (44.1) |
| 51.5 |
| 140.1 |
| 9.4 |
| (98.4) |
| 43.8 |
| 148.1 |
| 11.4 |
| (4.3) |
| (35.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |