| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 1,239.0 | 1,247.0 | 1,229.8 | 1,217.2 | 1,174.7 | 1,184.1 | 1,177.5 | 1,162.5 | 1,141.2 | 1,146.5 | 1,136.7 | 1,138.7 | 1,105.4 | 1,117.8 | 1,101.9 | 1,099.5 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 4,933.1 | 4,868.8 | 4,665.4 | 4,527.2 | 4,393.0 | 4,099.9 | 2,651.4 | 622.7 | 330.5 | 151.5 |
| Cost of Revenue | 1,114.9 | 1,119.0 | 1,129.6 | 1,077.8 | 1,100.5 | 1,054.6 | 822.0 | 115.4 | 61.0 | 30.8 |
| Gross Profit | 3,818.1 | 3,749.7 | 3,535.8 | 3,449.4 | 3,292.5 | 3,045.3 | 1,829.4 | 507.3 | 269.5 | 120.7 |
| Operating Expenses | ||||||||||
| Research & Development | 867.4 | 844.9 | 852.4 | 803.2 | 774.1 | 363.0 | 164.1 | 67.1 | 33.0 | 15.7 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 1,192.5 | 1,123.6 | 813.3 | 525.3 | 245.4 | 1,063.6 | 659.8 | 12.7 | 6.2 | (4.8) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 566.9 | 522.1 | 305.3 | 194.9 | 145.6 | (274.0) | 5.7 | 1.1 | 0.8 | 0.3 |
| Net Income From Continuing Ops | 2,071.2 | 1,900.1 | 1,010.2 | |||||||
| Per Share | ||||||||||
| EPS Basic | 7.03 | 6.32 | 3.28 | 2.12 | 0.35 | 4.64 | 2.37 | 0.09 | 0.00 | (0.11) |
| EPS Diluted | 6.90 | 6.18 | 3.21 | 2.07 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 1,322.8 | 1,256.5 | 935.9 | 629.7 | 327.8 | 1,111.8 | 688.7 | 29.1 | 13.2 | (2.0) |
| EBIT | 1,192.5 | 1,123.6 | 813.3 | 525.3 | ||||||
| 1,073.8 |
| 1,071.4 |
| 1,050.8 |
| 1,021.5 |
| 956.2 |
| 882.5 |
| 777.2 |
| 663.5 |
| 328.2 |
| 188.3 |
| 166.6 |
| 145.8 |
| 122.0 |
| 105.8 |
| 90.1 |
| 74.5 |
| 60.1 |
| Cost of Revenue | 274.3 | 295.7 | 271.8 | 273.2 | 278.4 | 287.4 | 283.9 | 285.1 | 273.3 | 276.3 | 271.0 | 266.6 | 263.9 | 294.4 | 270.7 | 273.6 | 261.8 | 257.3 | 271.0 | 261.3 | 265.0 | 267.3 | 258.7 | 192.3 | 103.7 | 32.5 | 30.8 | 27.9 | 24.1 | 19.5 | 16.8 | 13.0 | 11.7 |
| Gross Profit | 964.7 | 951.3 | 958.1 | 944.1 | 896.3 | 896.8 | 893.7 | 877.4 | 867.9 | 870.2 | 865.7 | 872.1 | 841.4 | 823.4 | 831.2 | 825.8 | 812.0 | 814.0 | 779.8 | 760.2 | 691.2 | 615.2 | 518.5 | 471.2 | 224.5 | 155.7 | 135.7 | 117.9 | 97.9 | 86.3 | 73.3 | 61.6 | 48.4 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 227.9 | 222.9 | 210.1 | 206.4 | 205.4 | 217.1 | 223.0 | 206.8 | 205.6 | 205.3 | 196.8 | 191.8 | 209.3 | 261.3 | 195.9 | 172.6 | 144.3 | 117.0 | 98.5 | 82.3 | 65.2 | 52.4 | 42.6 | 42.7 | 26.4 | 20.7 | 17.6 | 15.1 | 13.8 | 10.8 | 8.9 | 7.0 | 6.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | 330.1 | 359.5 | 342.8 | 339.0 | 347.0 | 358.9 | 361.7 | 358.8 | 348.0 | 371.1 | 374.4 | 373.4 | 422.5 | 505.6 | 427.7 | 400.5 | 362.8 | ||||||||||||||||
| General & Administrative | 96.3 | 119.0 | 94.7 | 76.9 | 102.3 | 95.7 | 126.1 | 109.5 | 111.3 | 125.3 | 125.1 | 129.3 | 199.9 | 186.5 | 141.0 | 131.1 | 117.8 | ||||||||||||||||
| Depreciation & Amortization | 32.8 | 39.5 | 29.1 | 28.9 | 35.3 | 41.4 | 28.9 | 25.7 | 26.7 | 34.3 | 23.5 | 22.6 | 24.1 | 27.5 | 19.9 | 19.6 | |||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 654.2 | 701.4 | 647.7 | 622.3 | 654.7 | 671.7 | 710.8 | 675.1 | 664.9 | 701.6 | 696.4 | 694.5 | 831.7 | 953.3 | 764.7 | 704.1 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 310.5 | 249.9 | 310.4 | 321.7 | 241.6 | 225.1 | 182.8 | 202.4 | 203.0 | 168.5 | 169.4 | 177.6 | 9.7 | (129.9) | 66.5 | 121.7 | 187.1 | 251.8 | 290.9 | 294.6 | 226.3 | 256.1 | 192.2 | 188.1 | 23.4 | 10.6 | (1.7) | 2.3 | 1.6 | 5.5 | (1.1) | 3.4 | (1.7) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Pre-Tax Income | 531.6 | 863.6 | 794.7 | 448.2 | 315.8 | 450.3 | 280.4 | 292.9 | 292.0 | 352.9 | 185.8 | 250.4 | 43.2 | (39.5) | 54.7 | 90.4 | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 105.9 | 189.6 | 181.8 | 89.6 | 61.2 | 82.5 | 73.4 | 73.9 | 75.7 | 54.1 | 44.6 | 68.4 | 27.8 | 64.5 | 6.4 | 44.6 | 30.0 | (352.1) | 69.9 | 6.8 | 1.4 | 4.0 | (4.6) | 4.2 | 2.1 | (0.8) | 0.3 | 1.2 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 |
| Net Income From Continuing Ops | 425.7 | 674.1 | 612.9 | 358.6 | 254.6 | 367.9 | 207.1 | 219.0 | 216.3 | 298.8 | 141.2 | 182.0 | 15.4 | (104.1) | 48.4 | 45.8 | 113.7 | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | 425.7 | 674.1 | 612.9 | 358.6 | 254.6 | 367.9 | 207.1 | 219.0 | 216.3 | 298.8 | 141.2 | 182.0 | 15.4 | (104.1) | 48.4 | 45.8 | 113.7 | ||||||||||||||||
| Net Income Attributable To Parent | 425.7 | 674.1 | 612.9 | 358.6 | 254.6 | 367.9 | 207.1 | 219.0 | 216.3 | 298.8 | 141.2 | 182.0 | 15.4 | (104.1) | 48.4 | 45.8 | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | 425.7 | 674.1 | 612.9 | 358.6 | 254.6 | 367.9 | 207.1 | 219.0 | 216.3 | 298.8 | 141.2 | 182.0 | 15.4 | (104.0) | 48.4 | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | 1.45 | - | 2.05 | 1.19 | 0.84 | - | 0.67 | 0.71 | 0.70 | - | 0.47 | 0.61 | 0.05 | - | 0.16 | 0.15 | 0.38 | - | 1.14 | 1.07 | 0.77 | - | 0.70 | 0.66 | 0.10 | - | 0.01 | 0.02 | 0.00 | - | (0.01) | 0.01 | (0.02) |
| EPS Diluted | 1.42 | - | 2.01 | 1.16 | 0.81 | - | 0.66 | 0.70 | 0.69 | - | 0.45 | 0.59 | 0.05 | - | 0.16 | 0.15 | 0.37 | - | |||||||||||||||
| Shares Basic | 294.4 | - | 298.7 | 301.8 | 304.9 | - | 307.5 | 309.1 | 308.7 | - | 302.5 | 299.1 | 295.4 | - | 295.5 | 298.6 | 299.1 | - | |||||||||||||||
| Shares Diluted | 300.2 | - | 305.0 | 308.2 | 312.8 | - | 314.2 | 314.0 | 315.4 | - | 310.4 | 305.9 | 304.1 | - | 302.0 | 307.2 | 306.6 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | 343.3 | 289.4 | 339.5 | 350.6 | 276.9 | 266.4 | 211.7 | 228.1 | 229.7 | 202.8 | 192.9 | 200.2 | 33.8 | (102.3) | 86.4 | 141.3 | 202.3 | 265.1 | 303.3 | 306.4 | 237.0 | 265.8 | 199.6 | 194.5 | 28.7 | 15.5 | 2.7 | 6.1 | 4.9 | 7.9 | 0.8 | 4.9 | (0.5) |
| EBIT | 310.5 | 249.9 | 310.4 | 321.7 | 241.6 | 225.1 | 182.8 | 202.4 | 203.0 | 168.5 | 169.4 | 177.6 | 9.7 | (129.9) | 66.5 | 121.7 | 187.1 | 251.8 | 290.9 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1,371.4 | 1,388.3 | 1,427.4 | 1,541.3 | 1,696.6 | 1,136.0 | 684.9 | 340.6 | 185.8 | 82.7 |
| General & Administrative | 386.9 | 392.9 | 442.7 | 579.7 | 576.4 | 482.8 | 320.5 | 86.8 | 44.5 | 27.1 |
| Depreciation & Amortization | 130.3 | 132.8 | 122.6 | 104.5 | 82.3 | 48.2 | 28.9 | 16.4 | 7.0 | 2.8 |
| Amortization of Intangibles | - | 13.9 | 13.5 | 12.5 | 5.3 | 1.0 | 1.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,625.6 | 2,626.1 | 2,722.5 | 2,924.1 | 3,047.1 | 1,981.7 | 1,169.5 | 494.6 | 263.3 | 125.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 2,638.1 | 2,422.3 | 1,315.6 | 832.3 | 249.3 | 1,101.6 | 678.0 | 26.4 | 8.3 | (3.5) |
| 637.5 |
| 103.7 |
| 1,375.6 |
| 672.3 |
| 25.3 |
| 7.6 |
| (3.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2,071.2 | 1,900.1 | 1,010.2 | 637.5 | 103.7 | 1,375.6 | 672.3 | 25.3 | 7.6 | (3.8) |
| Net Income Attributable To Parent | 2,071.2 | 1,900.1 | 1,010.2 | 637.5 | 103.7 | 1,375.6 | 672.3 | 25.3 | 7.6 | (3.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,071.2 | 1,900.1 | 1,010.2 | 637.5 | 103.7 | 1,375.1 | 671.5 | 21.8 | 0.0 | (8.2) |
| 0.34 |
| 4.50 |
| 2.25 |
| 0.09 |
| 0.00 |
| (0.11) |
| Shares Basic | 294.4 | 300.5 | 308.0 | 300.7 | 296.6 | 296.3 | 283.9 | 233.6 | 84.5 | 78.1 |
| Shares Diluted | 300.2 | 307.3 | 315.1 | 308.5 | 304.2 | 305.8 | 298.1 | 254.3 | 116.0 | 78.1 |
| 245.4 |
| 1,063.6 |
| 659.8 |
| 12.7 |
| 6.2 |
| (4.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 325.4 |
| 293.7 |
| 271.2 |
| 245.7 |
| 214.0 |
| 190.2 |
| 159.2 |
| 121.6 |
| 100.9 |
| 96.0 |
| 79.7 |
| 64.0 |
| 55.1 |
| 53.5 |
| 41.1 |
| 36.3 |
| 119.8 |
| 96.7 |
| 112.1 |
| 154.1 |
| 92.7 |
| 93.5 |
| 81.2 |
| 53.1 |
| 23.6 |
| 23.8 |
| 21.0 |
| 18.5 |
| 14.9 |
| 12.0 |
| 10.0 |
| 7.6 |
| 15.3 |
| 13.3 |
| 12.4 |
| 11.8 |
| 10.7 |
| 9.7 |
| 7.4 |
| 6.4 |
| 5.3 |
| 4.9 |
| 4.4 |
| 3.8 |
| 3.3 |
| 2.4 |
| 1.9 |
| 1.5 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 624.9 |
| 562.2 |
| 488.9 |
| 465.6 |
| 464.9 |
| 359.1 |
| 326.2 |
| 283.1 |
| 201.1 |
| 145.2 |
| 137.4 |
| 115.7 |
| 96.3 |
| 80.8 |
| 74.3 |
| 58.1 |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.6 |
| 0.3 |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 143.7 |
| 138.5 |
| 410.3 |
| 323.9 |
| 228.9 |
| 264.7 |
| 194.0 |
| 190.2 |
| 29.2 |
| 14.5 |
| 2.5 |
| 6.8 |
| 2.5 |
| 6.1 |
| (0.5) |
| 4.0 |
| (1.2) |
| 490.6 |
| 340.4 |
| 317.1 |
| 227.5 |
| 260.6 |
| 198.6 |
| 186.0 |
| 27.1 |
| 15.3 |
| 2.2 |
| 5.5 |
| 2.2 |
| 5.7 |
| (0.6) |
| 3.8 |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 490.6 |
| 340.4 |
| 317.1 |
| 227.5 |
| 260.6 |
| 198.6 |
| 186.0 |
| 27.1 |
| 15.3 |
| 2.2 |
| 5.5 |
| 2.2 |
| 5.7 |
| (0.6) |
| 3.8 |
| (1.3) |
| 113.7 |
| 490.6 |
| 340.4 |
| 317.1 |
| 227.5 |
| 260.6 |
| 198.6 |
| 186.0 |
| 27.1 |
| 15.3 |
| 2.2 |
| 5.5 |
| 2.2 |
| 5.7 |
| (0.6) |
| 3.8 |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.7 |
| 113.6 |
| 490.5 |
| 340.3 |
| 316.9 |
| 227.4 |
| 260.3 |
| 198.4 |
| 185.7 |
| 27.0 |
| 13.8 |
| 2.2 |
| 5.5 |
| 0.2 |
| 1.4 |
| (0.6) |
| 0.5 |
| (1.3) |
| 1.11 |
| 1.04 |
| 0.74 |
| - |
| 0.66 |
| 0.63 |
| 0.09 |
| - |
| 0.01 |
| 0.02 |
| 0.00 |
| - |
| (0.01) |
| 0.00 |
| (0.02) |
| 297.4 |
| 295.7 |
| 293.8 |
| - |
| 284.8 |
| 282.9 |
| 279.9 |
| - |
| 273.3 |
| 271.8 |
| 109.7 |
| - |
| 85.6 |
| 83.3 |
| 80.6 |
| 305.9 |
| 305.9 |
| 305.4 |
| - |
| 299.3 |
| 297.2 |
| 295.2 |
| - |
| 292.8 |
| 292.2 |
| 136.4 |
| - |
| 111.0 |
| 108.5 |
| 80.6 |
| 294.6 |
| 226.3 |
| 256.1 |
| 192.2 |
| 188.1 |
| 23.4 |
| 10.6 |
| (1.7) |
| 2.3 |
| 1.6 |
| 5.5 |
| (1.1) |
| 3.4 |
| (1.7) |