VEEV
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Total Revenues | | 3,195.3 | 3,195.3 | 2,746.6 | 2,363.7 | 2,155.1 | 1,850.8 | 1,465.1 | 1,104.1 | 862.2 | 685.6 | 544.0 | 409.2 | 313.2 | 210.2 | 129.5 | 61.3 | 29.1 |
|---|
| Cost of Revenues | | 782.0 | 782.0 | 699.6 | 677.3 | 609.4 | 503.7 | 408.9 | 303.4 | 245.3 | 211.4 | 173.7 | 142.2 | 115.7 | 82.6 | 57.0 | 29.1 | 12.3 |
|---|
| Gross Profit | | 2,413.3 | 2,413.3 | 2,047.0 | 1,686.4 | 1,545.7 | 1,347.1 | 1,056.1 | 800.7 | 616.9 | 474.1 | 370.4 | 267.0 | 197.6 | 127.5 | 72.5 | 32.2 | 16.8 |
| Revenue |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Total Revenues | | 836.0 | 811.2 | 789.1 | 759.0 | 720.9 | 699.2 | 676.2 | 650.3 | 630.6 | 616.5 |
|---|
| Cost of Revenues | | 213.5 | 199.5 | 195.3 | 173.8 | 181.0 | 174.4 | 170.4 | 173.9 | 173.9 | 167.7 |
|---|
| Gross Profit | | 622.5 | 611.8 | 593.8 | 585.2 | 539.9 | 524.8 | 505.8 | 476.5 | 456.7 | 448.8 |
| Operating Income |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 520.3 | 382.0 | 294.2 | 209.9 | 158.8 | 132.1 | 96.8 | 66.0 | 41.2 | 26.3 | 14.6 | 7.8 | 3.6 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 566.3 | 459.6 | 384.1 | 304.6 | 235.3 | 191.3 | 165.6 | 122.4 | 86.4 | 61.9 | 27.9 | 17.8 | 8.1 |
|---|
| Depreciation & Amortization | | 39.9 | 0.0 | 39.4 | 32.6 | 37.7 | 27.4 | 29.5 | 27.8 | 14.1 | 14.3 | 13.8 | 8.5 | 3.9 | 2.4 | 0.8 | 0.4 | 0.2 |
|---|
| Total Operating Expenses | | 1,496.9 | 1,496.9 | 1,355.5 | 1,257.0 | 1,086.6 | 841.6 | 678.3 | 514.5 | 394.1 | 323.3 | 262.4 | 188.4 | 127.6 | 88.2 | 42.5 | 25.6 | 11.7 |
|---|
| Operating Income | | 916.4 | 916.4 | 691.4 | 429.3 | 459.1 | 505.5 | 377.8 | 286.2 | 222.9 | 150.8 | 108.0 | 78.6 | 70.0 | 39.3 | 30.0 | 6.6 | 5.1 |
| Operating Income |
|
TTM |
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Depreciation & Amortization | | 0.0 | 19.9 | 10.1 | 9.8 | 9.9 | 9.9 | 11.0 | 8.5 | 9.7 | 8.4 |
|---|
| Total Operating Expenses | | 376.6 | 370.9 | 397.9 | 351.5 | 351.5 | 343.5 | 339.3 | 321.3 | 321.4 | 320.3 |
|---|
| Operating Income | | 245.9 | 240.9 | 195.9 | 233.7 | 188.4 | 181.4 | 166.5 | 155.2 | 135.3 | 128.5 |
| Net Income |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Interest Income | | 0.0 | 0.0 | 208.0 | 133.7 | 45.9 | 14.7 | 15.9 | 25.2 | 15.4 | 8.4 | 4.5 | 4.6 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 278.1 | 278.1 | 227.9 | 158.7 | 50.0 | 6.8 | 16.2 | 27.5 | 15.8 | 7.8 | 1.7 | 0.0 | -2.8 | -0.8 | -0.9 | 0.0 | 0.2 |
|---|
| IBT | | 1,194.5 | 1,194.5 | 919.4 | 588.0 | 509.1 | 512.3 | 394.0 | 313.7 | 238.6 | 158.6 | 109.6 | 78.6 | 67.2 | 38.5 | 29.1 | 6.7 | 5.3 |
|---|
| Income Tax Expense | | 285.6 | 285.6 | 205.2 | 62.3 | 21.4 | 84.9 | 14.0 | 12.6 | 8.8 | 16.7 | 40.8 | 24.2 | 26.8 | 14.9 | 10.3 | 2.4 | 1.4 |
|---|
| Net Income | | 908.9 | 908.9 | 714.1 | 525.7 | 487.7 | 427.4 | 380.0 | 301.1 | 229.8 | 142.0 | 68.8 | 54.5 | 40.4 | 23.6 | 18.8 | 4.2 | 3.9 |
| Net Income |
|
TTM |
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Interest Income | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Expense | | 71.7 | 71.9 | 69.5 | 65.1 | 56.7 | 60.9 | 58.6 | 51.7 | 47.4 | 42.2 |
|---|
| IBT | | 317.5 | 312.8 | 265.4 | 298.8 | 245.1 | 242.3 | 225.1 | 206.9 | 182.7 | 170.7 |
|---|
| Income Tax Expense | | 73.3 | 76.6 | 65.1 | 70.6 | 49.5 | 56.5 | 54.0 | 45.2 | 35.3 | 35.5 |
|---|
| Net Income | | 244.2 | 236.2 | 200.3 | 228.2 | 195.6 | 185.8 | 171.0 | 161.7 | 147.4 | 135.2 |
| Per Share Data |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $3.14 | $2.79 | $2.52 | $2.04 | $1.59 | $1.08 | $0.57 | $0.41 | $0.31 | $0.20 | $0.03 | $0.01 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $3.00 | $2.63 | $2.36 | $1.90 | $1.47 | $0.98 | $0.53 | $0.38 | $0.28 | $0.15 | $0.03 | $0.01 | $0.00 |
|---|
| Shares Outstanding | | 164.3 | 163.7 | 161.9 | 160.5 | 155.4 | 153.3 | 150.7 | 147.8 | 144.2 | 140.3 | 135.7 | 132.0 | 127.7 | 51.7 | 108.4 | 108.4 | 105.9 |
|---|
| Diluted Shares Outstanding | | 168.3 | 167.0 | 165.2 | 163.5 | 162.4 | 162.3 | 160.7 | 158.3 | 156.1 | 153.7 | 147.6 | 145.0 | 144.2 | 68.0 | 120.8 | 120.8 | 115.6 |
| Per Share Data |
|
TTM |
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
|---|
| Shares Outstanding | | 164.3 | 163.7 | 163.1 | 162.7 | 162.4 | 162.0 | 161.7 | 161.4 | 161.1 | 160.8 |
|---|
| Diluted Shares Outstanding | | 168.3 | 168.0 | 167.3 | 166.2 | 165.7 | 165.0 | 164.6 | 164.4 | 164.1 | 163.8 |
| Current Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Cash And Equivalents | | 703.5 | 1,118.8 | 703.5 | 886.5 | 1,138.0 | 730.5 | 476.7 | 551.0 | 320.2 | 217.6 | 132.2 | 129.3 | 262.5 | 31.9 | 16.9 |
|---|
| Short Term Investments | | 3,324.3 | 4,031.4 | 3,324.3 | 2,216.2 | 1,238.1 | 933.1 | 610.0 | 539.2 | 441.8 | 301.3 | 214.0 | 268.6 | 25.6 | 14.3 | 0.0 |
|---|
| Total Cash & ST Investments | | 4,027.8 | 5,150.2 | 4,027.8 | 3,102.6 | 2,376.1 | 1,663.6 | 1,086.7 | 1,090.2 | 762.0 | 518.9 | 346.2 | 397.9 | 288.1 | 46.2 | 16.9 |
|---|
| Accounts Receivable | | 888.5 | 1,057.1 | 888.5 | 785.2 | 694.4 | 611.6 | 422.5 | 321.6 | 233.7 | 182.8 | 144.8 | 92.7 | 59.8 | 38.5 | 21.9 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 2.1 | 1.2 | 0.5 |
|---|
| Other Current Assets | | 86.9 | 101.5 | 86.9 | 81.5 | 36.7 | 35.6 | 21.9 | 21.7 | 12.4 | 10.2 | 10.2 | 6.5 | 3.7 | 1.1 | 0.4 |
|---|
| Total Current Assets | | 5,003.2 | 6,308.8 | 5,003.2 | 3,969.3 | 3,107.2 | 2,310.8 | 1,531.1 | 1,433.4 | 1,008.1 | 711.9 | 501.2 | 501.8 | 353.7 | 86.9 | 39.7 |
| Current Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Cash And Equivalents | | 1,930.4 | 1,965.0 | 1,118.8 | 1,044.5 | 1,165.8 | 1,197.2 | 703.5 | 743.7 | 742.6 | 1,093.6 |
|---|
| Short Term Investments | | 4,473.3 | 4,103.4 | 4,031.4 | 4,018.5 | 3,719.3 | 3,567.8 | 3,324.3 | 3,198.6 | 3,126.1 | 2,521.3 |
|---|
| Total Cash & ST Investments | | 6,403.7 | 6,068.4 | 5,150.2 | 5,063.0 | 4,885.1 | 4,765.0 | 4,027.8 | 3,942.3 | 3,868.7 | 3,614.9 |
|---|
| Accounts Receivable | | 472.4 | 541.3 | 1,057.1 | 301.3 | 404.2 | 401.1 | 888.5 | 300.3 | 416.6 | 451.0 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Current Assets | | 118.5 | 97.8 | 101.5 | 82.9 | 78.6 | 78.8 | 86.9 | 93.1 | 76.4 | 122.2 |
|---|
| Total Current Assets | | 6,994.6 | 6,707.5 | 6,308.8 | 5,447.2 | 5,367.8 | 5,244.9 | 5,003.2 | 4,335.8 | 4,361.8 | 4,188.1 |
| Long-Term Assets |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Net Property, Plant & Equipment | | 104.1 | 119.8 | 104.1 | 105.2 | 104.1 | 110.6 | 103.9 | 55.0 | 52.3 | 49.9 | 47.5 | 28.2 | 2.4 | 1.4 | 0.8 |
|---|
| Goodwill | | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 436.0 | 438.5 | 95.8 | 95.8 | 95.8 | 95.5 | 4.9 | 4.9 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 63.0 | 44.5 | 63.0 | 82.5 | 101.9 | 114.6 | 134.6 | 24.5 | 31.5 | 39.3 | 48.5 | 6.1 | 8.1 | 0.9 | 0.6 |
|---|
| Long-Term Investments | | 3.2 | 0.0 | 0.0 | 3.2 | 0.0 | 42.1 | 35.6 | 30.9 | 0.0 | 0.0 | 0.0 | -4.8 | -2.1 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 64.0 | 82.9 | 67.2 | 67.6 | 58.2 | 17.9 | 16.2 | 8.3 | 5.8 | 4.1 | 3.7 | 3.9 | 1.1 | 0.7 | 0.3 |
|---|
| Total Long-Term Assets | | 907.7 | 1,031.0 | 907.7 | 835.0 | 709.3 | 735.2 | 740.7 | 220.4 | 192.4 | 205.8 | 204.6 | 43.1 | 16.6 | 2.9 | 1.8 |
|---|
| Total Assets | | 5,910.9 | 7,339.8 | 5,910.9 | 4,804.3 | 3,816.5 | 3,046.1 | 2,271.8 | 1,653.8 | 1,200.5 | 917.7 | 705.8 | 544.9 | 370.3 | 89.8 | 41.4 |
| Long-Term Assets |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Net Property, Plant & Equipment | | 132.7 | 122.2 | 119.8 | 116.0 | 99.8 | 102.6 | 104.1 | 105.7 | 108.0 | 102.2 |
|---|
| Goodwill | | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 |
|---|
| Intangible Assets | | 36.4 | 40.5 | 44.5 | 48.5 | 53.3 | 58.2 | 63.0 | 67.9 | 72.8 | 77.7 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 86.1 | 88.7 | 82.9 | 78.6 | 78.9 | 75.8 | 67.2 | 58.1 | 61.4 | 59.0 |
|---|
| Total Long-Term Assets | | 1,004.8 | 1,057.5 | 1,031.0 | 1,005.7 | 963.0 | 942.6 | 907.7 | 890.0 | 866.4 | 835.2 |
|---|
| Total Assets | | 7,999.4 | 7,765.1 | 7,339.8 | 6,452.9 | 6,330.8 | 6,187.6 | 5,910.9 | 5,225.8 | 5,228.1 | 5,023.4 |
| Current Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Accounts Payable | | 31.5 | 30.4 | 31.5 | 41.7 | 20.3 | 23.3 | 19.4 | 9.1 | 6.9 | 5.7 | 4.6 | 3.9 | 2.1 | 3.3 | 1.5 |
|---|
| Short-Term Debt | | 9.3 | 10.0 | 9.3 | 22.6 | 11.0 | 11.7 | 10.0 | 6.9 | 5.1 | 5.2 | 2.3 | 18.6 | 16.7 | 11.4 | 6.2 |
|---|
| Other Current Liabilities | | 88.3 | 75.0 | 68.8 | 68.3 | 77.7 | 64.0 | 52.9 | 28.7 | 27.2 | 22.3 | 21.9 | 0.1 | 0.5 | 0.8 | 0.6 |
|---|
| Current Liabilities | | 1,178.9 | 1,398.4 | 1,178.9 | 1,006.8 | 840.8 | 716.0 | 551.2 | 401.0 | 314.7 | 246.8 | 186.3 | 135.5 | 86.6 | 54.3 | 26.2 |
| Current Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Accounts Payable | | 33.6 | 37.4 | 30.4 | 31.8 | 28.3 | 31.9 | 31.5 | 36.2 | 49.9 | 44.4 |
|---|
| Short-Term Debt | | 10.7 | 10.7 | 10.0 | 9.2 | 10.2 | 10.4 | 9.3 | 9.6 | 10.7 | 10.7 |
|---|
| Other Current Liabilities | | 99.5 | 70.9 | 53.7 | 65.5 | 63.6 | 74.1 | 68.8 | 71.4 | 80.7 | 76.6 |
|---|
| Current Liabilities | | 1,255.1 | 1,456.6 | 1,398.4 | 857.0 | 1,070.4 | 1,223.3 | 1,178.9 | 768.3 | 1,002.0 | 1,006.3 |
| Long-Term Liabilities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Long-Term Debt | | 46.4 | 65.8 | 46.4 | 49.7 | 43.6 | 51.4 | 44.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Capital Leases | | 46.4 | 75.8 | 55.8 | 61.0 | 54.6 | 63.1 | 54.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 2.1 | 0.6 | 2.1 | 1.5 | 2.2 | 1.8 | 2.4 | 6.1 | 7.3 | 13.0 | 10.6 | 0.0 | 1.7 | 0.4 | 0.4 |
|---|
| Total Liabilities | | 1,266.1 | 1,507.4 | 1,266.1 | 1,088.0 | 904.8 | 779.7 | 606.2 | 416.0 | 329.0 | 264.7 | 200.6 | 138.1 | 90.2 | 55.9 | 27.3 |
| Long-Term Liabilities |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Long-Term Debt | | 74.8 | 66.6 | 65.8 | 62.5 | 43.9 | 45.4 | 46.4 | 48.0 | 47.9 | 47.5 |
|---|
| Capital Leases | | 85.4 | 77.2 | 75.8 | 71.7 | 54.1 | 45.4 | 46.4 | 57.7 | 58.5 | 58.2 |
|---|
| Def. Tax Liability | | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 2.1 | 1.1 | 1.3 | 1.4 |
|---|
| Total Liabilities | | 1,360.9 | 1,554.0 | 1,507.4 | 951.5 | 1,146.1 | 1,298.2 | 1,266.1 | 846.0 | 1,075.5 | 1,080.3 |
| Total Common Equity |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Common Stock | | 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 |
|---|
| Retained Earnings | | 2,740.5 | 3,454.6 | 2,740.5 | 2,214.8 | 1,727.0 | 1,299.7 | 919.7 | 619.2 | 354.9 | 212.2 | 143.4 | 88.9 | 48.5 | 24.9 | 6.1 |
|---|
| Comprehensive Income | | -10.6 | -8.4 | -10.6 | -31.1 | -12.0 | 1.0 | 0.5 | 0.9 | 1.4 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Common Equity | | 4,644.8 | 5,832.4 | 4,644.8 | 3,716.3 | 2,911.6 | 2,266.3 | 1,665.6 | 1,237.7 | 871.5 | 653.0 | 505.2 | 406.8 | 280.1 | 34.0 | 14.1 |
| Total Common Equity |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | 3,883.1 | 3,682.8 | 3,454.6 | 3,259.0 | 3,073.2 | 2,902.1 | 2,740.5 | 2,593.1 | 2,457.9 | 2,346.3 |
|---|
| Comprehensive Income | | -2.0 | 8.9 | -8.4 | -6.5 | -5.6 | -30.6 | -10.6 | -37.5 | -34.4 | -25.8 |
|---|
| Total Common Equity | | 6,638.5 | 6,211.1 | 5,832.4 | 5,501.4 | 5,184.7 | 4,889.4 | 4,644.8 | 4,379.8 | 4,152.6 | 3,943.1 |
| Other |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Total Debt | | 55.8 | 75.8 | 55.8 | 61.0 | 54.6 | 63.1 | 54.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 4,644.8 | 5,832.4 | 4,644.8 | 3,716.3 | 2,911.6 | 2,266.3 | 1,665.6 | 1,237.7 | 871.5 | 653.0 | 505.2 | 406.8 | 280.1 | 34.0 | 14.1 |
| Other |
|
2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 |
| Total Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Book Value | | 6,638.5 | 6,211.1 | 5,832.4 | 5,501.4 | 5,184.7 | 4,889.4 | 4,644.8 | 4,379.8 | 4,152.6 | 3,943.1 |
| Cash Flow From Operating Activities |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Income | | 525.7 | 908.9 | 714.1 | 525.7 | 487.7 | 427.4 | 380.0 | 301.1 | 229.8 | 142.0 | 68.8 | 54.5 | 40.4 | 23.6 | 18.8 | 4.2 | 3.9 |
|---|
| Depreciation & Amortization | | 32.6 | 50.5 | 50.9 | 37.2 | 29.1 | 27.4 | 29.5 | 27.8 | 14.1 | 14.3 | 13.8 | 8.5 | 3.9 | 2.4 | 0.8 | 0.4 | 0.2 |
|---|
| Stock-Based Compensation | | 393.7 | 472.7 | 0.0 | 0.0 | 351.9 | 234.6 | 185.0 | 115.9 | 76.4 | 54.0 | 40.8 | 24.3 | 14.3 | 7.0 | 0.7 | 0.4 | 0.2 |
|---|
| Change Working Capital | | 292.8 | -91.9 | 7.6 | 60.8 | -151.7 | 20.7 | -75.6 | -18.2 | -17.4 | 18.5 | 23.7 | -4.2 | 10.9 | 10.2 | 10.5 | -1.2 | 1.2 |
|---|
| Change In Accounts Receivable | | -112.5 | -254.6 | -169.0 | -104.0 | -91.1 | -67.0 | -174.1 | -55.5 | -79.0 | -50.7 | -38.1 | -46.7 | -34.5 | -19.7 | -17.1 | -12.8 | -5.5 |
|---|
| Change In Accounts Payable | | -10.2 | 6.1 | -2.0 | -10.2 | 21.4 | -3.0 | 0.8 | 2.8 | 1.8 | 1.4 | 1.1 | -0.5 | 1.7 | -1.3 | 1.7 | 0.4 | 0.4 |
|---|
| Change In Inventories | | -21.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -22.6 | -38.0 | -10.7 | 6.0 | 4.5 | 3.6 | -1.9 | 2.7 | 5.0 | 3.7 | 0.9 |
|---|
| Other Non-cash Items | | -300.1 | 10.0 | 429.6 | 393.0 | 63.5 | 43.2 | 33.5 | 17.4 | 16.0 | 1.4 | 2.0 | 3.0 | 2.4 | 0.4 | 0.6 | 0.3 | 0.0 |
|---|
| Cash from Operations | | 911.3 | 0.0 | 0.0 | 0.0 | 780.5 | 764.5 | 551.2 | 437.4 | 310.8 | 234.5 | 144.0 | 80.1 | 67.7 | 41.8 | 30.8 | 4.7 | 4.9 |
| Cash Flow From Operating Activities |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Net Income | | 244.2 | 236.2 | 200.3 | 228.2 | 195.6 | 185.8 | 171.0 | 161.7 | 147.4 | 135.2 |
|---|
| Depreciation & Amortization | | 11.4 | 9.7 | 13.2 | 13.1 | 13.1 | 9.9 | 11.0 | 8.5 | 9.7 | 8.8 |
|---|
| Stock-Based Compensation | | -1.8 | 120.3 | -1.9 | 0.0 | 0.0 | 117.9 | 108.4 | 0.0 | 0.0 | 0.0 |
|---|
| Change Working Capital | | -286.9 | -197.7 | -152.5 | 545.2 | -235.1 | -118.0 | -162.0 | 522.7 | -171.8 | -128.2 |
|---|
| Change In Accounts Receivable | | -938.8 | 100.8 | 68.4 | 515.0 | -755.8 | 102.7 | -3.4 | 487.6 | -588.3 | 116.1 |
|---|
| Change In Accounts Payable | | 2.9 | -0.2 | -4.4 | 7.7 | -2.4 | 3.8 | -3.6 | 0.3 | -4.7 | -13.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Non-cash Items | | 125.1 | 5.8 | 120.3 | 118.1 | 116.9 | -0.1 | -2.3 | 97.2 | 97.7 | 100.2 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Investing Activities |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Capital Expenditure | | -26.2 | -29.1 | -20.5 | -26.2 | -2.5 | -2.5 | 0.6 | -4.3 | -9.8 | -11.4 | -7.5 | -22.2 | -27.4 | -3.0 | -1.6 | -1.2 | -0.6 |
|---|
| Acquisitions | | 26.2 | 0.0 | 0.0 | 0.0 | -7.8 | -7.8 | -448.2 | -448.2 | 1.4 | -1.7 | -0.6 | -126.2 | -0.4 | -12.1 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -2,698.0 | -3,133.1 | -2,582.0 | -2,698.0 | -1,996.9 | -1,117.1 | -979.3 | -752.5 | -726.4 | -437.9 | -314.8 | -313.4 | -402.0 | -21.4 | -14.4 | 0.0 | 0.0 |
|---|
| Sales of Investment | | 1,647.8 | 2,057.8 | 1,902.3 | 1,647.8 | 1,002.7 | 792.9 | 654.3 | 688.1 | 632.3 | 293.6 | 225.6 | 365.0 | 156.9 | 9.7 | 0.0 | 0.0 | 0.0 |
|---|
| Other Investing Activities | | -26.2 | 0.0 | 0.0 | 0.0 | -3.2 | -11.7 | 438.9 | 0.0 | -1.4 | 1.5 | 0.7 | 0.0 | 0.4 | 0.3 | -0.4 | -0.5 | -0.1 |
|---|
| Cash from Investing | | -1,076.4 | 0.0 | 0.0 | 0.0 | -1,007.7 | -346.2 | -333.6 | -516.9 | -103.9 | -155.8 | -96.7 | -96.7 | -272.5 | -26.6 | -16.4 | -1.7 | -0.7 |
| Cash Flow From Investing Activities |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Capital Expenditure | | -7.0 | -9.9 | -6.3 | -5.9 | -4.7 | -4.3 | -3.1 | -8.5 | -7.7 | -5.9 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | -746.9 | -933.3 | -785.8 | -667.1 | -375.4 | -814.2 | -614.5 | -777.8 | -555.9 | -541.5 |
|---|
| Sales of Investment | | 586.2 | 448.0 | 402.8 | 620.9 | 364.5 | 520.3 | 503.7 | 513.9 | 476.9 | 474.1 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash Flow From Financing Activities |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 | -1.0 | -1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | -5.2 | 75.8 | 20.0 | -5.2 | 6.4 | -8.1 | 9.3 | 55.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Issuance of Common Stock | | 62.7 | 0.0 | 0.0 | 0.0 | 43.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.5 | 214.5 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -78.9 | -169.9 | 0.0 | 0.0 | -63.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 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 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | -78.9 | 0.0 | 0.0 | 0.0 | -19.4 | -3.8 | 34.9 | 11.0 | 25.9 | 20.8 | 38.0 | 19.5 | 37.1 | 0.9 | 0.6 | 0.0 | 0.9 |
|---|
| Cash from Financing | | -16.2 | 0.0 | 0.0 | 0.0 | -19.4 | -4.1 | 33.8 | 10.0 | 25.9 | 20.8 | 38.0 | 19.5 | 71.6 | 215.4 | 0.6 | 0.0 | 0.9 |
| Cash Flow From Financing Activities |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Debt Issued | | 0.0 | 85.4 | 8.2 | 1.5 | 4.1 | 17.6 | -1.6 | 0.0 | -1.9 | -0.8 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Repurchase of Common Stock | | -169.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash position |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Net Change in Cash | | -183.0 | 302.4 | 414.3 | -183.0 | -251.6 | 409.5 | 251.9 | -72.4 | 230.8 | 102.6 | 85.4 | 2.9 | -133.3 | 230.6 | 15.0 | 3.1 | 5.1 |
|---|
| Closing Cash Balance | | 703.5 | 1,423.4 | 1,121.0 | 706.7 | 889.7 | 1,141.2 | 731.7 | 479.8 | 552.2 | 320.2 | 217.6 | 132.2 | 129.3 | 262.5 | 31.9 | 16.9 | 13.8 |
| Cash position |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Net Change in Cash | | -238.9 | -270.3 | -34.6 | 846.2 | 74.3 | -121.2 | -32.4 | 493.7 | -40.2 | 1.1 |
|---|
| Closing Cash Balance | | 1,423.4 | 1,660.1 | 1,930.4 | 1,967.2 | 1,121.0 | 1,046.7 | 1,167.9 | 1,200.4 | 703.5 | 746.9 |
| Free Cash Flow |
|
TTM |
2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| Free Cash Flow | | 885.1 | 1,386.1 | 1,069.5 | 885.1 | 778.0 | 762.0 | 551.8 | 433.1 | 301.0 | 223.2 | 136.5 | 58.0 | 40.3 | 38.8 | 29.2 | 3.5 | 4.3 |
|---|
| Real Free Cash Flow | | 491.4 | 913.4 | 1,069.5 | 885.1 | 426.1 | 527.3 | 366.8 | 317.1 | 224.6 | 169.1 | 95.7 | 33.7 | 26.0 | 31.8 | 28.5 | 3.1 | 4.2 |
| Free Cash Flow |
|
4-2026 | 3-2026 | 2-2026 | 1-2026 | 4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 |
| Free Cash Flow | | 99.8 | 186.5 | 232.1 | 871.2 | 64.8 | 159.8 | 89.8 | 755.0 | 50.0 | 76.7 |
|---|
| Real Free Cash Flow | | 101.7 | 66.2 | 234.1 | 871.2 | 64.8 | 42.0 | -18.6 | 755.0 | 50.0 | 76.7 |