{"meta":{"as_of":"2026-09-19","revision":5,"skeleton":false,"compiled_at":"2026-09-19T21:11:25.056076+00:00","extract_url":null,"extract_form":null,"authored_hash":"ccb14d46ccb564ee3020778f70a12904","extract_filed":null,"extract_source":"authored","generated_hash":"314809192201b490af987bb999de8a6b","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"BOX INC","source":"Quarter values retain field-level provenance. Fiscal labels reviewed against https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm (2026-08-26); Issuer fiscal years end January 31; July 2026 is Q2 FY2027, not SEC filing-year metadata.","quarters":[{"cfo":{"value":62582000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":62311000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":608765000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-12-04","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000950170-24-133239","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":271000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":275913000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":12893000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"NetIncomeLoss","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2024-10-31","eps_diluted":{"value":0.05,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"EarningsPerShareDiluted","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":220357000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"GrossProfit","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":651675000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-12-04","concept":"LongTermDebtNoncurrent","accession":"0000950170-24-133239","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":{"value":149071000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"operating_income":{"value":23411000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"OperatingIncomeLoss","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":102173000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":101545000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":624575000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-09","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":628000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":279520000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":194010000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"NetIncomeLoss","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2025-01-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":220736000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"GrossProfit","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":448638000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-09","concept":"LongTermDebtNoncurrent","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":17936000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"OperatingIncomeLoss","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":127059000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":126748000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-27","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":689628000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-29","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000950170-25-078934","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":311000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":276272000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":8194000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"NetIncomeLoss","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2025-04-30","eps_diluted":{"value":0.02,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"EarningsPerShareDiluted","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":215599000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"GrossProfit","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":449231000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-29","concept":"LongTermDebtNoncurrent","accession":"0000950170-25-078934","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":{"value":149614000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"operating_income":{"value":6338000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"OperatingIncomeLoss","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":45964000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-26","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":44101000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-26","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":657826000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-27","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000950170-25-111701","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":1863000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-26","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":293999000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":13445000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"NetIncomeLoss","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2025-07-31","eps_diluted":{"value":0.05,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"EarningsPerShareDiluted","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":232477000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"GrossProfit","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":449822000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-27","concept":"LongTermDebtNoncurrent","accession":"0000950170-25-111701","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":{"value":151102000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"operating_income":{"value":20578000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"OperatingIncomeLoss","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":73044000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":71066000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":633159000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":1978000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":301107000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":12065000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"NetIncomeLoss","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2025-10-31","eps_diluted":{"value":0.05,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"EarningsPerShareDiluted","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fiscal_label":"2026Q3","gross_profit":{"value":239532000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"GrossProfit","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":450415000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"LongTermDebtNoncurrent","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":{"value":149447000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"operating_income":{"value":25063000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-03","concept":"OperatingIncomeLoss","accession":"0001193125-25-306665","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":110383000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":108461000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":375130000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":1922000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":305875000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":81679000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"NetIncomeLoss","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2026-01-31","eps_diluted":null,"fiscal_label":"2026Q4","gross_profit":{"value":244998000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"GrossProfit","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":451011000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"LongTermDebtNoncurrent","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":31210000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-09","concept":"OperatingIncomeLoss","accession":"0001193125-26-098466","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":140191000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":138918000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-27","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":378836000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":1273000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":305941000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":17726000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"NetIncomeLoss","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2026-04-30","eps_diluted":{"value":0.08,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"EarningsPerShareDiluted","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fiscal_label":"2027Q1","gross_profit":{"value":243206000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"GrossProfit","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":451610000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"LongTermDebtNoncurrent","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":{"value":140139000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"operating_income":{"value":27442000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-27","concept":"OperatingIncomeLoss","accession":"0001193125-26-241872","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}},{"cfo":{"value":70845000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-26","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fcf":{"value":70724000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-26","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"cash":{"value":342870000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"capex":{"value":121000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-26","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"revenue":{"value":321147000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"net_income":{"value":19221000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"NetIncomeLoss","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"period_end":"2026-07-31","eps_diluted":{"value":0.09,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"EarningsPerShareDiluted","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"fiscal_label":"2027Q2","gross_profit":{"value":253965000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"GrossProfit","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"debt_long_term":{"value":452212000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"LongTermDebtNoncurrent","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"shares_diluted":{"value":139719000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}},"operating_income":{"value":32635000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-26","concept":"OperatingIncomeLoss","accession":"0001193125-26-368289","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001372612.json","retrieved_at":"2026-09-19T21:11:24+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T21:11:24+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-1.374,"p50":-0.091,"p90":1.446,"p_up":0.46},"5d":{"p10":-4.631,"p50":-0.13,"p90":3.524,"p_up":0.473},"10d":{"p10":-5.718,"p50":-0.409,"p90":5.136,"p_up":0.437}},"state":"up/above/near/stuck/ordinary/weak/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"The content platform can grow as AI increases the value of governed enterprise information. The evidence must appear in customer expansion, margins and cash after software investment. Reported operating profit is real, but preferred participation and equity-related cash mean that consolidated profit and company free cash flow are not automatically common-shareholder earnings.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track net retention, upgrade adoption, gross margin and software capitalization. Improve confidence when cash after preferred and employee claims grows alongside revenue; reduce it if AI serving costs, FX or churn overwhelm contract expansion."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","title":"August 26 FY2027 Q2 filing and lease subsequent event","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","title":"August 25 results and nominal-currency guidance","retrieved":"2026-09-19"},{"url":"https://www.boxinvestorrelations.com/news-and-media/news/press-release-details/2026/Box-Partners-with-OpenAI-to-Reimagine-How-AI-and-Content-Power-Enterprise-Work/default.aspx","title":"September 10 enterprise content integration announcement","retrieved":"2026-09-19"}],"business":{"drivers":["Renewals, plan upgrades and reported-currency revenue","Cloud/AI delivery cost and software investment","Billing seasonality, preferred dividends and equity-award cash"],"description":"Box sells a subscription platform for managing, securing and using enterprise content. Customer expansion into higher-tier plans and AI workflows can increase contract value, while cloud hosting, model usage and software development affect delivery costs. Annual billing creates seasonal cash patterns. Preferred shares, employee awards and convertible debt create claims distinct from ordinary operating profit."},"earnings":{"source":"estimated from 10-Q filed 2026-08-26 plus 90 days","next_report_date":"2026-11-24"},"identity":{"cik":1372612,"sic":"7372","name":"BOX INC","symbol":"BOX","cluster":"Software & internet","exchange":"NYSE"},"research":{"risks":["Competition, customer renewal and seat changes can weaken expansion.","AI inference and cloud costs can pressure gross margins.","Japanese yen exposure and hedging make reported growth differ from constant currency.","Capitalized software shifts development cash outside CFO.","Preferred participation, conversion and equity awards complicate common-owner economics.","Long-term rent and discretionary buybacks reduce future flexibility."],"title":"AI content growth after software investment and preferred claims","question":"Does content-platform expansion create recurring cash for common owners after all operating and senior claims?","economics":"H1 FY2027 revenue was $627.088M, GAAP operating income $60.077M and non-GAAP operating income $179.176M. CFO $211.036M less PP&E $1.394M and software $20.822M produced $188.820M company FCF. Preferred dividends $7.5M and employee withholding $36.845M reduce that to $144.475M before $185.662M cash repurchases. Consolidated net income $36.947M differs from $25.045M attributable to common stockholders. July cash and investments totaled $444.136M, against $460M convertible principal and the $500M preferred investment. Q3 guidance is approximately $329M revenue with 10% GAAP/28% non-GAAP operating margins; FY2027 $1.290B with 9.5%/28%. The August lease extension adds long-dated rent beginning July 2028, not an immediate $283.3M cash bill.","change_note":"First completed operating and cash model, including capitalized software, preferred participation and long-dated lease commitments.","checkpoints":[{"event":"Q3 growth and cost","watch":"Compare reported-currency revenue and both operating margins with guidance.","timing":"Quarter ending October 31","date_status":"estimated"},{"event":"Cash seasonality","watch":"Separate receivable collections, deferred billing, commissions and software cash.","timing":"Each quarterly filing","date_status":"estimated"},{"event":"Common-owner claims","watch":"Reconcile preferred dividends, employee taxes, conversion and repurchase cash.","timing":"Capital allocation disclosures","date_status":"estimated"}],"countercase":"AI integrations can attract usage without enough paid expansion to cover delivery and development cost. Annual billing can make cash look stronger than the underlying growth rate. Buybacks and preferred claims may consume cash that adjusted earnings appear to generate.","limitations":["No AI product revenue, full EPS or preferred conversion forecast is invented.","Future FX, cash timing and margin paths are desk scenarios.","Guidance already incorporates current FX assumptions."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q3","revenue":329000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q4","revenue":333912000.00000006},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2028Q1","revenue":339528000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2028Q2","revenue":353976000.00000006}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 revenue","value":627.088,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 gross profit","value":497.171,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_non_gaap_op","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 non gaap op","value":179.176,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 operating income","value":60.077,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 cfo","value":211.036,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 capex","value":1.394,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_software","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 software","value":20.822,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 sbc","value":117.676,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_da","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 da","value":19.187,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_commission_amort","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 commission amort","value":27.091,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_commission_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 commission cash","value":26.753,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_receivable_release","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 receivable release","value":109.691,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_deferred_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 deferred use","value":54.582,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_preferred_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 preferred cash","value":7.5,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_withholding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 withholding","value":36.845,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_buyback_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 buyback cash","value":185.662,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_common_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 common income","value":25.045,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_net_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 net income","value":36.947,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical definition.","label":"H1 CFO less PP&E","value":209.642,"period":"H1 FY2027","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_company_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Also deduct capitalized software.","label":"H1 company free cash flow","value":188.82,"period":"H1 FY2027","formula":{"op":"subtract","refs":["h1_fcf","h1_software"]},"source_url":null,"source_date":null},{"id":"h1_claims","case":"shared","kind":"derived","unit":"USD_millions","basis":"Cash financing claims, not additional operating expense.","label":"H1 preferred and award cash","value":44.345,"period":"H1 FY2027","formula":{"op":"sum","refs":["h1_preferred_cash","h1_withholding"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_claims","case":"shared","kind":"derived","unit":"USD_millions","basis":"Before repurchases, ESPP inflows and financing fees.","label":"H1 cash after preferred and employee claims","value":144.475,"period":"H1 FY2027","formula":{"op":"subtract","refs":["h1_company_fcf","h1_claims"]},"source_url":null,"source_date":null},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"cash","value":342.87,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"investments","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"investments","value":101.266,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"preferred_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"preferred principal","value":500.0,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"debt_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"debt principal","value":460.0,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"rpo_current","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"rpo current","value":904.7,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"rpo_long","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"rpo long","value":787.0,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"buyback_remaining","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"buyback remaining","value":378.0,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"new_lease_rent","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"new lease rent","value":283.3,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"tenant_allowance","case":"shared","kind":"reported","unit":"USD_millions","basis":"July balance; lease extension signed August 21 covers July 2028 onward. RPO and buyback amounts rounded.","label":"tenant allowance","value":27.5,"period":"July/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526368289/box-20260731.htm","source_date":"2026-08-26"},{"id":"liquidity","case":"shared","kind":"derived","unit":"USD_millions","basis":"Restricted cash and unused credit are excluded.","label":"Unrestricted cash and investments","value":444.136,"period":"July 2026","formula":{"op":"sum","refs":["cash","investments"]},"source_url":null,"source_date":null},{"id":"net_retention","case":"shared","kind":"reported","unit":"ratio","basis":"Company net retention indicator, not an annual revenue growth guarantee.","label":"Net retention rate","value":1.06,"period":"2027Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"annual_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company approximate guidance in reported currency.","label":"FY2027 revenue guidance","value":1290.0,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"q3_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company approximate guidance in reported currency.","label":"Q3 revenue guidance","value":329.0,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"annual_gaap_margin","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company approximate operating margin guidance.","label":"annual gaap margin","value":0.095,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"annual_ng_margin","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company approximate operating margin guidance.","label":"annual ng margin","value":0.28,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"q3_gaap_margin","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company approximate operating margin guidance.","label":"q3 gaap margin","value":0.1,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"q3_ng_margin","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company approximate operating margin guidance.","label":"q3 ng margin","value":0.28,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1372612/000119312526365121/box-ex99_1.htm","source_date":"2026-08-25"},{"id":"downside_delivery","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk nominal revenue sensitivity.","label":"FY2027 delivery / guide","value":0.97,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_annual_revenue_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"Already includes management FX outlook.","label":"FY2027 revenue target","value":1251.3,"period":"FY2027","formula":{"op":"multiply","refs":["annual_guide","downside_delivery"]},"source_url":null,"source_date":null},{"id":"downside_operating_income_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Base aligns with guidance; cases are desk sensitivities.","label":"FY2027 operating_income margin","value":0.075,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_annual_operating_income_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual operating margin on nominal revenue.","label":"FY2027 operating_income target","value":93.8475,"period":"FY2027","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_operating_income_margin"]},"source_url":null,"source_date":null},{"id":"downside_non_gaap_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Base aligns with guidance; cases are desk sensitivities.","label":"FY2027 non_gaap_op margin","value":0.255,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_annual_non_gaap_op_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual operating margin on nominal revenue.","label":"FY2027 non_gaap_op target","value":319.0815,"period":"FY2027","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_non_gaap_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 guide with desk delivery sensitivity.","label":"Revenue","value":319.13,"period":"2027Q3","formula":{"op":"multiply","refs":["q3_guide","downside_delivery"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.775,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":247.32575,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.08,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":25.5304,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_non_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.255,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":81.37815,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_excluded_costs","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":55.847750000000005,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_non_gaap_op","downside_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_non_sbc_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_acquired_amort","downside_2027q3_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":55.14475,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_excluded_costs","downside_2027q3_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.048,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.31824,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_deferred_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":100.77515,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_da","downside_2027q3_commission_amort","downside_2027q3_deferred_funding","downside_2027q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_receivable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":40.31824,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_commission_cash","downside_2027q3_cash_tax","downside_2027q3_receivable_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":60.45690999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_uses","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":11.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":59.70690999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":48.70690999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_preferred_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_financing_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_preferred_cash","downside_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":24.956909999999993,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_company_fcf","downside_2027q3_financing_claims"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_reported_plus_q3","case":"downside","kind":"derived","unit":"USD_millions","basis":"Known H1 plus modeled Q3.","label":"H1 plus Q3 revenue","value":946.218,"period":"2027Q4","formula":{"op":"sum","refs":["h1_revenue","downside_2027q3_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual needed to meet current annual scenario.","label":"Revenue","value":305.082,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_annual_revenue_target","downside_2027q4_reported_plus_q3"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.775,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":236.43855,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_prior_gaap","case":"downside","kind":"derived","unit":"USD_millions","basis":"Actual and forecast first nine months.","label":"H1 plus Q3 operating income","value":85.6074,"period":"2027Q4","formula":{"op":"sum","refs":["h1_operating_income","downside_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to annual guided-margin scenario.","label":"GAAP operating income","value":8.240099999999998,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_annual_operating_income_target","downside_2027q4_prior_gaap"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_prior_non_gaap","case":"downside","kind":"derived","unit":"USD_millions","basis":"Actual and forecast first nine months.","label":"H1 plus Q3 adjusted operating income","value":260.55415,"period":"2027Q4","formula":{"op":"sum","refs":["h1_non_gaap_op","downside_2027q3_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to annual non-GAAP scenario.","label":"Non-GAAP operating income","value":58.52735000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_annual_non_gaap_op_target","downside_2027q4_prior_non_gaap"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_excluded_costs","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":50.287250000000014,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_non_gaap_op","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_non_sbc_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_acquired_amort","downside_2027q4_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":49.58425000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_excluded_costs","downside_2027q4_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.048,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":14.643936,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_deferred_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":90.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":173.62435000000002,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_da","downside_2027q4_commission_amort","downside_2027q4_deferred_funding","downside_2027q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_receivable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":60.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":80.643936,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_commission_cash","downside_2027q4_cash_tax","downside_2027q4_receivable_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":92.98041400000002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_uses","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":11.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":92.23041400000002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":80.73041400000002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_preferred_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_financing_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_preferred_cash","downside_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":56.980414000000025,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_company_fcf","downside_2027q4_financing_claims"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_annual_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.05,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_year_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.235,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_revenue_before_fx","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":308.75827499999997,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_2028q1_annual_growth","downside_2028q1_year_share"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_fx_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":0.98,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":302.5831095,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_revenue_before_fx","downside_2028q1_fx_factor"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.776,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":234.804492972,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_revenue","downside_2028q1_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.08499999999999999,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":25.719564307499997,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_revenue","downside_2028q1_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_non_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.265,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":80.1845240175,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_revenue","downside_2028q1_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_excluded_costs","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":54.46495971,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_non_gaap_op","downside_2028q1_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_non_sbc_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_acquired_amort","downside_2028q1_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":53.76195971,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_excluded_costs","downside_2028q1_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.048,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":14.523989255999998,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_revenue","downside_2028q1_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.6,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_deferred_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-50.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":55.981524017499986,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_operating_income","downside_2028q1_sbc","downside_2028q1_da","downside_2028q1_commission_amort","downside_2028q1_deferred_funding","downside_2028q1_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":7.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_receivable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":-110.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":-88.476010744,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_commission_cash","downside_2028q1_cash_tax","downside_2028q1_receivable_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":144.4575347615,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cash_before_uses","downside_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":12.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":143.7075347615,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cfo","downside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":131.7075347615,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_fcf","downside_2028q1_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_preferred_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_financing_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_preferred_cash","downside_2028q1_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":107.9575347615,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_company_fcf","downside_2028q1_financing_claims"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_annual_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.05,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_year_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.245,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_revenue_before_fx","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":321.896925,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_2028q2_annual_growth","downside_2028q2_year_share"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_fx_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":0.98,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":315.4589865,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_revenue_before_fx","downside_2028q2_fx_factor"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.777,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":245.1116325105,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_revenue","downside_2028q2_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.08499999999999999,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":26.814013852499997,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_revenue","downside_2028q2_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_non_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.265,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":83.5966314225,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_revenue","downside_2028q2_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_excluded_costs","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":56.78261757,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_non_gaap_op","downside_2028q2_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_non_sbc_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_acquired_amort","downside_2028q2_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":56.079617569999996,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_excluded_costs","downside_2028q2_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.048,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.142031352,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_revenue","downside_2028q2_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.9,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_deferred_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-10.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":100.0936314225,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_operating_income","downside_2028q2_sbc","downside_2028q2_da","downside_2028q2_commission_amort","downside_2028q2_deferred_funding","downside_2028q2_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_receivable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":5.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":28.142031352,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_commission_cash","downside_2028q2_cash_tax","downside_2028q2_receivable_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":71.95160007049999,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cash_before_uses","downside_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":12.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":71.20160007049999,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cfo","downside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":58.70160007049999,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_fcf","downside_2028q2_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_preferred_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_financing_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_preferred_cash","downside_2028q2_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":34.95160007049999,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_company_fcf","downside_2028q2_financing_claims"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_annual_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.05,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_year_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.255,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_revenue_before_fx","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":335.035575,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_2028q3_annual_growth","downside_2028q3_year_share"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_fx_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":0.98,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":328.3348635,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_revenue_before_fx","downside_2028q3_fx_factor"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.778,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":255.44452380299998,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_revenue","downside_2028q3_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.08499999999999999,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":27.908463397499997,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_revenue","downside_2028q3_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_non_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.265,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":87.0087388275,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_revenue","downside_2028q3_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_excluded_costs","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":59.100275429999996,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_non_gaap_op","downside_2028q3_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_non_sbc_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_acquired_amort","downside_2028q3_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":58.39727542999999,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_excluded_costs","downside_2028q3_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.048,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.760073448,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_revenue","downside_2028q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":15.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_deferred_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-5.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":109.20573882749999,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_operating_income","downside_2028q3_sbc","downside_2028q3_da","downside_2028q3_commission_amort","downside_2028q3_deferred_funding","downside_2028q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":9.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_receivable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":20.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":44.760073448,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_commission_cash","downside_2028q3_cash_tax","downside_2028q3_receivable_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":64.44566537949999,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cash_before_uses","downside_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":13.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":63.695665379499985,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cfo","downside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":50.695665379499985,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_fcf","downside_2028q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_preferred_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_financing_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_preferred_cash","downside_2028q3_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":26.945665379499985,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_company_fcf","downside_2028q3_financing_claims"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_annual_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.05,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_year_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.265,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_revenue_before_fx","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":348.17422500000004,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_2028q4_annual_growth","downside_2028q4_year_share"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_fx_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":0.98,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":341.21074050000004,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_revenue_before_fx","downside_2028q4_fx_factor"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.779,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":265.80316684950003,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_revenue","downside_2028q4_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.08499999999999999,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":29.0029129425,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_revenue","downside_2028q4_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_non_gaap_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.265,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":90.42084623250001,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_revenue","downside_2028q4_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_excluded_costs","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":61.41793329000001,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_non_gaap_op","downside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_non_sbc_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_acquired_amort","downside_2028q4_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":60.714933290000005,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_excluded_costs","downside_2028q4_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.048,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":16.378115544000003,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_revenue","downside_2028q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":12.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":15.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_deferred_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":100.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":218.3178462325,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_operating_income","downside_2028q4_sbc","downside_2028q4_da","downside_2028q4_commission_amort","downside_2028q4_deferred_funding","downside_2028q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":10.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_receivable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":65.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":91.378115544,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_commission_cash","downside_2028q4_cash_tax","downside_2028q4_receivable_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":126.93973068849999,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cash_before_uses","downside_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":13.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":126.18973068849999,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cfo","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":112.68973068849999,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_fcf","downside_2028q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_preferred_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_financing_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_preferred_cash","downside_2028q4_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":88.93973068849999,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_company_fcf","downside_2028q4_financing_claims"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1251.3,"period":"FY2027","formula":{"op":"sum","refs":["h1_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":980.9353,"period":"FY2027","formula":{"op":"sum","refs":["h1_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":319.0815,"period":"FY2027","formula":{"op":"sum","refs":["h1_non_gaap_op","downside_2027q3_non_gaap_op","downside_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":93.8475,"period":"FY2027","formula":{"op":"sum","refs":["h1_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":364.47332400000005,"period":"FY2027","formula":{"op":"sum","refs":["h1_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":2.894,"period":"FY2027","formula":{"op":"sum","refs":["h1_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_software","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":43.322,"period":"FY2027","formula":{"op":"sum","refs":["h1_software","downside_2027q3_software","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":361.57932400000004,"period":"FY2027","formula":{"op":"sum","refs":["h1_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":318.25732400000004,"period":"FY2027","formula":{"op":"sum","refs":["h1_company_fcf","downside_2027q3_company_fcf","downside_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after preferred dividends and awards ($M)","value":226.412324,"period":"FY2027","formula":{"op":"sum","refs":["h1_cash_after_claims","downside_2027q3_cash_after_claims","downside_2027q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1287.5877,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_revenue","downside_2028q2_revenue","downside_2028q3_revenue","downside_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1001.1638161349999,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_gross_profit","downside_2028q2_gross_profit","downside_2028q3_gross_profit","downside_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":341.2107405,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_non_gaap_op","downside_2028q2_non_gaap_op","downside_2028q3_non_gaap_op","downside_2028q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":109.4449545,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_operating_income","downside_2028q2_operating_income","downside_2028q3_operating_income","downside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":407.7945309,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_cfo","downside_2028q2_cfo","downside_2028q3_cfo","downside_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":3.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_capex","downside_2028q2_capex","downside_2028q3_capex","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_software","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":51.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_software","downside_2028q2_software","downside_2028q3_software","downside_2028q4_software"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":404.7945309,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_fcf","downside_2028q2_fcf","downside_2028q3_fcf","downside_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":353.7945309,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_company_fcf","downside_2028q2_company_fcf","downside_2028q3_company_fcf","downside_2028q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after preferred dividends and awards ($M)","value":258.7945309,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_cash_after_claims","downside_2028q2_cash_after_claims","downside_2028q3_cash_after_claims","downside_2028q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"base_delivery","case":"base","kind":"assumption","unit":"ratio","basis":"Desk nominal revenue sensitivity.","label":"FY2027 delivery / guide","value":1.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_annual_revenue_target","case":"base","kind":"derived","unit":"USD_millions","basis":"Already includes management FX outlook.","label":"FY2027 revenue target","value":1290.0,"period":"FY2027","formula":{"op":"multiply","refs":["annual_guide","base_delivery"]},"source_url":null,"source_date":null},{"id":"base_operating_income_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Base aligns with guidance; cases are desk sensitivities.","label":"FY2027 operating_income margin","value":0.095,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_annual_operating_income_target","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual operating margin on nominal revenue.","label":"FY2027 operating_income target","value":122.55,"period":"FY2027","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_operating_income_margin"]},"source_url":null,"source_date":null},{"id":"base_non_gaap_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Base aligns with guidance; cases are desk sensitivities.","label":"FY2027 non_gaap_op margin","value":0.28,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_annual_non_gaap_op_target","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual operating margin on nominal revenue.","label":"FY2027 non_gaap_op target","value":361.20000000000005,"period":"FY2027","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_non_gaap_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 guide with desk delivery sensitivity.","label":"Revenue","value":329.0,"period":"2027Q3","formula":{"op":"multiply","refs":["q3_guide","base_delivery"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.793,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":260.897,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":32.9,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_non_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.28,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":92.12,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_excluded_costs","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":59.220000000000006,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_non_gaap_op","base_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q3_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_non_sbc_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_acquired_amort","base_2027q3_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":58.517,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_excluded_costs","base_2027q3_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.045,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":14.805,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_deferred_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":111.517,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_da","base_2027q3_commission_amort","base_2027q3_deferred_funding","base_2027q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_receivable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":39.805,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_commission_cash","base_2027q3_cash_tax","base_2027q3_receivable_use"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":71.71199999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_uses","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":11.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":70.96199999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":59.96199999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_software"]},"source_url":null,"source_date":null},{"id":"base_2027q3_preferred_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":19.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_financing_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":22.75,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_preferred_cash","base_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":37.21199999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_company_fcf","base_2027q3_financing_claims"]},"source_url":null,"source_date":null},{"id":"base_2027q4_reported_plus_q3","case":"base","kind":"derived","unit":"USD_millions","basis":"Known H1 plus modeled Q3.","label":"H1 plus Q3 revenue","value":956.088,"period":"2027Q4","formula":{"op":"sum","refs":["h1_revenue","base_2027q3_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual needed to meet current annual scenario.","label":"Revenue","value":333.91200000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["base_annual_revenue_target","base_2027q4_reported_plus_q3"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.793,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":264.79221600000005,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_prior_gaap","case":"base","kind":"derived","unit":"USD_millions","basis":"Actual and forecast first nine months.","label":"H1 plus Q3 operating income","value":92.977,"period":"2027Q4","formula":{"op":"sum","refs":["h1_operating_income","base_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to annual guided-margin scenario.","label":"GAAP operating income","value":29.572999999999993,"period":"2027Q4","formula":{"op":"subtract","refs":["base_annual_operating_income_target","base_2027q4_prior_gaap"]},"source_url":null,"source_date":null},{"id":"base_2027q4_prior_non_gaap","case":"base","kind":"derived","unit":"USD_millions","basis":"Actual and forecast first nine months.","label":"H1 plus Q3 adjusted operating income","value":271.296,"period":"2027Q4","formula":{"op":"sum","refs":["h1_non_gaap_op","base_2027q3_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_2027q4_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to annual non-GAAP scenario.","label":"Non-GAAP operating income","value":89.90400000000005,"period":"2027Q4","formula":{"op":"subtract","refs":["base_annual_non_gaap_op_target","base_2027q4_prior_non_gaap"]},"source_url":null,"source_date":null},{"id":"base_2027q4_excluded_costs","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":60.33100000000006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_non_gaap_op","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q4_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_non_sbc_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_acquired_amort","base_2027q4_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":59.62800000000006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_excluded_costs","base_2027q4_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.045,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.026040000000002,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_deferred_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":90.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":205.00100000000006,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_da","base_2027q4_commission_amort","base_2027q4_deferred_funding","base_2027q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_receivable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":60.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":81.02604,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_commission_cash","base_2027q4_cash_tax","base_2027q4_receivable_use"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":123.97496000000007,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_uses","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":11.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":123.22496000000007,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":111.72496000000007,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_2027q4_preferred_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":19.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_financing_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":22.75,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_preferred_cash","base_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":88.97496000000007,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_company_fcf","base_2027q4_financing_claims"]},"source_url":null,"source_date":null},{"id":"base_2028q1_annual_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.12,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_year_share","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.235,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_revenue_before_fx","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":339.528,"period":"2028Q1","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_2028q1_annual_growth","base_2028q1_year_share"]},"source_url":null,"source_date":null},{"id":"base_2028q1_fx_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":339.528,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_revenue_before_fx","base_2028q1_fx_factor"]},"source_url":null,"source_date":null},{"id":"base_2028q1_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.794,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":269.585232,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_revenue","base_2028q1_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q1_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.105,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":35.65044,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_revenue","base_2028q1_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q1_non_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.29000000000000004,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":98.46312000000002,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_revenue","base_2028q1_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q1_excluded_costs","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":62.812680000000015,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_non_gaap_op","base_2028q1_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2028q1_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_non_sbc_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_acquired_amort","base_2028q1_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q1_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":62.10968000000001,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_excluded_costs","base_2028q1_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q1_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.045,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.27876,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_revenue","base_2028q1_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2028q1_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.6,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_deferred_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-50.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":74.26012,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_operating_income","base_2028q1_sbc","base_2028q1_da","base_2028q1_commission_amort","base_2028q1_deferred_funding","base_2028q1_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":7.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_receivable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":-110.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":-87.72124,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_commission_cash","base_2028q1_cash_tax","base_2028q1_receivable_use"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":161.98136,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cash_before_uses","base_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":12.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":161.23136,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cfo","base_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q1_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":149.23136,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_fcf","base_2028q1_software"]},"source_url":null,"source_date":null},{"id":"base_2028q1_preferred_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":19.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_financing_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":22.75,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_preferred_cash","base_2028q1_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":126.48136,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_company_fcf","base_2028q1_financing_claims"]},"source_url":null,"source_date":null},{"id":"base_2028q2_annual_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.12,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_year_share","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.245,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_revenue_before_fx","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":353.97600000000006,"period":"2028Q2","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_2028q2_annual_growth","base_2028q2_year_share"]},"source_url":null,"source_date":null},{"id":"base_2028q2_fx_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":353.97600000000006,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_revenue_before_fx","base_2028q2_fx_factor"]},"source_url":null,"source_date":null},{"id":"base_2028q2_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.795,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":281.41092000000003,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_revenue","base_2028q2_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q2_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.105,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":37.167480000000005,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_revenue","base_2028q2_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q2_non_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.29000000000000004,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":102.65304000000003,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_revenue","base_2028q2_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q2_excluded_costs","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":65.48556000000002,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_non_gaap_op","base_2028q2_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2028q2_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_non_sbc_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_acquired_amort","base_2028q2_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q2_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":64.78256000000002,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_excluded_costs","base_2028q2_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q2_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.045,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.928920000000002,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_revenue","base_2028q2_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2028q2_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.9,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_deferred_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-10.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":119.15004000000002,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_operating_income","base_2028q2_sbc","base_2028q2_da","base_2028q2_commission_amort","base_2028q2_deferred_funding","base_2028q2_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_receivable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":5.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":28.92892,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_commission_cash","base_2028q2_cash_tax","base_2028q2_receivable_use"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":90.22112000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cash_before_uses","base_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":12.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":89.47112000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cfo","base_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q2_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":76.97112000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_fcf","base_2028q2_software"]},"source_url":null,"source_date":null},{"id":"base_2028q2_preferred_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":19.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_financing_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":22.75,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_preferred_cash","base_2028q2_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":54.22112000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_company_fcf","base_2028q2_financing_claims"]},"source_url":null,"source_date":null},{"id":"base_2028q3_annual_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.12,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_year_share","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.255,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_revenue_before_fx","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":368.42400000000004,"period":"2028Q3","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_2028q3_annual_growth","base_2028q3_year_share"]},"source_url":null,"source_date":null},{"id":"base_2028q3_fx_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":368.42400000000004,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_revenue_before_fx","base_2028q3_fx_factor"]},"source_url":null,"source_date":null},{"id":"base_2028q3_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.796,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":293.265504,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_revenue","base_2028q3_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q3_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.105,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":38.68452,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_revenue","base_2028q3_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q3_non_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.29000000000000004,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":106.84296000000002,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_revenue","base_2028q3_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q3_excluded_costs","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":68.15844000000001,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_non_gaap_op","base_2028q3_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2028q3_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_non_sbc_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_acquired_amort","base_2028q3_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q3_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":67.45544000000001,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_excluded_costs","base_2028q3_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q3_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.045,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":16.57908,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_revenue","base_2028q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2028q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":15.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_deferred_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-5.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":129.03995999999998,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_operating_income","base_2028q3_sbc","base_2028q3_da","base_2028q3_commission_amort","base_2028q3_deferred_funding","base_2028q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":9.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_receivable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":20.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":45.579080000000005,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_commission_cash","base_2028q3_cash_tax","base_2028q3_receivable_use"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":83.46087999999997,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cash_before_uses","base_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":13.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":82.71087999999997,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cfo","base_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q3_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":69.71087999999997,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_fcf","base_2028q3_software"]},"source_url":null,"source_date":null},{"id":"base_2028q3_preferred_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":19.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_financing_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":22.75,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_preferred_cash","base_2028q3_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":46.960879999999975,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_company_fcf","base_2028q3_financing_claims"]},"source_url":null,"source_date":null},{"id":"base_2028q4_annual_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.12,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_year_share","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.265,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_revenue_before_fx","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":382.87200000000007,"period":"2028Q4","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_2028q4_annual_growth","base_2028q4_year_share"]},"source_url":null,"source_date":null},{"id":"base_2028q4_fx_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":382.87200000000007,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_revenue_before_fx","base_2028q4_fx_factor"]},"source_url":null,"source_date":null},{"id":"base_2028q4_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.797,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":305.1489840000001,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_revenue","base_2028q4_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q4_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.105,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":40.20156000000001,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_revenue","base_2028q4_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q4_non_gaap_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.29000000000000004,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":111.03288000000003,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_revenue","base_2028q4_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q4_excluded_costs","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":70.83132000000003,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_non_gaap_op","base_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2028q4_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_non_sbc_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_acquired_amort","base_2028q4_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q4_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":70.12832000000003,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_excluded_costs","base_2028q4_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q4_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.045,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":17.229240000000004,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_revenue","base_2028q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2028q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":12.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":15.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_deferred_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":100.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":238.92988000000003,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_operating_income","base_2028q4_sbc","base_2028q4_da","base_2028q4_commission_amort","base_2028q4_deferred_funding","base_2028q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":10.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_receivable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":65.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":92.22924,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_commission_cash","base_2028q4_cash_tax","base_2028q4_receivable_use"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":146.70064000000002,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cash_before_uses","base_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":13.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":145.95064000000002,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cfo","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q4_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":132.45064000000002,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_fcf","base_2028q4_software"]},"source_url":null,"source_date":null},{"id":"base_2028q4_preferred_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":19.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_financing_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":22.75,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_preferred_cash","base_2028q4_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":109.70064000000002,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_company_fcf","base_2028q4_financing_claims"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1290.0,"period":"FY2027","formula":{"op":"sum","refs":["h1_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1022.860216,"period":"FY2027","formula":{"op":"sum","refs":["h1_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":361.20000000000005,"period":"FY2027","formula":{"op":"sum","refs":["h1_non_gaap_op","base_2027q3_non_gaap_op","base_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":122.55,"period":"FY2027","formula":{"op":"sum","refs":["h1_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":406.72296000000006,"period":"FY2027","formula":{"op":"sum","refs":["h1_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":2.894,"period":"FY2027","formula":{"op":"sum","refs":["h1_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_software","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":43.322,"period":"FY2027","formula":{"op":"sum","refs":["h1_software","base_2027q3_software","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":403.82896000000005,"period":"FY2027","formula":{"op":"sum","refs":["h1_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":360.50696000000005,"period":"FY2027","formula":{"op":"sum","refs":["h1_company_fcf","base_2027q3_company_fcf","base_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after preferred dividends and awards ($M)","value":270.66196,"period":"FY2027","formula":{"op":"sum","refs":["h1_cash_after_claims","base_2027q3_cash_after_claims","base_2027q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"base_fy2028_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1444.8000000000002,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_revenue","base_2028q2_revenue","base_2028q3_revenue","base_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2028_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1149.4106400000003,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_gross_profit","base_2028q2_gross_profit","base_2028q3_gross_profit","base_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2028_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":418.9920000000001,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_non_gaap_op","base_2028q2_non_gaap_op","base_2028q3_non_gaap_op","base_2028q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_fy2028_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":151.704,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_operating_income","base_2028q2_operating_income","base_2028q3_operating_income","base_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2028_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":482.36400000000003,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_cfo","base_2028q2_cfo","base_2028q3_cfo","base_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2028_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":3.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_capex","base_2028q2_capex","base_2028q3_capex","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2028_software","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":51.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_software","base_2028q2_software","base_2028q3_software","base_2028q4_software"]},"source_url":null,"source_date":null},{"id":"base_fy2028_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":479.36400000000003,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_fcf","base_2028q2_fcf","base_2028q3_fcf","base_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2028_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":428.36400000000003,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_company_fcf","base_2028q2_company_fcf","base_2028q3_company_fcf","base_2028q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2028_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after preferred dividends and awards ($M)","value":337.36400000000003,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_cash_after_claims","base_2028q2_cash_after_claims","base_2028q3_cash_after_claims","base_2028q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"upside_delivery","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk nominal revenue sensitivity.","label":"FY2027 delivery / guide","value":1.025,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_annual_revenue_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"Already includes management FX outlook.","label":"FY2027 revenue target","value":1322.2499999999998,"period":"FY2027","formula":{"op":"multiply","refs":["annual_guide","upside_delivery"]},"source_url":null,"source_date":null},{"id":"upside_operating_income_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Base aligns with guidance; cases are desk sensitivities.","label":"FY2027 operating_income margin","value":0.105,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_annual_operating_income_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual operating margin on nominal revenue.","label":"FY2027 operating_income target","value":138.83624999999998,"period":"FY2027","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_operating_income_margin"]},"source_url":null,"source_date":null},{"id":"upside_non_gaap_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Base aligns with guidance; cases are desk sensitivities.","label":"FY2027 non_gaap_op margin","value":0.29,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_annual_non_gaap_op_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual operating margin on nominal revenue.","label":"FY2027 non_gaap_op target","value":383.45249999999993,"period":"FY2027","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_non_gaap_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 guide with desk delivery sensitivity.","label":"Revenue","value":337.22499999999997,"period":"2027Q3","formula":{"op":"multiply","refs":["q3_guide","upside_delivery"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.8,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":269.78,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.11,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":37.09475,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_non_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.29,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":97.79524999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_excluded_costs","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":60.700499999999984,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_non_gaap_op","upside_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_non_sbc_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_acquired_amort","upside_2027q3_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":59.99749999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_excluded_costs","upside_2027q3_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.042,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":14.16345,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_deferred_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":117.19224999999997,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_da","upside_2027q3_commission_amort","upside_2027q3_deferred_funding","upside_2027q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_receivable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":39.16345,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_commission_cash","upside_2027q3_cash_tax","upside_2027q3_receivable_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":78.02879999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_uses","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":11.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":77.27879999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":66.27879999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_preferred_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_financing_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_preferred_cash","upside_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":42.528799999999976,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_company_fcf","upside_2027q3_financing_claims"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_reported_plus_q3","case":"upside","kind":"derived","unit":"USD_millions","basis":"Known H1 plus modeled Q3.","label":"H1 plus Q3 revenue","value":964.3129999999999,"period":"2027Q4","formula":{"op":"sum","refs":["h1_revenue","upside_2027q3_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual needed to meet current annual scenario.","label":"Revenue","value":357.9369999999999,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_annual_revenue_target","upside_2027q4_reported_plus_q3"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.8,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":286.34959999999995,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_prior_gaap","case":"upside","kind":"derived","unit":"USD_millions","basis":"Actual and forecast first nine months.","label":"H1 plus Q3 operating income","value":97.17175,"period":"2027Q4","formula":{"op":"sum","refs":["h1_operating_income","upside_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to annual guided-margin scenario.","label":"GAAP operating income","value":41.664499999999975,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_annual_operating_income_target","upside_2027q4_prior_gaap"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_prior_non_gaap","case":"upside","kind":"derived","unit":"USD_millions","basis":"Actual and forecast first nine months.","label":"H1 plus Q3 adjusted operating income","value":276.97124999999994,"period":"2027Q4","formula":{"op":"sum","refs":["h1_non_gaap_op","upside_2027q3_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to annual non-GAAP scenario.","label":"Non-GAAP operating income","value":106.48124999999999,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_annual_non_gaap_op_target","upside_2027q4_prior_non_gaap"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_excluded_costs","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":64.81675000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_non_gaap_op","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_non_sbc_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_acquired_amort","upside_2027q4_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":64.11375000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_excluded_costs","upside_2027q4_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.042,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.033353999999997,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_deferred_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":90.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":221.57825,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_da","upside_2027q4_commission_amort","upside_2027q4_deferred_funding","upside_2027q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_receivable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":60.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":81.033354,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_commission_cash","upside_2027q4_cash_tax","upside_2027q4_receivable_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":140.544896,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_uses","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":11.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":139.794896,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":128.294896,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_preferred_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_financing_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_preferred_cash","upside_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":104.544896,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_company_fcf","upside_2027q4_financing_claims"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_annual_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.17,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_year_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.235,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_revenue_before_fx","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":363.5526374999999,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_2028q1_annual_growth","upside_2028q1_year_share"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_fx_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.02,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":370.8236902499999,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_revenue_before_fx","upside_2028q1_fx_factor"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.801,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":297.02977589024994,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_revenue","upside_2028q1_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.11499999999999999,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":42.644724378749984,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_revenue","upside_2028q1_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_non_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.3,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":111.24710707499997,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_revenue","upside_2028q1_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_excluded_costs","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":68.60238269624999,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_non_gaap_op","upside_2028q1_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_non_sbc_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_acquired_amort","upside_2028q1_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":67.89938269624999,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_excluded_costs","upside_2028q1_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.042,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":15.574594990499998,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_revenue","upside_2028q1_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.6,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_deferred_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-50.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":87.04410707499997,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_operating_income","upside_2028q1_sbc","upside_2028q1_da","upside_2028q1_commission_amort","upside_2028q1_deferred_funding","upside_2028q1_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":7.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_receivable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":-110.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":-87.4254050095,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_commission_cash","upside_2028q1_cash_tax","upside_2028q1_receivable_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":174.46951208449997,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cash_before_uses","upside_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":12.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":173.71951208449997,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cfo","upside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":161.71951208449997,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_fcf","upside_2028q1_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_preferred_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_financing_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_preferred_cash","upside_2028q1_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":137.96951208449997,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_company_fcf","upside_2028q1_financing_claims"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_annual_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.17,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_year_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.245,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_revenue_before_fx","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":379.0229624999999,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_2028q2_annual_growth","upside_2028q2_year_share"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_fx_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.02,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":386.6034217499999,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_revenue_before_fx","upside_2028q2_fx_factor"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.802,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":310.05594424349994,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_revenue","upside_2028q2_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.11499999999999999,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":44.459393501249984,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_revenue","upside_2028q2_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_non_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.3,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":115.98102652499996,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_revenue","upside_2028q2_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_excluded_costs","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":71.52163302374998,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_non_gaap_op","upside_2028q2_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_non_sbc_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_acquired_amort","upside_2028q2_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":70.81863302374998,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_excluded_costs","upside_2028q2_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.042,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":16.237343713499996,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_revenue","upside_2028q2_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":14.9,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_deferred_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-10.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":132.47802652499996,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_operating_income","upside_2028q2_sbc","upside_2028q2_da","upside_2028q2_commission_amort","upside_2028q2_deferred_funding","upside_2028q2_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_receivable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":5.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":29.237343713499996,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_commission_cash","upside_2028q2_cash_tax","upside_2028q2_receivable_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":103.24068281149997,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cash_before_uses","upside_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":12.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":102.49068281149997,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cfo","upside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":89.99068281149997,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_fcf","upside_2028q2_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_preferred_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_financing_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_preferred_cash","upside_2028q2_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":66.24068281149997,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_company_fcf","upside_2028q2_financing_claims"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_annual_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.17,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_year_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.255,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_revenue_before_fx","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":394.4932874999999,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_2028q3_annual_growth","upside_2028q3_year_share"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_fx_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.02,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":402.3831532499999,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_revenue_before_fx","upside_2028q3_fx_factor"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.803,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":323.11367205974994,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_revenue","upside_2028q3_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.11499999999999999,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":46.274062623749984,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_revenue","upside_2028q3_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_non_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.3,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":120.71494597499996,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_revenue","upside_2028q3_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_excluded_costs","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":74.44088335124998,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_non_gaap_op","upside_2028q3_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_non_sbc_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_acquired_amort","upside_2028q3_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":73.73788335124998,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_excluded_costs","upside_2028q3_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.042,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":16.900092436499996,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_revenue","upside_2028q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":15.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_deferred_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":-5.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":142.91194597499995,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_operating_income","upside_2028q3_sbc","upside_2028q3_da","upside_2028q3_commission_amort","upside_2028q3_deferred_funding","upside_2028q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":9.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_receivable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":20.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":45.900092436499996,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_commission_cash","upside_2028q3_cash_tax","upside_2028q3_receivable_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":97.01185353849996,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cash_before_uses","upside_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":13.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":96.26185353849996,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cfo","upside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":83.26185353849996,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_fcf","upside_2028q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_preferred_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_financing_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_preferred_cash","upside_2028q3_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":59.51185353849996,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_company_fcf","upside_2028q3_financing_claims"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_annual_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Customer expansion multiplier","value":1.17,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_year_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Quarter share of FY2028","value":0.265,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_revenue_before_fx","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk customer expansion and seasonality, not net-retention multiplication.","label":"Revenue at constant currency reference","value":409.9636124999999,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_2028q4_annual_growth","upside_2028q4_year_share"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_fx_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Reported currency / reference currency","value":1.02,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Independent future currency sensitivity.","label":"Revenue","value":418.1628847499999,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_revenue_before_fx","upside_2028q4_fx_factor"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin after cloud and AI cost","value":0.804,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes ordinary COGS equity compensation and software amortization.","label":"GAAP gross profit","value":336.2029593389999,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_revenue","upside_2028q4_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP operating margin","value":0.11499999999999999,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 10%; FY2028 is a desk cost/scale sensitivity.","label":"GAAP operating income","value":48.088731746249984,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_revenue","upside_2028q4_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_non_gaap_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating margin","value":0.3,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base equals 28%; later scenarios include operating leverage.","label":"Non-GAAP operating income","value":125.44886542499995,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_revenue","upside_2028q4_non_gaap_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_excluded_costs","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes both cash and noncash items.","label":"Non-GAAP to GAAP expense gap","value":77.36013367874997,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_non_gaap_op","upside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired amortization","value":0.303,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash litigation/reorganization allowance","value":0.4,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_non_sbc_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs are not added back in CFO.","label":"Acquired amortization and cash special costs","value":0.7030000000000001,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_acquired_amort","upside_2028q4_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP bridge; not independent management SBC guidance.","label":"Implied ordinary SBC","value":76.65713367874997,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_excluded_costs","upside_2028q4_non_sbc_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.042,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash acquisition cost separate from amortization expense.","label":"Deferred commission cash","value":17.562841159499996,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_revenue","upside_2028q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":12.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Commission amortization","value":15.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_deferred_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net deferred revenue cash source","value":100.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net interest cash","value":1.1,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Net interest is an even-period proxy; coupon payments and hedges are not a full cash calendar.","label":"Cash before commissions, taxes and receivable timing","value":253.34586542499994,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_operating_income","upside_2028q4_sbc","upside_2028q4_da","upside_2028q4_commission_amort","upside_2028q4_deferred_funding","upside_2028q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":10.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_receivable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivable and other operating cash use","value":65.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative receivable use represents seasonal collections; no permanent advance-funding assumption.","label":"Commission, tax and working capital uses","value":92.5628411595,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_commission_cash","upside_2028q4_cash_tax","upside_2028q4_receivable_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash special costs remain in GAAP profit; noncash costs reverse once.","label":"Operating cash flow","value":160.78302426549993,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cash_before_uses","upside_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash purchases","value":0.75,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":13.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"PP&E-only historical scope.","label":"CFO less PP&E","value":160.03302426549993,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cfo","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Company FCF scope before preferred and award financing claims.","label":"Cash after PP&E and software","value":146.53302426549993,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_fcf","upside_2028q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_preferred_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk continuation of recent quarterly payment; conversion/redemption could alter it.","label":"Preferred cash dividend","value":3.75,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award withholding","value":20.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_financing_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"No discretionary repurchase assumption; not additional operating expense.","label":"Preferred cash dividend and employee taxes","value":23.75,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_preferred_cash","upside_2028q4_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before discretionary repurchases, new financing and preferred redemption/conversion.","label":"Cash after preferred and award claims","value":122.78302426549993,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_company_fcf","upside_2028q4_financing_claims"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1322.2499999999998,"period":"FY2027","formula":{"op":"sum","refs":["h1_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1053.3006,"period":"FY2027","formula":{"op":"sum","refs":["h1_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":383.45249999999993,"period":"FY2027","formula":{"op":"sum","refs":["h1_non_gaap_op","upside_2027q3_non_gaap_op","upside_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":138.83624999999998,"period":"FY2027","formula":{"op":"sum","refs":["h1_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":429.609696,"period":"FY2027","formula":{"op":"sum","refs":["h1_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":2.894,"period":"FY2027","formula":{"op":"sum","refs":["h1_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_software","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":43.322,"period":"FY2027","formula":{"op":"sum","refs":["h1_software","upside_2027q3_software","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":426.715696,"period":"FY2027","formula":{"op":"sum","refs":["h1_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":383.393696,"period":"FY2027","formula":{"op":"sum","refs":["h1_company_fcf","upside_2027q3_company_fcf","upside_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after preferred dividends and awards ($M)","value":291.54869599999995,"period":"FY2027","formula":{"op":"sum","refs":["h1_cash_after_claims","upside_2027q3_cash_after_claims","upside_2027q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1577.9731499999996,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_revenue","upside_2028q2_revenue","upside_2028q3_revenue","upside_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1266.4023515324998,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_gross_profit","upside_2028q2_gross_profit","upside_2028q3_gross_profit","upside_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":473.39194499999985,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_non_gaap_op","upside_2028q2_non_gaap_op","upside_2028q3_non_gaap_op","upside_2028q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":181.46691224999992,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_operating_income","upside_2028q2_operating_income","upside_2028q3_operating_income","upside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":535.5050726999998,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_cfo","upside_2028q2_cfo","upside_2028q3_cfo","upside_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":3.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_capex","upside_2028q2_capex","upside_2028q3_capex","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_software","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":51.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_software","upside_2028q2_software","upside_2028q3_software","upside_2028q4_software"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":532.5050726999998,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_fcf","upside_2028q2_fcf","upside_2028q3_fcf","upside_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":481.50507269999986,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_company_fcf","upside_2028q2_company_fcf","upside_2028q3_company_fcf","upside_2028q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after preferred dividends and awards ($M)","value":386.50507269999986,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_cash_after_claims","upside_2028q2_cash_after_claims","upside_2028q3_cash_after_claims","upside_2028q4_cash_after_claims"]},"source_url":null,"source_date":null}],"title":"Content expansion must pay for AI delivery, software and senior claims","method":"Preserve actual H1 and anchor FY2027 and Q3 nominal revenue and operating margins to August guidance. Q4 is the residual. Extend FY2028 from separate customer expansion and currency assumptions; no second FX headwind is applied to already reported-currency FY2027 guidance. Reconcile non-GAAP profit with GAAP expense, then track commissions, billings/deferred revenue, receivable timing and software investment. Deduct preferred cash dividends and award withholding before discretionary repurchases.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"CFO less PP&E ($M)","capex":"PP&E cash purchases ($M)","revenue":"Revenue ($M)","software":"Capitalized software cash ($M)","company_fcf":"CFO less PP&E and software ($M)","non_gaap_op":"Non-GAAP operating income ($M)","gross_profit":"GAAP gross profit proxy ($M)","operating_income":"GAAP operating income ($M)","cash_after_claims":"Cash after preferred dividends and awards ($M)"},"outputs":[{"case":"downside","period":"2027Q3","values":{"cfo":60.45690999999999,"fcf":59.70690999999999,"capex":0.75,"revenue":319.13,"software":11.0,"company_fcf":48.70690999999999,"non_gaap_op":81.37815,"gross_profit":247.32575,"operating_income":25.5304,"cash_after_claims":24.956909999999993},"metrics":{"cfo":"downside_2027q3_cfo","fcf":"downside_2027q3_fcf","capex":"downside_2027q3_capex","revenue":"downside_2027q3_revenue","software":"downside_2027q3_software","company_fcf":"downside_2027q3_company_fcf","non_gaap_op":"downside_2027q3_non_gaap_op","gross_profit":"downside_2027q3_gross_profit","operating_income":"downside_2027q3_operating_income","cash_after_claims":"downside_2027q3_cash_after_claims"},"frequency":"quarter","period_end":"2026-10-31"},{"case":"downside","period":"2027Q4","values":{"cfo":92.98041400000002,"fcf":92.23041400000002,"capex":0.75,"revenue":305.082,"software":11.5,"company_fcf":80.73041400000002,"non_gaap_op":58.52735000000001,"gross_profit":236.43855,"operating_income":8.240099999999998,"cash_after_claims":56.980414000000025},"metrics":{"cfo":"downside_2027q4_cfo","fcf":"downside_2027q4_fcf","capex":"downside_2027q4_capex","revenue":"downside_2027q4_revenue","software":"downside_2027q4_software","company_fcf":"downside_2027q4_company_fcf","non_gaap_op":"downside_2027q4_non_gaap_op","gross_profit":"downside_2027q4_gross_profit","operating_income":"downside_2027q4_operating_income","cash_after_claims":"downside_2027q4_cash_after_claims"},"frequency":"quarter","period_end":"2027-01-31"},{"case":"downside","period":"2028Q1","values":{"cfo":144.4575347615,"fcf":143.7075347615,"capex":0.75,"revenue":302.5831095,"software":12.0,"company_fcf":131.7075347615,"non_gaap_op":80.1845240175,"gross_profit":234.804492972,"operating_income":25.719564307499997,"cash_after_claims":107.9575347615},"metrics":{"cfo":"downside_2028q1_cfo","fcf":"downside_2028q1_fcf","capex":"downside_2028q1_capex","revenue":"downside_2028q1_revenue","software":"downside_2028q1_software","company_fcf":"downside_2028q1_company_fcf","non_gaap_op":"downside_2028q1_non_gaap_op","gross_profit":"downside_2028q1_gross_profit","operating_income":"downside_2028q1_operating_income","cash_after_claims":"downside_2028q1_cash_after_claims"},"frequency":"quarter","period_end":"2027-04-30"},{"case":"downside","period":"2028Q2","values":{"cfo":71.95160007049999,"fcf":71.20160007049999,"capex":0.75,"revenue":315.4589865,"software":12.5,"company_fcf":58.70160007049999,"non_gaap_op":83.5966314225,"gross_profit":245.1116325105,"operating_income":26.814013852499997,"cash_after_claims":34.95160007049999},"metrics":{"cfo":"downside_2028q2_cfo","fcf":"downside_2028q2_fcf","capex":"downside_2028q2_capex","revenue":"downside_2028q2_revenue","software":"downside_2028q2_software","company_fcf":"downside_2028q2_company_fcf","non_gaap_op":"downside_2028q2_non_gaap_op","gross_profit":"downside_2028q2_gross_profit","operating_income":"downside_2028q2_operating_income","cash_after_claims":"downside_2028q2_cash_after_claims"},"frequency":"quarter","period_end":"2027-07-31"},{"case":"downside","period":"FY2027","values":{"cfo":364.47332400000005,"fcf":361.57932400000004,"capex":2.894,"revenue":1251.3,"software":43.322,"company_fcf":318.25732400000004,"non_gaap_op":319.0815,"gross_profit":980.9353,"operating_income":93.8475,"cash_after_claims":226.412324},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","software":"downside_fy2027_software","company_fcf":"downside_fy2027_company_fcf","non_gaap_op":"downside_fy2027_non_gaap_op","gross_profit":"downside_fy2027_gross_profit","operating_income":"downside_fy2027_operating_income","cash_after_claims":"downside_fy2027_cash_after_claims"},"frequency":"year","period_end":"2027-01-31"},{"case":"downside","period":"FY2028","values":{"cfo":407.7945309,"fcf":404.7945309,"capex":3.0,"revenue":1287.5877,"software":51.0,"company_fcf":353.7945309,"non_gaap_op":341.2107405,"gross_profit":1001.1638161349999,"operating_income":109.4449545,"cash_after_claims":258.7945309},"metrics":{"cfo":"downside_fy2028_cfo","fcf":"downside_fy2028_fcf","capex":"downside_fy2028_capex","revenue":"downside_fy2028_revenue","software":"downside_fy2028_software","company_fcf":"downside_fy2028_company_fcf","non_gaap_op":"downside_fy2028_non_gaap_op","gross_profit":"downside_fy2028_gross_profit","operating_income":"downside_fy2028_operating_income","cash_after_claims":"downside_fy2028_cash_after_claims"},"frequency":"year","period_end":"2028-01-31"},{"case":"base","period":"2027Q3","values":{"cfo":71.71199999999999,"fcf":70.96199999999999,"capex":0.75,"revenue":329.0,"software":11.0,"company_fcf":59.96199999999999,"non_gaap_op":92.12,"gross_profit":260.897,"operating_income":32.9,"cash_after_claims":37.21199999999999},"metrics":{"cfo":"base_2027q3_cfo","fcf":"base_2027q3_fcf","capex":"base_2027q3_capex","revenue":"base_2027q3_revenue","software":"base_2027q3_software","company_fcf":"base_2027q3_company_fcf","non_gaap_op":"base_2027q3_non_gaap_op","gross_profit":"base_2027q3_gross_profit","operating_income":"base_2027q3_operating_income","cash_after_claims":"base_2027q3_cash_after_claims"},"frequency":"quarter","period_end":"2026-10-31"},{"case":"base","period":"2027Q4","values":{"cfo":123.97496000000007,"fcf":123.22496000000007,"capex":0.75,"revenue":333.91200000000003,"software":11.5,"company_fcf":111.72496000000007,"non_gaap_op":89.90400000000005,"gross_profit":264.79221600000005,"operating_income":29.572999999999993,"cash_after_claims":88.97496000000007},"metrics":{"cfo":"base_2027q4_cfo","fcf":"base_2027q4_fcf","capex":"base_2027q4_capex","revenue":"base_2027q4_revenue","software":"base_2027q4_software","company_fcf":"base_2027q4_company_fcf","non_gaap_op":"base_2027q4_non_gaap_op","gross_profit":"base_2027q4_gross_profit","operating_income":"base_2027q4_operating_income","cash_after_claims":"base_2027q4_cash_after_claims"},"frequency":"quarter","period_end":"2027-01-31"},{"case":"base","period":"2028Q1","values":{"cfo":161.98136,"fcf":161.23136,"capex":0.75,"revenue":339.528,"software":12.0,"company_fcf":149.23136,"non_gaap_op":98.46312000000002,"gross_profit":269.585232,"operating_income":35.65044,"cash_after_claims":126.48136},"metrics":{"cfo":"base_2028q1_cfo","fcf":"base_2028q1_fcf","capex":"base_2028q1_capex","revenue":"base_2028q1_revenue","software":"base_2028q1_software","company_fcf":"base_2028q1_company_fcf","non_gaap_op":"base_2028q1_non_gaap_op","gross_profit":"base_2028q1_gross_profit","operating_income":"base_2028q1_operating_income","cash_after_claims":"base_2028q1_cash_after_claims"},"frequency":"quarter","period_end":"2027-04-30"},{"case":"base","period":"2028Q2","values":{"cfo":90.22112000000001,"fcf":89.47112000000001,"capex":0.75,"revenue":353.97600000000006,"software":12.5,"company_fcf":76.97112000000001,"non_gaap_op":102.65304000000003,"gross_profit":281.41092000000003,"operating_income":37.167480000000005,"cash_after_claims":54.22112000000001},"metrics":{"cfo":"base_2028q2_cfo","fcf":"base_2028q2_fcf","capex":"base_2028q2_capex","revenue":"base_2028q2_revenue","software":"base_2028q2_software","company_fcf":"base_2028q2_company_fcf","non_gaap_op":"base_2028q2_non_gaap_op","gross_profit":"base_2028q2_gross_profit","operating_income":"base_2028q2_operating_income","cash_after_claims":"base_2028q2_cash_after_claims"},"frequency":"quarter","period_end":"2027-07-31"},{"case":"base","period":"FY2027","values":{"cfo":406.72296000000006,"fcf":403.82896000000005,"capex":2.894,"revenue":1290.0,"software":43.322,"company_fcf":360.50696000000005,"non_gaap_op":361.20000000000005,"gross_profit":1022.860216,"operating_income":122.55,"cash_after_claims":270.66196},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","software":"base_fy2027_software","company_fcf":"base_fy2027_company_fcf","non_gaap_op":"base_fy2027_non_gaap_op","gross_profit":"base_fy2027_gross_profit","operating_income":"base_fy2027_operating_income","cash_after_claims":"base_fy2027_cash_after_claims"},"frequency":"year","period_end":"2027-01-31"},{"case":"base","period":"FY2028","values":{"cfo":482.36400000000003,"fcf":479.36400000000003,"capex":3.0,"revenue":1444.8000000000002,"software":51.0,"company_fcf":428.36400000000003,"non_gaap_op":418.9920000000001,"gross_profit":1149.4106400000003,"operating_income":151.704,"cash_after_claims":337.36400000000003},"metrics":{"cfo":"base_fy2028_cfo","fcf":"base_fy2028_fcf","capex":"base_fy2028_capex","revenue":"base_fy2028_revenue","software":"base_fy2028_software","company_fcf":"base_fy2028_company_fcf","non_gaap_op":"base_fy2028_non_gaap_op","gross_profit":"base_fy2028_gross_profit","operating_income":"base_fy2028_operating_income","cash_after_claims":"base_fy2028_cash_after_claims"},"frequency":"year","period_end":"2028-01-31"},{"case":"upside","period":"2027Q3","values":{"cfo":78.02879999999998,"fcf":77.27879999999998,"capex":0.75,"revenue":337.22499999999997,"software":11.0,"company_fcf":66.27879999999998,"non_gaap_op":97.79524999999998,"gross_profit":269.78,"operating_income":37.09475,"cash_after_claims":42.528799999999976},"metrics":{"cfo":"upside_2027q3_cfo","fcf":"upside_2027q3_fcf","capex":"upside_2027q3_capex","revenue":"upside_2027q3_revenue","software":"upside_2027q3_software","company_fcf":"upside_2027q3_company_fcf","non_gaap_op":"upside_2027q3_non_gaap_op","gross_profit":"upside_2027q3_gross_profit","operating_income":"upside_2027q3_operating_income","cash_after_claims":"upside_2027q3_cash_after_claims"},"frequency":"quarter","period_end":"2026-10-31"},{"case":"upside","period":"2027Q4","values":{"cfo":140.544896,"fcf":139.794896,"capex":0.75,"revenue":357.9369999999999,"software":11.5,"company_fcf":128.294896,"non_gaap_op":106.48124999999999,"gross_profit":286.34959999999995,"operating_income":41.664499999999975,"cash_after_claims":104.544896},"metrics":{"cfo":"upside_2027q4_cfo","fcf":"upside_2027q4_fcf","capex":"upside_2027q4_capex","revenue":"upside_2027q4_revenue","software":"upside_2027q4_software","company_fcf":"upside_2027q4_company_fcf","non_gaap_op":"upside_2027q4_non_gaap_op","gross_profit":"upside_2027q4_gross_profit","operating_income":"upside_2027q4_operating_income","cash_after_claims":"upside_2027q4_cash_after_claims"},"frequency":"quarter","period_end":"2027-01-31"},{"case":"upside","period":"2028Q1","values":{"cfo":174.46951208449997,"fcf":173.71951208449997,"capex":0.75,"revenue":370.8236902499999,"software":12.0,"company_fcf":161.71951208449997,"non_gaap_op":111.24710707499997,"gross_profit":297.02977589024994,"operating_income":42.644724378749984,"cash_after_claims":137.96951208449997},"metrics":{"cfo":"upside_2028q1_cfo","fcf":"upside_2028q1_fcf","capex":"upside_2028q1_capex","revenue":"upside_2028q1_revenue","software":"upside_2028q1_software","company_fcf":"upside_2028q1_company_fcf","non_gaap_op":"upside_2028q1_non_gaap_op","gross_profit":"upside_2028q1_gross_profit","operating_income":"upside_2028q1_operating_income","cash_after_claims":"upside_2028q1_cash_after_claims"},"frequency":"quarter","period_end":"2027-04-30"},{"case":"upside","period":"2028Q2","values":{"cfo":103.24068281149997,"fcf":102.49068281149997,"capex":0.75,"revenue":386.6034217499999,"software":12.5,"company_fcf":89.99068281149997,"non_gaap_op":115.98102652499996,"gross_profit":310.05594424349994,"operating_income":44.459393501249984,"cash_after_claims":66.24068281149997},"metrics":{"cfo":"upside_2028q2_cfo","fcf":"upside_2028q2_fcf","capex":"upside_2028q2_capex","revenue":"upside_2028q2_revenue","software":"upside_2028q2_software","company_fcf":"upside_2028q2_company_fcf","non_gaap_op":"upside_2028q2_non_gaap_op","gross_profit":"upside_2028q2_gross_profit","operating_income":"upside_2028q2_operating_income","cash_after_claims":"upside_2028q2_cash_after_claims"},"frequency":"quarter","period_end":"2027-07-31"},{"case":"upside","period":"FY2027","values":{"cfo":429.609696,"fcf":426.715696,"capex":2.894,"revenue":1322.2499999999998,"software":43.322,"company_fcf":383.393696,"non_gaap_op":383.45249999999993,"gross_profit":1053.3006,"operating_income":138.83624999999998,"cash_after_claims":291.54869599999995},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","software":"upside_fy2027_software","company_fcf":"upside_fy2027_company_fcf","non_gaap_op":"upside_fy2027_non_gaap_op","gross_profit":"upside_fy2027_gross_profit","operating_income":"upside_fy2027_operating_income","cash_after_claims":"upside_fy2027_cash_after_claims"},"frequency":"year","period_end":"2027-01-31"},{"case":"upside","period":"FY2028","values":{"cfo":535.5050726999998,"fcf":532.5050726999998,"capex":3.0,"revenue":1577.9731499999996,"software":51.0,"company_fcf":481.50507269999986,"non_gaap_op":473.39194499999985,"gross_profit":1266.4023515324998,"operating_income":181.46691224999992,"cash_after_claims":386.50507269999986},"metrics":{"cfo":"upside_fy2028_cfo","fcf":"upside_fy2028_fcf","capex":"upside_fy2028_capex","revenue":"upside_fy2028_revenue","software":"upside_fy2028_software","company_fcf":"upside_fy2028_company_fcf","non_gaap_op":"upside_fy2028_non_gaap_op","gross_profit":"upside_fy2028_gross_profit","operating_income":"upside_fy2028_operating_income","cash_after_claims":"upside_fy2028_cash_after_claims"},"frequency":"year","period_end":"2028-01-31"}],"highlights":["annual_guide","q3_guide","annual_gaap_margin","annual_ng_margin","net_retention","rpo_current","h1_cfo","h1_company_fcf","h1_cash_after_claims","h1_buyback_cash","h1_common_income","h1_net_income","liquidity","preferred_principal","debt_principal","buyback_remaining","new_lease_rent","tenant_allowance"],"limitations":["Net retention and RPO are demand indicators, not multipliers applied to all reported revenue. The model does not invent a disclosed customer count or AI product revenue split.","Current-year guidance already includes FX headwinds. FY2028 expansion and FX sensitivities are separate desk assumptions; constant-currency growth is not added to reported-currency guidance.","Forecast SBC is a residual of the guided GAAP/non-GAAP operating gap after separately modeled acquired amortization and cash special costs, not an independently disclosed compensation forecast.","Company FCF deducts both PP&E and capitalized software. The historical table uses the PP&E-only feed; forward outputs separately show both scopes.","The $500M preferred investment, its cash dividend, earnings participation and potential conversion differ from ordinary common equity. No complete two-class EPS or conversion model is supplied.","The August lease extension adds $283.3M undiscounted base rent from July 2028 through June 2040, with up to $27.5M tenant improvements. It is not an immediate cash purchase or current-horizon capex commitment."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}