Doyoumoney

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total cash and short-term investments +	515.33	405.85	457.82	993.20	1,421.45	1,491.42	1,506.57	904.18	889.50	791.83	777.71	508.80	358.43	254.21	392.70	300.47	471.33	268.08	171.44	354.59
Cash and cash equivalents	515.33	405.85	457.82	993.20	1,421.45	1,300.52	1,506.57	904.18	889.50	791.83	777.71	508.80	358.43	183.31	252.21	226.58	176.02	268.08	33.82	24.36
Short-term investments						190.90			0.00	0.00	0.00	0.00	0.00	70.90	140.49	73.89	295.30		137.63	330.23
Accounts receivable, net	986.71	820.71	839.56	663.24	664.51	558.57	499.27	473.43	327.60	221.50	208.24	178.72	169.49	153.56	180.57	147.66	77.18	87.49	80.38	100.18
Inventories			62.88	36.65	5.95	20.10	31.59	19.27	15.10	12.39	46.12	51.39	80.22	152.88	0.00	0.00
Other current assets	146.39	117.46	120.78	91.54	57.45	66.51	75.94	57.48	34.93	29.94	31.21	31.73	96.35	107.07	104.68	88.16	53.98	36.69	167.21	337.67
Total current assets	1,644.77	1,344.02	1,418.15	1,747.97	2,143.41	1,925.60	2,081.78	1,435.09	1,267.13	1,055.67	1,063.27	770.63	637.04	514.84	677.94	536.28	602.48	392.26	281.40	462.21
Total non-current assets +	4,057.69	4,101.42	4,100.07	3,249.56	3,363.29	2,273.05	2,122.66	1,952.86	2,008.54	2,026.91	2,083.72	2,123.54	2,497.50	2,504.80	2,415.05	2,486.88	597.79	622.79	623.28	650.57
Property, plant and equipment, net				53.85	211.30	80.45	90.71	90.88	94.44	95.59	98.93	94.07	85.59	67.42	37.62	34.37	29.38	28.45	4.25	5.19
Goodwill	2,923.36	2,915.17	2,887.69	2,229.67	2,236.39	1,566.02	1,562.87	1,545.76	1,560.62	1,555.85	1,565.62	1,564.90	1,798.82	1,783.41	1,708.59	1,706.67	441.62	441.62	441.62	441.62
Intangible assets	832.51	907.61	956.23	558.52	593.34	234.75	261.49	280.80	321.84	347.64	391.49	433.63	595.71	641.07	644.88	716.25	120.19	145.91	174.41	200.76
Long-term investments			0.00	214.39	218.76	190.90
Other non-current assets
Total assets	5,702.46	5,445.44	5,518.22	4,997.54	5,506.70	4,198.65	4,204.44	3,387.95	3,275.67	3,082.58	3,146.99	2,894.18	3,134.54	3,019.64	3,093.00	3,023.17	1,200.27	1,015.05	904.68	1,112.78

Total current liabilities +	1,829.71	1,585.65	1,517.03	1,250.53	1,250.94	1,021.77	900.79	809.01	607.67	536.57	498.12	472.91	503.04	509.95	452.81	466.92	292.50	291.09	244.93	220.98
Accounts payable	15.34	14.52	9.81	15.04	13.45	14.25	6.50	3.89	1.61	0.57	2.51	2.84	1.20	2.99	0.24	2.16	1.88	0.90	0.07
Short-term debt		24.85	10.90	8.71	23.32	22.69	22.14		2,078.09	2,075.20	1,579.40	0.00	19.77	43.09	10.34	54.92	42.09	22.09	22.25
Current portion of long-term debt			10.90	8.71					2,078.09	2,075.20	1,579.40	788.36
Deferred revenue
Other current liabilities	582.60	384.87	387.74	335.83	329.62	282.76	305.42	250.89	231.69	201.64	178.05	159.30	135.00	123.41	114.99	138.55	95.59	123.40	81.17	118.61
Total non-current liabilities +	6,527.29	4,799.78	4,740.96	4,754.93	4,419.23	3,620.11	3,380.37	2,745.44	2,266.99	2,228.40	1,747.38	988.43	1,055.13	1,084.46	1,334.76	1,476.13	400.71	437.57	459.73	66.08
Long-term debt	6,202.29	4,510.82	4,496.83	4,503.23	4,161.42	3,366.78	3,071.93	2,575.50	2,078.09	2,075.20	1,579.40	800.00	788.01	811.62	1,066.55	1,207.88	337.62	379.71	402.75
Capital lease obligations	107.53	121.15	120.13	131.58	150.03	152.34	164.14
Other non-current liabilities	115.83	120.19	96.97	131.58	254.16	240.56	241.80	87.93	110.87	59.14	57.04	50.59			27.76	27.30
Total liabilities	8,357.00	6,385.44	6,257.98	6,005.46	5,670.17	4,641.88	4,281.15	3,554.45	2,874.66	2,764.97	2,245.50	1,461.34	1,558.17	1,594.41	1,787.56	1,943.05	693.21	728.67	704.66	287.06

Total stockholders' equity +	-2,654.54	-940.00	-739.76	-1,007.93	-163.47	-443.23	-76.71	-166.49	401.01	317.61	901.49	1,432.83	1,576.36	1,425.23	1,305.43	1,080.12	507.06	286.38	200.02	825.71
Common stock and paid-in capital	-8,082.14	-5,720.30	-4,919.45	-4,481.12	-3,139.98	-2,997.53	-2,276.01	-2,023.45	-1,104.19	-1,004.62	-256.98	410.14	806.11	877.53	941.97	903.93	423.04	284.17	265.91	649.59
Retained earnings	5,427.60	4,780.30	4,179.68	3,473.19	2,976.52	2,554.30	2,199.29	1,856.95	1,505.20	1,322.22	1,158.46	1,022.70	770.26	547.70	363.46	176.18	84.01	2.21	-65.88	176.12
Common shares outstanding	77	79	80	81	83	85	86	90	92	97	110	117	121	123	122	113	102	101	85	84

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06	Dec-05
Total cash and short-term investments +	385.30	515.33	400.09	343.68	357.11	405.85	497.07	447.52	515.47	457.82	924.71	788.44	1,076.74	993.20	867.11	842.30	679.32	1,421.45	1,471.17	2,159.45	1,747.15	1,491.42	1,493.06	1,384.98	1,066.86	1,506.57	881.15	771.12	642.78	904.18	1,398.40	1,367.60	849.83	889.50	799.02	750.58	696.97	791.83	974.06	404.61	445.01	777.71	993.49	455.02	537.75	508.80	448.19	683.24	260.45	358.43	283.75	334.70	333.93	254.21	434.34	359.77	460.18	392.70	364.33	287.06	177.80	300.47	240.33	213.55	442.49	471.33	361.76	317.65	317.65	276.88	246.45	32.29	225.24	197.92	73.40	396.96	0.00	354.59	0.00	0.00	0.00
Cash and cash equivalents	385.30	515.33	400.09	343.68	357.11	405.85	497.07	447.52	515.47	457.82	924.71	788.44	1,076.74	993.20	867.11	842.30	679.32	1,421.45	1,284.66	1,972.00	1,747.15	1,300.52	1,302.86	1,384.98	1,066.86	1,506.57	881.15	771.12	642.78	904.18	1,398.40	1,367.60	849.83	889.50	799.02	750.58	696.97	791.83	974.06	404.61	445.01	777.71	993.49	455.02	537.75	508.80	448.19	683.24	260.45	358.43	283.75	334.70	263.03	183.31	340.46	273.31	266.02	252.21	221.58	175.90	127.64	226.58	197.74	152.15	84.35	176.02	111.70	72.77	72.77	276.88	246.45	32.29	21.93	33.82	21.60	29.95		24.36
Short-term investments																			186.50	187.45	0.00	190.90	190.21								0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	70.90	70.90	93.89	86.46	194.16	140.49	142.75	111.17	50.16	73.89	42.59	61.40	358.15	295.30	250.06	244.88	244.88				203.32	164.10	51.80	367.01		330.23
Accounts receivable, net	883.20	986.71	745.85	790.58	749.25	820.71	643.81	709.49	745.61	839.56	603.27	612.89	641.58	663.24	525.36	586.82	592.33	664.51	496.73	488.57	506.85	558.57	429.80	466.10	481.99	499.27	409.52	438.31	427.10	473.43	378.71	394.89	462.58	327.60	309.20	289.23	262.29	221.50	235.80	247.50	260.17	208.24	208.24	214.49	184.83	178.72	191.81	213.43	191.91	169.49	179.92	160.10	166.92	153.56	124.31	136.07	172.18	180.57	166.95	177.19	185.71	147.66	114.53	92.53	113.90	77.18	76.51	95.37	95.37	103.86	90.80	108.17	129.43	80.38	82.97	98.45		100.18
Inventories							1.00	0.00	0.00	62.88	-103.71		37.39	36.65	82.68	15.90	13.05	5.95	16.58	57.64	13.66	20.10	63.46	18.83	27.84	31.59	55.02	80.83	-35.54	19.27	40.27	23.64	1.15	15.10	7.42	16.20	0.00	12.39	20.59	56.16	27.65	46.12	47.84	70.40	34.14	51.39	87.15	79.59	508.70	80.22	97.76	98.89	69.13	152.88	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00	0.00
Other current assets	125.60	146.39	166.44	136.95	129.18	117.46	144.92	158.05	103.83	120.78	111.35	122.86	92.25	91.54	134.44	59.97	60.78	57.45	65.96	97.97	52.64	66.51	110.43	58.80	70.93	75.94	95.42	113.65	35.54	57.48	39.97	33.37	34.80	34.93	37.45	27.43	29.39	29.94	52.50	84.95	58.63	31.21	84.63	107.27	66.05	31.73	118.59	110.22	536.51	96.35	126.43	122.71	93.39	107.07	112.13	109.26	80.77	104.68	101.16	97.07	85.45	88.16	90.87	56.31	45.45	53.98	41.63	39.84	39.84	32.01	29.43	242.17	194.28	167.21	59.66	373.87		337.67
Total current assets	1,394.10	1,644.77	1,308.72	1,271.21	1,235.54	1,344.02	1,285.80	1,315.05	1,364.92	1,418.15	1,639.33	1,524.19	1,810.57	1,747.97	1,526.91	1,489.08	1,332.42	2,143.41	1,847.35	2,558.54	2,306.64	1,925.60	1,843.09	1,909.87	1,619.77	2,081.78	1,386.09	1,323.08	1,069.88	1,435.09	1,857.35	1,819.49	1,348.36	1,267.13	1,153.08	1,083.44	988.65	1,055.67	1,262.36	737.06	763.81	1,063.27	1,286.36	776.78	788.63	770.63	758.59	1,006.89	988.86	637.04	590.10	617.52	523.33	514.84	670.78	605.10	713.13	677.94	632.44	561.32	448.97	536.28	445.73	362.39	601.85	602.48	479.90	452.86	452.86	412.75	366.68	382.63	345.64	281.40	164.24	502.26		462.21
Total non-current assets +	4,151.20	4,057.69	4,080.42	4,102.47	4,108.84	4,101.42	4,123.15	4,141.78	4,113.67	4,100.07	3,226.17	3,238.64	3,248.13	3,249.56	3,250.62	3,344.27	3,359.41	3,363.29	3,295.32	2,232.53	2,258.89	2,273.05	2,268.63	2,277.55	2,292.03	2,122.66	2,093.65	2,102.01	2,117.64	1,952.86	1,949.06	1,966.31	1,996.14	2,008.54	2,001.39	2,006.66	2,016.49	2,026.91	2,044.72	2,053.93	2,067.82	2,083.72	2,080.43	2,098.85	2,107.90	2,123.54	2,121.69	2,126.34	2,104.96	2,497.50	2,491.49	2,487.58	2,508.53	2,504.80	2,382.41	2,389.79	2,399.92	2,415.05	2,431.78	2,448.27	2,461.52	2,486.88	2,502.73	585.55	594.03	597.79	602.66	611.00	611.00	617.31	626.78	620.15	616.63	623.28	630.61	637.30		650.57
Property, plant and equipment, net											175.57	60.97	58.84	53.85	54.34	59.39	64.68	211.30	224.37	217.50	75.71	80.45	78.97	83.26	86.28	90.71	86.42	85.88	86.09	90.88	82.75	81.00	86.31	94.44	85.68	88.83	93.16	95.59	99.26	97.81	96.01	98.93	94.96	93.29	97.50	94.07	93.79	94.80	79.76	85.59	73.81	65.98	64.61	67.42	64.01	54.79	39.71	37.62	36.91	36.08	33.07		34.37	35.61	25.39	27.26	29.38	27.90	29.85	29.77	28.45	21.98	15.37	4.72	4.45	4.44		5.19
Goodwill	2,962.30	2,923.36	2,923.47	2,925.60	2,918.56	2,915.17	2,916.10	2,909.42	2,890.52	2,887.69	2,230.39	2,232.46	2,231.04	2,229.67	2,226.14	2,231.15	2,235.20	2,236.39	2,230.40	1,566.61	1,566.54	1,566.02	1,562.38	1,559.57	1,559.43	1,562.87	1,544.08	1,545.72	1,546.96	1,545.76	1,547.00	1,556.35	1,562.66	1,560.62	1,560.17	1,558.43	1,556.45	1,555.85	1,558.43	1,560.08	1,564.19	1,565.62	1,563.09	1,565.45	1,561.85	1,564.90	1,567.44	1,561.12	1,547.17	1,798.82	1,797.22	1,792.31	1,799.45	1,783.41	1,708.59	1,708.59	1,708.59	1,708.59	1,708.59	1,708.59	1,706.67	1,706.67	1,703.49	441.62	441.62	441.62	441.62	441.62	441.62	441.62	441.62	441.62	441.62	441.62	441.62	441.62		441.62
Intangible assets	851.00	832.51	849.61	869.19	886.75	907.61	931.43	949.17	948.48	956.23	536.13	546.43	551.01	558.52	565.58	576.36	585.06	593.34	597.64	208.47	229.60	234.75	240.86	246.87	253.40	261.49	261.94	268.09	274.58	280.80	287.45	298.97	316.26	321.84	328.33	332.62	339.11	347.64	358.43	368.72	380.86	391.49	399.94	410.20	417.61	433.63	445.03	454.53	462.35	595.71	607.77	616.83	631.39	641.07	597.00	612.96	628.92	644.88	661.15	677.57	693.99	716.25	732.93	111.63	115.91	120.19	126.46	132.89	132.89	139.48	153.03	160.16	167.28	174.41	181.53	188.23		200.76
Long-term investments										0.00	210.66	210.50	211.92	214.39	215.37	216.55	218.13	218.76	186.50	187.45	187.89	190.90	190.21	190.86	190.82
Other non-current assets
Total assets	5,545.30	5,702.46	5,389.14	5,373.68	5,344.37	5,445.44	5,408.95	5,456.83	5,478.59	5,518.22	4,865.49	4,762.83	5,058.70	4,997.54	4,777.53	4,833.35	4,691.83	5,506.70	5,142.67	4,791.08	4,565.53	4,198.65	4,111.72	4,187.42	3,911.80	4,204.44	3,479.74	3,425.09	2,784.87	3,387.95	3,806.41	3,785.80	3,344.49	3,275.67	3,154.47	3,090.10	3,005.14	3,082.58	3,307.08	2,790.99	2,831.63	3,146.99	3,366.79	2,875.63	2,896.53	2,894.18	2,880.28	3,133.24	3,093.82	3,134.54	3,081.59	3,105.10	3,031.86	3,019.64	3,053.19	2,994.89	3,113.05	3,093.00	3,064.21	3,009.59	2,910.48	3,023.17	2,948.46	947.93	1,195.87	1,200.27	1,082.57	1,063.86	1,063.86	1,030.06	993.46	1,002.78	962.27	904.68	794.84	1,139.56		1,112.78

Total current liabilities +	1,613.20	1,829.71	1,484.24	1,470.18	1,466.33	1,585.65	1,377.92	1,376.44	1,368.95	1,517.03	1,204.64	1,218.13	1,208.59	1,250.53	1,067.25	1,120.28	1,160.43	1,250.94	1,016.93	950.67	1,425.33	1,021.77	834.85	845.00	798.28	900.79	744.52	766.96	524.99	809.01	675.05	685.68	655.88	607.67	563.52	552.40	496.35	536.57	516.78	509.70	468.47	498.12	490.96	458.63	451.76	472.91	498.64	475.49	546.65	503.04	531.95	496.47	482.85	509.95	493.51	483.83	421.19	452.81	433.89	423.57	378.02	466.92	409.32	249.17	262.41	292.50	311.92	308.52	308.52	291.51	282.72	305.41	288.42	244.93	821.28	213.04		220.98
Accounts payable	10.30	15.34	16.05	11.76	10.66	14.52	8.75	12.92	12.05	9.81	10.22	7.28	10.75	15.04	5.30	9.30	12.96	13.45	9.88	11.25	7.26	14.25	4.72	7.00	5.86	6.50	2.40	3.49	2.10	3.89	2.20	1.24	1.38	1.61	2.39	0.33	1.14	0.57	1.25	1.73	1.51	2.51	1.81	2.17	1.14	2.84	1.70	1.86	1.54	1.20	1.32	0.98	1.14	2.99	1.69	0.66	0.17	0.24	0.43	0.63	0.47	2.16	1.46	0.53	0.41	1.88	33.95	38.61	38.61	0.51	2.06	56.25	35.47	0.07	51.10
Short-term debt	25.10		27.68	27.08	26.04	24.85	25.47	25.19	23.75	10.90	8.72	8.72	8.72	8.71	8.71	6.53	23.03	23.32	23.41	21.38	496.43	26.20	21.49	21.21	21.82	14.21	20.82	21.07	195.81		225.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00				0.00				0.00	19.78	19.78	19.78	19.77	54.13	43.12	43.11	43.09	43.08	43.07	10.34	10.34	10.33	10.33	10.33	54.92	11.66	8.25	42.09	42.09	37.09	32.09	32.09	27.09	22.25	22.25	22.24	22.25	625.90
Current portion of long-term debt										10.90	8.72	8.72	8.72	8.71	8.71	6.53					496.43								22.25			2,573.73	2,078.82	2,078.09	2,077.37	2,076.65	2,075.92	2,075.20				1,579.40				788.36
Deferred revenue
Other current liabilities	393.80	582.60	465.85	371.01	294.63	422.86	323.37	295.41	234.46	387.74	293.68	222.77	241.39	335.83	313.76	257.82	231.68	352.94	327.05	244.94	223.83	305.45	276.61	220.00	201.46	305.42	251.10	223.84	193.71	250.89	5.23	201.22	151.20	231.69	186.40	152.95	116.79	201.64	151.68	86.57	79.44	178.05	127.37	64.02	90.01	159.30	156.14	129.89	211.09	135.00	142.41	104.90	88.14	123.41	125.23	106.21	80.63	114.99	132.08	115.82	83.10	138.55	112.37	58.49	51.61	95.59	74.66	61.80	61.80	86.82	79.09	88.40	76.79	81.17	63.96	73.54		118.61
Total non-current liabilities +	6,706.20	6,527.29	5,820.88	4,789.70	4,836.62	4,799.78	4,782.03	4,814.87	4,760.15	4,740.96	4,709.95	4,738.37	4,751.47	4,754.93	4,787.67	4,739.52	4,410.59	4,419.23	4,405.77	4,208.21	3,621.78	3,620.11	3,663.45	3,653.35	3,467.85	3,380.37	2,883.08	2,889.94	2,576.39	2,745.44	2,752.91	2,753.70	2,267.24	2,266.99	2,230.64	2,230.50	2,229.95	2,228.40	2,238.79	1,746.13	1,747.51	1,747.38	1,756.72	983.28	989.07	988.43	985.11	991.07	983.44	1,055.13	1,027.49	1,052.80	1,060.27	1,084.46	1,091.62	1,101.40	1,327.25	1,334.76	1,368.37	1,376.98	1,382.44	1,476.13	1,504.93	122.32	387.80	400.71	401.56	414.90	414.90	425.37	437.38	446.51	451.67	459.73	59.49	61.76		66.08
Long-term debt	6,403.80	6,202.29	5,507.77	4,513.03	4,546.86	4,510.82	4,484.77	4,508.73	4,507.69	4,496.83	4,500.06	4,501.12	4,502.18	4,503.23	4,504.29	4,505.34	4,162.47	4,161.42	4,160.38	3,963.62	3,369.47	3,366.78	3,365.78	3,364.79	3,170.06	3,071.93	2,578.16	2,577.27	2,576.39	2,575.50	2,574.62	2,573.73	2,078.82	2,078.09	2,077.37	2,076.65	2,075.92	2,075.20	2,074.48	1,580.52	1,579.96	1,579.40	1,578.85	800.00	800.00	800.00	773.17	778.12	783.07	788.01	753.29	775.07	785.86	811.62	822.40	833.18	1,063.96	1,066.55	1,104.12	1,106.70	1,109.28	1,207.88	1,254.05	62.33	327.10	337.62	348.14	358.67	369.19	379.71	385.07	391.63	397.20	402.75
Capital lease obligations	143.90	107.53	111.74	115.40	118.45	121.15	123.94	130.56	135.04	120.13	121.94	127.23	130.57	131.58	137.27	132.49	139.90	150.03	150.52	145.29	149.30	152.34	152.81	156.66	161.55	164.14	163.57	166.39	168.49
Other non-current liabilities	133.90	115.83	118.59	108.89	119.43	120.19	112.04	105.90	99.69	96.97	83.72	219.59	91.29	131.58	236.23	97.85	104.89	254.16	91.58	90.96	237.90	240.56	233.82	233.98	239.40	241.80	231.96	234.83	235.29	87.93	107.67	106.42	111.66	110.87	68.84	66.43	62.18	59.14	61.81	60.61	61.55	57.04	54.86	54.92	52.27	50.59	40.25	40.71	41.23	46.07	44.33	42.67	39.92	38.60	42.43	38.00	27.86	27.76	27.88	28.74	26.26		27.30	27.15
Total liabilities	8,319.40	8,357.00	7,305.12	6,259.88	6,302.94	6,385.44	6,159.95	6,191.32	6,129.11	6,257.98	5,914.59	5,956.50	5,960.06	6,005.46	5,854.92	5,859.80	5,571.02	5,670.17	5,422.69	5,158.88	5,047.11	4,641.88	4,498.31	4,498.35	4,266.13	4,281.15	3,627.60	3,656.89	3,101.38	3,554.45	3,427.96	3,439.38	2,923.12	2,874.66	2,794.16	2,782.90	2,726.30	2,764.97	2,755.57	2,255.83	2,215.98	2,245.50	2,247.69	1,441.91	1,440.83	1,461.34	1,483.75	1,466.56	1,530.09	1,558.17	1,559.44	1,549.27	1,543.12	1,594.41	1,585.13	1,585.23	1,748.44	1,787.56	1,802.27	1,800.54	1,760.46	1,943.05	1,914.26	371.50	650.21	693.21	713.49	723.42	723.42	716.88	720.10	751.92	740.10	704.66	880.76	274.79		287.06

Total stockholders' equity +	-2,774.10	-2,654.54	-1,915.98	-886.21	-958.57	-940.00	-751.00	-734.48	-650.52	-739.76	-1,049.10	-1,193.67	-901.36	-1,007.93	-1,077.39	-1,026.45	-879.19	-163.47	-280.03	-367.81	-481.58	-443.23	-386.59	-310.93	-354.33	-76.71	-147.86	-231.80	-316.51	-166.49	378.44	346.42	421.37	401.01	360.31	307.20	278.84	317.61	551.52	535.15	615.66	901.49	1,119.11	1,433.71	1,455.70	1,432.83	1,396.53	1,666.68	1,563.73	1,576.36	1,522.15	1,555.83	1,488.74	1,425.23	1,468.06	1,409.66	1,364.60	1,305.43	1,261.95	1,209.05	1,150.02	1,080.12	1,034.20	576.43	545.66	507.06	369.08	340.44	340.44	313.18	273.36	250.86	222.17	200.02	-85.92	864.77		825.71
Common stock and paid-in capital	-8,458.80	-8,082.14	-7,194.37	-5,977.36	-5,886.08	-5,720.30	-5,351.36	-5,180.13	-4,956.71	-4,919.45	-4,935.28	-4,930.04	-4,501.30	-4,481.12	-4,436.28	-4,270.10	-3,996.85	-3,139.98	-3,149.15	-3,153.53	-3,166.75	-2,997.53	-2,849.69	-2,657.51	-2,643.15	-2,276.01	-2,282.54	-2,287.68	-2,296.31	-2,023.45	-1,377.29	-1,337.74	-1,180.21	-1,104.19	-1,115.03	-1,117.76	-1,090.57	-1,004.62	-728.98	-707.00	-581.13	-256.98	-2.75	352.04	409.60	410.14	418.18	719.64	713.08	806.11	799.15	888.14	882.10	877.53	974.82	964.68	957.18	941.97	942.97	939.86	926.50	903.93	888.28	440.84	434.13	423.04	309.60	301.88	301.88	294.24	283.97	280.35	270.29	265.91	-1.80	647.18	0.00	649.59	0.00	0.00	0.00
Retained earnings	5,684.70	5,427.60	5,278.39	5,091.15	4,927.51	4,780.30	4,600.36	4,445.65	4,306.19	4,179.68	3,886.19	3,736.38	3,599.93	3,473.19	3,358.89	3,243.65	3,117.66	2,976.52	2,869.13	2,785.73	2,685.17	2,554.30	2,463.11	2,346.58	2,288.82	2,199.29	2,134.69	2,055.88	1,979.80	1,856.95	1,755.73	1,684.16	1,601.58	1,505.20	1,475.35	1,424.96	1,369.41	1,322.22	1,280.50	1,242.15	1,196.78	1,158.46	1,121.86	1,081.67	1,046.10	1,022.70	978.36	947.03	850.66	770.26	723.00	667.69	606.64	547.70	493.25	444.97	407.43	363.46	318.98	269.19	223.53	176.18	145.92	135.60	111.53	84.01	59.48	38.55	38.55	18.94	-10.61	-29.49	-48.12	-65.88	-84.12	217.59		176.12
Common shares outstanding	73	77	77	77	78	78	79	79	80	79	80	80	80	80	81	81	82	84	84	83	83	84	84	84	86	86	86	85	86	89	91	92	93	92	92	92	92	94	95	97	100	104	109	113	114	113	117	118	119	120	121	122	122	123	123	123	123	122	122	122	122	118	120	106	106	100	101	100	102	100	102	101	101	84	84	84	84	84	84	84	84

Balance Sheet - MSCI Inc. (MSCI)

Balance Sheet - MSCI Inc. (MSCI)