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 +	6.93	0.97	0.54	0.43	0.25	3.91	1.21	0.58	0.78	2.01	4.00	2.18	2.32	2.58	1.36	3.36	2.48	2.25	1.16	0.82
Cash and cash equivalents	4.74	0.97	0.54	0.43	0.25	3.91	0.35	0.56	0.77	0.94	1.52	2.12	2.25	2.09	1.11	2.95	2.30	1.49	1.13	0.78
Short-term investments	2.19		-0.01				0.86	0.02	0.01	1.07	2.48	0.06	0.06	0.49	0.26	0.41	0.18	0.75	0.03	0.04
Accounts receivable, net	4.07	3.49	3.54	4.77	3.93	0.90	1.03	1.02	1.08	1.07	1.21	1.53	1.83	1.20	1.18	1.12	1.41	0.53	0.51	0.43
Inventories	0.46	0.48	0.61	0.75	0.50	0.33	0.38	0.41	0.45	0.72	1.25	1.25	0.90	0.90	0.31	0.45	0.54	0.46	0.45	0.42
Other current assets	1.69	4.03	5.04	10.28	6.16	0.89	1.34	1.60	2.13	4.00	3.46	3.59	0.50	3.86	5.50	0.30	2.46	0.64	1.47	1.45
Total current assets	13.15	8.96	9.73	16.23	10.84	6.03	3.09	3.60	4.44	6.73	7.44	8.48	7.67	8.05	8.09	7.52	6.71	8.49	3.56	3.08
Total non-current assets +	15.99	15.06	16.31	12.92	12.34	8.87	9.44	7.03	18.90	23.94	25.44	32.01	26.23	27.09	19.12	19.76	17.17	16.32	15.71	16.35
Property, plant and equipment, net	3.76	2.17	1.94	1.92	1.96	2.55	2.59	3.05	13.91	17.91	18.73	22.37	19.85	20.27	13.62	12.52	11.56	11.55	11.32	11.60
Goodwill	5.02	5.01	5.08	1.65	1.80	0.58	0.58	0.57	0.54	0.66	1.00	2.57	1.99	1.96	1.89	1.87	1.72	1.72	1.79	2.85
Intangible assets	2.31	2.91	3.93	2.13	2.51	0.67	0.79	0.59	1.75	2.04	2.31	2.57	1.14	1.20	1.42	1.78	1.78	0.82	0.87	0.43
Long-term investments	0.02	0.05	0.04	0.97	1.17	1.24	1.18	1.39	1.90	1.12	1.05	0.77	1.39	1.81	1.51	1.71	0.91
Other non-current assets
Total assets	29.14	24.02	26.04	29.15	23.18	14.90	12.53	10.63	23.32	30.36	32.88	40.67	33.90	35.13	26.72	26.90	23.38	24.81	19.27	19.44

Total current liabilities +	8.03	8.81	9.50	12.98	7.92	1.92	2.36	2.40	3.32	4.38	4.38	4.86	4.20	4.68	5.67	4.22	3.76	6.58	2.28	2.03
Accounts payable	2.83	2.51	2.33	3.64	2.27	0.65	0.72	0.86	0.68	0.78	0.87	1.06	1.04	1.17	0.81	0.78	0.69	0.45	0.38	0.33
Short-term debt	0.07	1.06	0.71	0.15	0.09	0.07	0.16	0.07	0.20	0.52	0.48	0.47	1.05	0.15	0.09	0.46	0.57	0.46	0.47	0.12
Current portion of long-term debt	0.03	1.00	0.62	0.06	0.00	0.00	0.09	0.07	0.69	1.22	0.53	0.53
Deferred revenue
Other current liabilities	4.38	4.53	5.75	9.02	5.56	1.20	1.48	1.46	2.47	3.40	3.03	3.33	1.45	3.35	4.97	2.97	2.70	5.87	1.43	1.58
Total non-current liabilities +	19.43	12.73	13.63	12.34	11.67	11.31	8.49	9.45	17.96	21.48	22.74	23.82	18.98	19.67	13.38	14.60	11.92	11.12	11.49	11.50
Long-term debt	16.41	9.81	10.13	7.98	7.97	8.69	5.80	6.45	15.72	18.01	18.97	19.90	15.77	15.73	9.75	10.05	7.85	7.70	7.90	8.65
Capital lease obligations	0.18	0.18	0.22	0.26	0.32	0.35	0.56
Other non-current liabilities	0.86	0.82	0.95	0.98	0.99	2.21	2.35	2.63	2.02	3.16	3.25	3.46	3.00	3.38	1.53	3.62	2.04
Total liabilities	27.46	21.54	23.13	25.32	19.58	13.22	10.85	11.84	21.27	25.86	27.12	28.68	23.18	24.35	19.05	18.82	15.68	17.70	13.77	13.78

Total stockholders' equity +	1.68	2.48	2.91	3.83	3.60	1.68	1.66	-1.23	-0.35	2.04	3.01	10.05	10.72	10.26	7.49	8.06	7.69	7.11	5.50	5.66
Common stock and paid-in capital	-0.30	0.94	2.09	2.42	3.14	3.08	3.27	4.79	5.92	5.83	6.02	6.47	7.02	5.77	3.50	4.26	4.35	4.71	4.23	4.92
Retained earnings	1.98	1.54	0.82	1.41	0.46	-1.40	-1.62	-6.02	-6.27	-3.79	-3.01	3.59	3.70	4.49	3.99	3.80	3.33	2.40	1.27	0.74
Common shares outstanding	199	212	228	236	245	246	264	308	317	316	329	339	323	234	241	254	271	275	288	301

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	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total cash and short-term investments +	3.32	6.93	2.69	0.18	0.69	0.97	0.01	0.38	0.30	0.54	0.42	0.44	0.42	0.43	0.33	0.58	0.39	0.25	0.43	0.36	0.50	3.91	1.07	0.42	0.76	0.35	0.24	0.29	0.87	0.58	1.38	1.00	0.78	0.78	1.25	0.76	1.52	1.39	2.93	1.85	2.15	2.04	2.83	2.61	2.68	2.65	2.30	1.54	3.40	2.32	2.56	1.77	2.03	2.58	1.69	1.28	1.21	1.36	1.39	2.20	3.03	3.36	6.38	4.28	5.05	2.48	2.54	7.14	6.33	2.25	1.52	1.29	0.87	1.16	1.23	0.85	0.70	0.82	1.46	1.02	0.89
Cash and cash equivalents	0.24	4.74	0.76	0.18	0.69	0.97	1.10	0.38	0.28	0.54	0.40	0.42	0.41	0.43	0.33	0.58	0.39	0.25	0.26	0.36	0.50	3.91	0.70	0.42	0.76	0.35	0.24	0.29	0.86	0.56	1.36	0.98	0.76	0.77	1.22	0.75	1.51	0.94	2.44	1.39	1.66	1.52	2.27	2.15	2.16	2.12	1.95	1.48	3.19	2.25	2.13	1.37	1.71	2.09	1.61	1.15	1.01	1.11	1.13	1.94	2.71	2.95	3.45	2.17	1.81	2.30	2.25	2.28	1.19	1.49	1.48	1.26	0.83	1.13	1.17	0.80	0.66	0.78	1.39	0.96	0.82
Short-term investments	3.08	2.19	1.93				-1.09		0.02		0.02	0.02	0.01						0.17				0.38						0.02	0.02	0.02	0.02	0.02	0.01	0.03	0.00	0.00	0.45	0.50	0.46	0.49	0.52	0.57	0.47	0.51	0.53	0.34	0.06	0.21	0.06	0.43	0.40	0.33	0.49	0.08	0.14	0.20	0.26	0.26	0.26	0.32	0.41	2.94	2.11	3.23	0.18	0.29	4.86	5.14	0.75	0.03	0.03	0.04	0.03	0.06	0.05	0.05	0.04	0.07	0.06	0.07
Accounts receivable, net	3.78	4.07	3.33	3.42	3.51	3.49	3.26	3.40	3.33	3.54	3.76	3.27	3.52	4.77	4.06	3.86	3.98	3.93	3.10	2.82	3.04	0.90	1.13	1.02	0.92	1.03	1.38	1.05	0.90	1.02	1.33	1.44	0.98	1.08	1.28	1.17	0.99	1.07	1.42	1.31	1.09	1.21	1.58	1.50	1.31	1.53	2.25	2.18	1.33	1.83	1.79	1.71	1.07	1.20	1.15	1.08	1.09	1.18	1.37	1.43	1.10	1.12	1.31	1.34	1.18	1.41	1.12	1.19	0.40	0.53	0.53	0.70	0.46	0.51	0.54	0.56	0.41	0.43	0.43	0.47	0.43
Inventories	0.67	0.46	0.45	0.45	0.37	0.48	0.54	0.62	0.58	0.61	0.63	0.69	0.72	0.75	0.77	0.60	0.35	0.50	0.45	0.37	0.32	0.33	0.33	0.39	0.37	0.38	0.36	0.37	0.39	0.41	0.41	0.49	0.53	0.45	0.63	0.71	1.14	0.72	1.02	1.12	1.16	1.25	1.15	1.15	1.11	1.25	1.05	1.00	0.78	0.90	0.86	0.87	0.90	0.90	0.39	0.42	0.39	0.31	0.32	0.39	0.42	0.45	0.46	0.54	0.55	0.54	0.53	0.53	0.49	0.46	0.46	0.45	0.45	0.45	0.42	0.43	0.40	0.42	0.40	0.40	0.41
Other current assets	2.16	1.69	1.65	4.14	5.30	4.03	3.71	5.41	5.08	5.04	4.67	5.74	5.56	10.28	13.80	16.10	12.12	6.16	10.77	5.08	2.70	0.89	0.93	1.26	1.43	1.34	1.20	1.33	1.31	1.60	1.20	1.86	2.29	2.13	1.63	1.84	1.81	4.00	2.17	2.56	3.47	3.46	3.14	3.28	3.60	3.59	2.70	3.18	3.15	0.50	2.55	3.07	4.44	3.86	3.31	4.69	6.34	5.50	3.85	2.71	2.56	3.00	3.68	2.76	4.08	2.46	4.02	0.47	0.45	0.49	4.52	6.85	2.69	1.47	0.73	0.73	0.73	1.45	0.99	0.60	0.34
Total current assets	9.92	13.15	8.12	8.20	9.88	8.96	8.61	9.81	9.27	9.73	9.47	10.12	10.21	16.23	18.96	21.15	16.84	10.84	14.57	8.62	6.55	6.03	3.09	3.08	3.48	3.09	3.19	3.05	3.46	3.60	4.30	4.77	4.56	4.44	4.77	4.48	5.45	6.73	7.04	6.39	7.39	7.44	8.14	8.08	8.19	8.48	7.95	7.84	8.45	7.67	7.33	7.01	8.12	8.05	6.46	7.34	8.83	8.09	6.67	6.46	6.79	7.52	8.90	6.80	7.62	6.71	8.21	9.33	7.67	8.49	7.44	9.78	4.96	3.56	3.35	3.00	2.67	3.08	3.67	2.91	2.46
Total non-current assets +	30.13	15.99	15.85	15.89	15.12	15.06	15.11	15.96	16.13	16.31	18.44	18.87	19.49	12.92	13.28	13.19	12.64	12.34	13.39	13.00	12.69	8.87	9.14	9.26	9.34	9.44	6.34	6.13	6.07	7.03	7.16	18.18	19.20	18.90	20.71	20.73	23.97	23.94	24.46	25.03	25.29	25.44	31.85	32.29	32.14	32.01	32.12	29.79	26.51	26.23	27.54	27.48	27.25	27.09	20.84	20.60	20.07	19.12	18.42	19.30	18.67	19.76	18.92	18.73	17.44	17.17	17.74	17.97	16.53	16.32	16.24	17.01	16.01	15.71	15.86	15.94	16.04	16.35	16.05	16.53	17.05
Property, plant and equipment, net		3.76	3.54	3.33	2.36	2.17	1.99				1.99	1.71	1.84	1.92	1.60	1.60	1.64	1.96	1.98	2.32	2.33	2.55	2.57	2.53	2.57	2.59	2.62	2.61	2.65	3.05	3.60	12.77	13.91	13.91	15.33	15.30	17.94	17.91	18.20	18.38	18.76	18.73	21.99	22.30	22.28	22.37	22.18	21.58	19.64	19.85	20.60	20.45	20.40	20.27	15.87	15.32	14.38	13.62	12.84	12.28	11.58	12.52	11.84	11.79	11.63	11.56	11.61	11.61	11.54	11.55	11.47	11.43	11.28	11.32	11.41	11.45	11.52	11.60	11.69	11.82	11.45
Goodwill	8.88	5.02	5.02	5.02	5.01	5.01	5.02	5.06	5.08	5.08	5.14	5.14	5.34	1.65	1.65	1.66	1.80	1.80	1.80	1.79	1.57	0.58	0.58	0.58	0.58	0.58	0.59	0.57	0.57	0.57	0.54	0.54	0.54	0.54	0.66	0.66	0.66	0.66	1.00	1.00	1.00	1.00	2.50	2.56	2.52	2.57	2.45	2.12	2.04	1.99	1.95	1.95	1.95	1.96	1.89	1.89	1.89	1.89	1.86	1.86	1.86	1.87	1.71	1.72	1.71	1.72	1.72	1.72	1.72	1.72	1.79	1.79	1.79	1.79	1.79	1.79	1.79	1.79	1.55	1.46	2.75
Intangible assets	2.46	2.31	2.43	2.51	2.85	2.91	3.09	3.41	3.73	3.93	4.21	4.34	4.42	2.13	2.23	2.45	2.39	2.51	2.92	2.92	3.05	0.67	0.72	0.73	0.77	0.79	0.83	0.56	0.58	0.59	0.60	1.86	1.73	1.75	1.84	1.89	1.96	2.04	2.11	2.18	2.26	2.31	2.37	2.43	2.49	2.57	2.88	1.43	1.30	1.14	1.14	1.12	1.18	1.20	1.19	1.26	1.34	1.42	1.56	1.59	1.69	1.78	1.54	1.63	1.69	1.78	1.94	2.11	0.82	0.82	0.82	0.83	0.85	0.87	0.90	0.93	0.96	0.98	1.00	1.18	1.42
Long-term investments		0.02	0.05	0.05	0.05	0.05	0.05	0.05	0.04	0.04	0.15	0.14	1.02	0.97	0.92	0.96	1.10	1.17	1.12	1.12	1.07	1.24	0.38	0.37	0.35	1.18	0.41	0.38	0.39	1.39	0.45	1.06	1.01	1.90	1.14	1.13	1.15	1.12	0.90	0.88	0.90	1.05	1.07	1.08	0.77	0.77	0.80	0.87	0.46	1.39	1.66	1.73	1.74	1.81	1.43	1.67	1.75	1.51	0.58	0.55	1.62	1.71	1.91	1.74	0.90	0.91	0.90	0.85
Other non-current assets
Total assets	40.05	29.14	23.97	24.09	24.99	24.02	23.72	25.76	25.40	26.04	27.91	28.99	29.70	29.15	32.24	34.34	29.48	23.18	27.97	21.62	19.24	14.90	12.23	12.34	12.82	12.53	9.53	9.17	9.53	10.63	11.45	22.95	23.75	23.32	25.47	25.21	29.42	30.36	31.49	31.42	32.68	32.88	39.99	40.37	40.33	40.67	40.07	37.63	34.96	33.90	34.86	34.49	35.37	35.13	27.22	27.86	28.53	26.72	24.76	25.34	25.04	26.90	27.42	25.10	24.58	23.38	25.95	27.31	24.20	24.81	23.68	26.79	20.97	19.27	19.20	18.94	18.71	19.44	19.72	19.44	19.51

Total current liabilities +	11.85	8.03	7.71	8.78	9.30	8.81	7.35	8.30	9.18	9.50	8.93	9.88	10.33	12.98	14.37	16.44	12.23	7.92	12.01	6.93	5.80	1.92	1.99	2.16	2.85	2.36	2.56	2.29	1.95	2.40	2.72	3.66	3.71	3.32	3.71	3.52	4.20	4.38	4.30	4.51	4.34	4.38	4.34	4.47	4.51	4.86	4.54	4.75	4.23	4.20	4.38	4.41	5.16	4.68	4.78	5.70	6.89	5.67	4.00	3.11	3.00	4.22	4.48	3.53	4.37	3.76	5.21	6.64	5.59	6.58	5.31	7.53	3.45	2.28	1.61	1.65	1.57	2.03	1.80	1.63	1.36
Accounts payable	2.49	2.83	2.32	2.54	2.36	2.51	1.99	2.11	2.03	2.33	2.20	2.11	2.33	3.64	2.87	2.93	2.22	2.27	1.97	2.17	2.22	0.65	0.75	0.74	0.71	0.72	0.87	0.72	0.70	0.86	0.82	0.98	0.79	0.68	0.91	0.76	0.87	0.78	0.95	0.90	0.85	0.87	1.17	1.08	1.05	1.06	1.10	1.10	1.08	1.04	1.14	1.20	1.05	1.17	1.25	1.35	1.08	0.81	0.97	0.84	0.57	0.78	0.77	0.69	0.60	0.69	0.73	0.86	0.36	0.45	0.37	0.49	0.35	0.38	0.36	0.38	0.30	0.33	0.28	0.34	0.35
Short-term debt	3.41	0.07	0.81	1.17	1.05	1.06	0.34	0.35	1.20	0.71	1.01	1.41	1.07	0.15	0.14	0.14	0.09	0.09	0.58	0.16	0.91	0.07	0.07	0.08	0.71	0.16	0.38	0.16	0.20	0.07	0.59	0.95	0.96	0.20	1.25	1.04	1.69	0.52	1.22	1.22	0.47	0.48	0.46	0.64	0.47	0.47	0.85	0.83	0.69	1.05	0.91	0.74	0.56	0.15	0.37	0.07	0.07	0.09	0.08	0.09	0.15	0.46	0.16	0.18	0.15	0.57	0.54	0.45	0.26	0.46	0.12	0.13	0.13	0.47	0.13	0.13	0.13	0.12	0.12	0.13	0.14
Current portion of long-term debt	3.38	0.03	0.78	1.13	1.00	1.00	0.26	0.26	1.10	0.62	0.92	1.32	0.97	0.06	0.06	0.06	0.00	0.00	0.50	0.08	0.83	0.00	0.00	0.01	0.64	0.09	0.30	0.09	0.12	0.07	0.59	0.96	0.97	0.70	1.27	16.98	2.44	0.55	2.21	2.63	2.51	0.53				0.53
Deferred revenue
Other current liabilities	5.22	4.38	3.87	4.35	5.21	4.53	4.26	5.06	5.24	5.75	4.99	5.63	6.24	9.02	11.35	13.36	9.93	5.56	9.46	4.61	2.67	1.20	1.16	1.35	1.43	1.48	1.32	1.41	1.05	1.46	1.31	1.74	1.97	2.47	1.55	1.72	1.64	3.40	2.14	2.40	3.03	3.03	2.71	2.75	3.00	3.33	2.59	2.81	2.46	2.09	2.33	2.48	3.55	3.35	3.16	4.28	5.73	4.97	2.94	2.17	2.28	2.97	3.56	2.66	3.63	2.50	3.95	5.33	4.96	5.47	4.82	6.91	2.97	1.43	1.13	1.14	1.14	1.58	1.39	1.17	0.88
Total non-current liabilities +	23.33	19.43	14.29	13.02	12.91	12.73	13.86	13.84	12.93	13.63	15.46	15.78	16.29	12.34	12.75	12.60	12.21	11.67	11.88	12.14	11.93	11.31	8.31	8.43	8.43	8.49	8.52	8.51	9.11	9.45	9.64	17.14	17.71	17.96	17.99	18.15	21.17	21.48	21.68	21.76	22.63	22.74	23.49	23.55	24.13	23.82	23.56	21.66	20.09	18.98	19.35	19.53	19.76	19.67	14.55	14.26	14.01	13.38	12.83	13.90	14.44	14.60	14.72	13.54	12.19	11.92	12.91	12.81	11.15	11.12	11.78	14.31	12.04	11.49	11.72	11.71	11.57	11.50	11.67	11.71	12.33
Long-term debt	19.78	16.41	11.16	9.81	9.81	9.81	10.42	10.43	9.56	10.13	10.74	10.74	11.33	7.98	7.97	7.97	8.03	7.97	7.96	8.71	8.71	8.69	5.79	5.81	5.81	5.80	5.80	5.79	6.37	6.45	6.66	14.84	15.43	15.72	15.66	15.84	17.67	18.01	18.02	17.89	18.68	18.98	19.60	19.66	20.05	19.90	19.92	18.17	16.80	15.77	15.80	15.89	15.91	15.73	10.97	10.49	10.15	9.75	9.21	10.21	10.10	10.05	10.36	9.29	7.85	7.85	8.23	8.29	7.69	7.70	8.06	8.07	8.10	7.90	8.62	8.61	8.64	8.65	7.83	7.63	7.82
Capital lease obligations	0.20	0.18	0.18	0.17	0.18	0.18	0.20	0.24	0.22	0.22	0.24	0.26	0.29	0.26	0.28	0.28	0.30	0.32	0.34	0.35	0.36	0.35	0.37	0.53	0.54	0.56	0.57	0.59	0.60
Other non-current liabilities	0.92	0.86	0.91	0.88	0.85	0.82	0.91	0.92	0.94	0.95	0.98	3.03	2.93	0.98	1.89	1.99	2.14	0.99	2.36	1.22	2.36	2.21	0.31	0.31	0.30	2.35	0.29	0.29	0.29	2.63	2.61	2.02	2.02	2.02	2.00	2.00	3.16	3.16	3.14	3.29	3.29	3.25	3.25	3.35	3.41	3.46	3.29	3.07	3.01	3.00	3.13	3.17	3.32	3.38	1.68	1.65	1.61	1.53	1.79	0.26	3.58	3.62	3.66	3.54	2.17	2.04	2.87	2.71
Total liabilities	35.18	27.46	22.00	21.80	22.21	21.54	21.20	22.14	22.10	23.13	24.39	25.66	26.62	25.32	27.11	29.04	24.45	19.58	23.89	19.08	17.72	13.22	10.29	10.59	11.29	10.85	11.08	10.80	11.05	11.84	12.37	20.81	21.41	21.27	21.70	21.67	25.36	25.86	25.98	26.28	26.97	27.12	27.82	28.02	28.64	28.68	28.10	26.40	24.32	23.18	23.73	23.94	24.93	24.35	19.33	19.95	20.90	19.05	16.83	17.01	17.44	18.82	19.20	17.07	16.56	15.68	18.12	19.45	16.73	17.70	17.33	22.08	15.74	13.77	13.58	13.60	13.38	13.78	13.72	13.34	13.69

Total stockholders' equity +	4.87	1.68	1.97	2.29	2.78	2.48	2.52	3.62	3.30	2.91	3.52	3.33	3.08	3.83	5.13	5.30	5.03	3.60	4.08	2.54	1.52	1.68	1.93	1.75	1.54	1.66	-1.57	-1.65	-1.54	-1.23	-0.94	-0.37	-0.13	-0.35	1.18	1.02	1.63	2.04	3.04	2.52	3.03	3.01	9.53	9.68	9.82	10.05	10.19	10.07	9.76	9.85	10.30	9.99	9.90	10.26	7.41	7.47	7.30	7.49	7.77	8.17	7.60	8.06	8.20	8.01	8.01	7.69	7.82	7.84	7.46	7.11	6.34	4.70	5.23	5.50	5.62	5.33	5.33	5.66	6.01	6.10	5.82
Common stock and paid-in capital	2.91	-0.30	-0.03	0.32	0.62	0.94	1.54	1.76	2.09	2.09	3.09	3.13	3.10	2.42	2.55	2.70	2.86	3.14	3.11	3.11	3.08	3.08	3.09	3.08	3.11	3.27	3.42	3.71	4.01	4.79	5.07	5.55	5.85	5.92	5.90	5.90	5.86	5.83	5.83	5.70	6.01	6.02	6.17	6.33	6.41	6.47	6.62	6.62	6.17	6.16	6.03	5.81	5.78	5.77	3.40	3.45	3.53	3.50	3.67	4.01	4.06	4.26	4.39	4.42	4.62	4.35	4.52	4.81	4.85	4.71	4.15	3.27	3.92	4.23	4.44	4.41	4.54	4.92	5.22	5.73	5.63
Retained earnings	1.97	1.98	2.00	1.97	2.16	1.54	0.98	1.86	1.21	0.82	0.43	0.21	-0.02	1.41	2.58	2.60	2.17	0.46	0.97	-0.57	-1.57	-1.40	-1.16	-1.33	-1.57	-1.62	-4.99	-5.36	-5.55	-6.02	-6.00	-5.92	-5.98	-6.27	-4.71	-4.87	-4.24	-3.79	-2.79	-3.18	-2.98	-3.01	3.36	3.35	3.41	3.59	3.56	3.45	3.59	3.70	4.27	4.18	4.12	4.49	4.00	4.03	3.78	3.99	4.10	4.16	3.54	3.80	3.82	3.60	3.39	3.33	3.31	3.03	2.61	2.40	2.19	1.42	1.31	1.27	1.18	0.93	0.79	0.74	0.78	0.37	0.18
Common shares outstanding	208	190	195	196	203	210	207	214	214	222	232	232	230	230	235	237	242	245	245	245	245	244	245	246	249	248	256	267	280	278	299	314	322	318	322	316	316	316	317	315	315	315	332	333	336	336	343	337	324	324	327	327	323	231	228	229	228	228	240	244	247	247	253	256	257	254	272	275	275	237	277	236	245	236	285	288	271	244	317	319	238

Balance Sheet - NRG ENERGY, INC. (NRG)

Balance Sheet - NRG ENERGY, INC. (NRG)