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 +	1.34	0.90	0.88	1.15	0.84	2.55	0.60	0.68	0.42	0.09	0.21	0.31	2.37	0.22	0.02	0.00	0.39	0.00	0.00	0.79
Cash and cash equivalents	1.34	0.90	0.80	0.46	0.72	2.48	0.49	0.41	-0.42	-0.09	0.01	0.18	2.30	0.21	0.00	0.00	0.38	0.00	0.00	0.79
Short-term investments			0.08	0.69	0.12	0.06	0.10	0.27	0.84	0.18	0.20	0.14	0.07	0.01	0.02	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	6.39	5.65	5.16	4.30	3.96	3.39	3.54	3.29	2.86	2.67	1.79	1.21	1.61	1.58	1.57	1.44	1.31	1.40	1.26	1.08
Inventories	0.55	0.64	0.46	0.44	0.54	0.48	0.46	0.47	0.31	0.32	0.32	0.25	0.28	0.29	0.21	0.20	0.16	0.25	0.14	0.13
Other current assets	1.20	1.19	1.34	13.40	0.50	0.58	0.63	0.46	0.41	0.77	0.30	0.71	0.13	0.14	0.11	0.36	0.40	0.08	0.06	0.66
Total current assets	9.48	8.37	7.83	19.28	5.83	6.93	5.12	4.89	2.97	2.57	2.62	2.35	4.32	2.22	1.91	2.01	2.26	2.29	2.14	1.73
Total non-current assets +	80.46	63.04	61.45	36.37	36.13	31.93	31.90	27.03	25.89	25.77	26.55	24.18	19.28	17.40	16.45	15.33	14.76	14.80	13.18	12.37
Property, plant and equipment, net	26.31	25.07	24.33	15.57	14.67	14.02	13.93	13.26	11.14	10.75	11.00	9.17	9.65	9.65	8.94	8.52	7.79	6.49	7.31	5.77
Goodwill	20.02	16.28	16.28	4.03	4.02	3.97	3.92	3.91	3.91	3.91	3.89	3.88	3.75	3.22	3.28	3.12	3.02	3.02	3.03	2.78
Intangible assets	28.87	17.86	17.90	12.25	12.28	8.93	8.91	7.21	7.24	7.13	7.24	6.59	3.21	2.95	2.72	2.72	2.67	2.76	2.16	2.15
Long-term investments	1.29	0.62	0.60	2.09	2.49	2.54	2.83	2.13	2.56	2.17	1.16	2.31	1.54	0.00	0.00	0.00	0.00	0.60	0.52	-0.09
Other non-current assets
Total assets	89.94	71.41	69.28	55.66	41.96	38.85	37.02	31.92	28.86	28.34	29.18	26.52	23.60	19.62	18.36	17.33	17.02	17.09	15.33	14.11

Total current liabilities +	15.64	12.61	8.78	9.55	8.62	6.59	5.96	6.84	6.82	5.11	5.02	4.92	4.61	3.00	2.55	3.01	2.75	2.72	2.74	2.50
Accounts payable	4.83	4.06	4.04	3.55	3.15	2.21	2.81	3.05	2.71	2.47	2.51	2.43	2.19	2.14	2.09	2.13	2.07	2.41	2.26	1.79
Short-term debt	5.88	7.24	3.35	5.18	4.09	2.95	2.47	3.16	3.35	1.62	1.80	1.81	1.82	0.35	0.06	0.04	0.00	0.07	0.06	0.47
Current portion of long-term debt	5.19	6.66	2.85	4.81	3.75	2.67	2.24	3.16	3.35	1.62	0.27	0.83	13.17	0.00	0.00	0.00	0.00	0.03	0.26	0.34
Deferred revenue
Other current liabilities	3.82	0.48	1.38	0.42	0.87	1.09	0.41	0.22	0.76	0.83	0.23	0.20	0.22	0.15	0.07	0.14	0.40	0.02	0.19	0.01
Total non-current liabilities +	50.03	48.40	50.06	36.01	22.81	22.70	21.64	16.90	15.69	17.96	18.54	16.12	14.33	12.85	12.24	10.36	10.00	9.65	7.96	7.41
Long-term debt	35.87	38.20	39.76	29.91	17.14	16.75	15.97	13.39	12.69	15.33	15.87	11.90	11.46	10.52	9.84	8.74	8.04	6.99	6.05	5.61
Capital lease obligations	3.12	2.78	2.59	2.03	1.96	1.84	1.73	0.00	0.00	0.00	0.00
Other non-current liabilities	0.44	0.42	0.32	0.74	0.57	1.15	0.03	0.04	0.02	0.03	0.00
Total liabilities	65.67	61.01	58.84	45.56	31.43	29.28	27.60	23.74	22.52	23.07	23.43	21.04	18.93	15.85	14.79	13.37	12.75	12.37	10.70	9.91

Total stockholders' equity +	17.75	10.40	10.44	10.09	10.53	9.57	9.42	8.18	6.35	5.27	5.75	5.48	4.67	3.77	3.57	3.96	4.27	4.73	4.62	4.20
Common stock and paid-in capital	1.24	-0.23	0.60	0.28	1.62	1.66	2.00	1.00	1.42	1.02	1.16	1.31	0.77	0.72	1.13	1.86	2.88	4.03	4.28	4.23
Retained earnings	16.51	10.63	9.84	9.82	8.91	7.92	7.42	7.18	4.93	4.25	4.58	4.17	3.90	3.05	2.44	2.10	1.40	0.70	0.34	-0.03
Common shares outstanding	541	536	524	506	506	506	513	515	515	515	517	517	518	522	547	580	621	638	642	642

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 +	1.39	1.34	1.51	6.96	2.68	0.90	2.57	0.56	0.86	0.88	2.53	0.36	0.55	1.15	0.69	0.67	0.81	0.84	1.57	0.91	0.80	2.55	2.25	1.80	1.94	0.60	0.26	0.40	0.26	0.68	0.06	0.15	0.44	0.42	0.42	0.10	0.12	0.09	0.11	0.09	0.12	0.21	0.18	0.13	0.15	0.31	0.20	0.05	2.29	2.37	0.84	0.88	1.43	0.22	0.46	0.60	0.00	0.00	0.00	0.00	0.00	0.00	0.35	0.13	0.13	0.39	0.18	0.08	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.79	0.00	0.00	0.00
Cash and cash equivalents	1.39	1.34	1.51	6.96	2.68	0.90	0.80	0.45	0.76	0.80	2.53	0.36	0.55	0.46	0.69	0.67	0.81	0.72	1.57	0.91	0.80	2.48	2.25	1.80	1.94	0.49	0.26	0.40	0.26	0.41	0.06	0.00	0.00	-0.42	-0.42	-0.10	-0.12	-0.09	-0.11	-0.09	-0.12	0.01	-0.18	0.01	-0.15	0.18	0.10	0.01	2.18	2.30	0.84	0.88	1.43	0.21	0.46	0.60	0.00	0.00	0.00	0.00	0.00	0.00	0.34	0.12	0.13	0.38	0.17	0.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.79	0.00	0.00	0.00
Short-term investments							1.77	0.11	0.10	0.08				0.69				0.12				0.06			0.00	0.10	0.00	0.00	0.00	0.27	0.00	0.15	0.44	0.84	0.85	0.20	0.24	0.18	0.23	0.18	0.23	0.20	0.36	0.12	0.30	0.14	0.09	0.04	0.11	0.07	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.01	0.02	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	5.82	6.39	5.75	5.55	5.34	5.65	5.09	5.04	4.98	5.16	4.49	4.45	4.25	4.30	3.84	3.73	3.68	3.96	3.63	3.39	3.30	3.39	2.54	2.53	3.08	3.54	3.25	3.31	3.17	3.29	3.03	2.96	2.76	2.20	1.82	1.88	1.74	2.67	1.89	1.81	1.79	1.88	1.65	1.56	1.44	1.69	1.45	1.40	1.31	1.61	1.36	1.42	1.37	1.58	1.43	1.37	1.35	1.57	1.48	1.56	1.41	1.44	1.40	1.25	1.17	1.29	1.24	1.18	1.16	1.40	1.32	1.19	1.13	1.26	1.16	1.16	0.95	1.08	1.02	0.94	0.82
Inventories	0.46	0.55	0.48	0.55	0.56	0.64	0.47	0.51	0.51	0.46	0.46	0.55	0.56	0.44	0.33	0.45	0.54	0.54	0.40	0.47	0.47	0.48	0.46	0.32	0.42	0.46	0.39	0.46	0.46	0.47	0.38	0.39	0.36	0.44	0.24	0.29	0.30	0.45	0.27	0.24	0.32	0.32	0.27	0.28	0.38	0.25	0.09	0.04	0.11	0.28	0.02	0.04	0.02	0.29	0.01	0.02	0.00	0.21	0.00	0.00	0.00	0.20	0.18	0.14	0.14	0.16	0.17	0.14	0.29	0.26	0.00	0.00	0.00	0.14	0.00	0.00	0.00	0.15	0.00	0.00	0.00
Other current assets	1.69	1.20	1.63	1.06	1.35	1.19	1.05	0.99	1.26	1.34	1.32	1.37	14.01	13.40	13.80	13.86	13.96	0.50	0.65	0.62	0.80	0.58	1.21	0.95	0.91	0.63	0.60	0.59	0.61	0.46	0.59	0.47	0.44	1.07	0.24	0.29	0.33	-0.64	0.34	0.37	0.43	0.22	0.24	0.38	0.33	0.09	0.57	0.54	0.43	0.13	0.55	0.57	0.75	0.14	0.40	0.53	0.48	0.13	0.47	0.48	0.46	0.36	0.43	0.43	0.44	0.43	0.44	0.43	0.50	0.08	0.78	0.83	0.78	0.06	0.91	0.93	0.64	0.51	0.62	0.58	0.46
Total current assets	9.37	9.48	9.37	14.12	9.94	8.37	7.41	7.09	7.61	7.83	8.81	6.72	19.37	19.28	18.65	18.71	18.99	5.83	6.25	5.38	5.37	6.93	6.46	5.59	6.34	5.12	4.51	4.77	4.51	4.89	4.06	3.96	3.99	4.13	2.71	2.57	2.48	2.57	2.61	2.52	2.66	2.62	2.34	2.24	2.30	2.35	2.22	1.99	4.14	4.32	2.78	2.90	3.57	2.22	2.29	2.51	1.83	1.91	1.95	2.04	1.87	2.01	2.36	1.95	1.87	2.26	2.02	1.83	1.98	2.29	2.10	2.03	1.91	2.14	2.07	2.09	1.59	1.73	1.64	1.52	1.28
Total non-current assets +	80.83	80.46	80.48	63.07	63.19	63.04	62.35	62.23	61.81	61.45	62.97	63.02	36.76	36.37	36.13	36.06	36.07	36.13	33.53	32.30	32.08	31.93	32.55	32.94	33.73	31.90	31.56	30.77	28.65	27.03	26.25	26.25	26.18	25.89	25.65	25.84	25.67	25.77	26.21	26.33	26.15	26.55	26.16	25.15	24.69	24.18	23.35	22.79	20.23	19.28	18.71	18.60	17.66	17.40	16.84	16.39	16.47	16.45	16.25	15.88	15.78	15.33	15.08	15.06	14.88	14.76	14.54	14.53	14.74	14.80	14.44	13.22	12.98	13.18	12.50	12.71	12.84	12.37	12.28	12.41	12.46
Property, plant and equipment, net		26.31	26.22	25.29	25.19	25.07	24.81				24.05	23.69	15.95	15.57	15.33	15.01	14.79	14.67	14.39	14.15	13.98	14.02	13.94	14.05	14.05	13.93	13.66	13.54	7.53	3.41	8.98	8.61	8.69	8.88	8.65	8.24	8.04	8.00	8.45	8.59	8.46	7.95	8.08	8.57	8.36	9.17	9.37	9.70	9.29	9.65	9.66	9.38	9.47	9.65	9.46	9.01	9.21	8.94	8.46	9.04	8.86	8.52	8.06	7.74	8.07	7.79	7.51	6.82	6.25	6.49	7.06	7.27	7.06	7.31	7.02	6.52	5.89	5.77	5.80	5.69	5.35
Goodwill	20.08	20.02	20.25	16.28	16.28	16.28	16.28	16.28	16.28	16.28	16.30	16.40	4.03	4.03	4.03	4.03	4.03	4.02	4.02	3.99	3.99	3.97	3.94	3.94	3.92	3.92	3.92	3.92	3.91	3.91	3.91	3.91	3.91	3.91	3.91	3.91	3.91	3.91	3.89	3.89	3.89	3.89	3.89	3.88	3.88	3.88	3.76	3.76	3.76	3.75	3.65	3.65	3.22	3.22	3.28	3.28	3.28	3.28	3.28	3.28	3.28	3.12	3.10	3.09	3.11	3.02	3.02	3.02	3.01	3.02	3.18	3.14	3.03	3.03	2.79	2.80	2.80	2.78	2.78	2.78	2.99
Intangible assets	28.98	28.87	28.87	17.58	17.73	17.86	17.98	18.10	17.77	17.90	18.33	18.43	12.26	12.25	12.26	12.26	12.28	12.28	8.97	8.92	8.93	8.93	8.89	8.88	8.90	8.91	8.89	8.90	7.19	7.21	7.20	7.20	7.22	7.24	7.27	7.29	7.11	7.13	7.15	7.17	7.21	7.24	7.27	6.84	6.54	6.59	6.59	6.46	3.20	3.21	3.19	3.22	2.97	2.95	2.63	2.63	2.69	2.72	2.68	2.71	2.73	2.72	2.69	2.67	2.63	2.64	2.67	2.65	2.71	2.79	1.91	1.98	2.03	2.16	2.01	2.08	2.11	2.15	2.24	2.33	2.52
Long-term investments	1.30	1.29	1.17	0.59	0.60	0.62	0.60	0.61	0.60	0.60	1.57	2.11	1.97	2.09	2.00	2.25	2.51	2.49	2.70	2.85	2.83	2.54	2.71	2.52	2.55	2.83	2.74	2.57	2.46	1.00	2.38	2.44	1.76	2.80	2.84	2.98	2.89	2.89	0.00	0.00	0.00	3.08	0.00	0.00	0.00	2.31	0.00	0.00	0.00	1.54	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	0.60	0.00	0.00	0.00	0.52	0.00	0.00	0.00	-0.09	0.00	0.00	0.00
Other non-current assets
Total assets	90.19	89.94	89.62	77.19	73.12	71.41	69.76	69.32	69.42	69.28	71.78	69.74	56.13	55.66	54.78	54.77	55.05	41.96	39.78	37.68	37.45	38.85	39.01	38.54	40.08	37.02	36.06	35.53	33.15	31.92	30.31	30.21	30.18	28.86	28.36	28.41	28.15	28.34	28.82	28.85	28.80	29.18	28.49	27.39	26.99	26.52	25.56	24.77	24.36	23.60	21.50	21.50	21.23	19.62	19.13	18.90	18.30	18.36	18.20	17.92	17.65	17.33	17.44	17.01	16.75	17.02	16.56	16.37	16.72	17.09	16.54	15.24	14.89	15.33	14.57	14.81	14.42	14.11	13.92	13.93	13.75

Total current liabilities +	16.93	15.64	15.12	8.30	9.97	12.61	10.84	10.96	9.93	8.78	9.81	10.31	10.15	9.55	7.81	7.53	7.94	8.62	8.00	6.87	5.88	6.59	6.02	5.42	5.75	5.96	6.31	6.06	6.78	6.84	5.61	5.91	6.19	6.88	6.57	5.06	4.74	5.11	5.29	5.25	5.46	5.02	4.77	4.70	3.78	4.92	4.76	4.37	3.92	4.61	4.29	4.49	4.64	3.00	2.84	2.73	2.14	2.55	2.94	2.94	2.74	3.01	2.71	3.50	2.60	2.75	2.96	2.08	2.23	2.72	2.40	2.46	2.40	2.74	2.42	2.22	2.35	2.50	2.23	2.14	2.29
Accounts payable	4.50	4.83	4.37	3.91	3.62	4.06	3.72	3.63	3.78	4.04	3.75	3.55	2.93	3.55	3.24	2.97	2.78	3.15	2.97	2.72	2.46	2.21	2.49	2.34	2.43	2.81	2.57	2.77	2.69	3.05	2.75	2.65	2.52	2.71	2.59	2.36	2.35	2.47	2.67	2.58	2.48	2.51	2.34	2.15	2.14	2.43	2.40	2.03	1.84	2.19	1.93	1.99	2.01	2.14	1.85	1.73	1.65	2.09	1.79	1.81	1.74	2.13	2.11	1.95	1.91	2.07	2.20	1.74	1.79	2.41	2.02	2.00	1.92	2.26	2.02	1.96	1.38	1.79	1.51	1.37	1.37
Short-term debt	7.57	5.88	4.23	3.17	4.96	7.24	6.06	6.22	4.95	3.35	5.08	5.76	6.45	5.18	4.05	3.83	4.27	4.09	4.26	3.05	2.47	2.95	2.70	2.37	2.67	2.47	3.33	2.69	3.34	3.16	2.30	2.59	3.00	3.35	3.52	2.06	1.69	1.62	1.81	1.94	2.33	1.80	1.87	2.02	1.06	1.81	1.72	1.69	1.57	1.82	1.78	2.02	2.24	0.35	0.34	0.36	0.04	0.06	0.02	0.07	0.06	0.04	0.06	0.52	0.00	0.08	0.50	0.06	0.13	0.07	0.04	0.05	0.07	0.06	0.00	0.00	0.71	0.47	0.45	0.47	0.68
Current portion of long-term debt	6.86	5.19	5.21	2.56	4.36	6.66	5.49	5.66	4.42	2.85	4.60	5.31	6.07	4.81	3.70	3.48	3.92	3.75	3.93	2.74	2.18	2.67	2.43	2.10	2.42	2.24	3.11	2.49	3.15	0.26	0.31	0.30	1.71	1.40	12.93	13.10	12.86	0.56	0.00	0.00	0.00	0.72	0.00	0.00	0.00	0.83	0.00	0.00	0.00	13.17	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	0.03	0.00	0.00	0.00	0.26	0.00	0.00	0.00	0.34	0.00	0.00	0.00
Deferred revenue
Other current liabilities	3.77	3.82	5.43	0.48	0.50	0.48	0.37	0.36	0.35	0.61	0.32	0.35	0.26	0.42	0.16	0.19	0.30	0.87	0.38	0.52	0.31	1.09	0.15	0.11	0.14	0.41	0.12	0.18	0.27	0.22	0.19	0.20	0.20	0.42	0.09	0.17	0.13	0.46	0.24	0.12	0.09	0.23	0.06	0.05	0.08	0.20	0.07	0.10	0.06	0.22	0.11	0.06	0.01	0.15	0.19	0.16	0.08	0.07	0.06	0.07	0.07	0.14	0.27	0.32	0.08	0.32	0.31	0.29	0.27	0.05	0.12	0.17	0.16	0.19	0.18	0.03	0.01	0.01	0.05	0.08	0.01
Total non-current liabilities +	48.88	50.03	50.86	51.02	52.53	48.40	47.66	47.75	48.88	50.06	51.00	47.87	35.63	36.01	37.32	36.42	35.99	22.81	21.25	20.71	21.51	22.70	22.96	23.15	24.13	21.64	20.11	20.66	18.11	16.90	16.91	16.86	16.72	16.11	15.51	17.58	18.07	17.96	17.71	17.67	17.64	18.54	17.98	17.22	17.77	16.12	15.55	15.28	15.52	14.33	12.70	12.76	12.62	12.85	12.67	12.68	12.42	12.24	11.42	11.09	11.21	10.36	10.60	9.27	9.85	10.00	9.07	9.71	9.64	9.65	8.96	8.00	7.79	7.96	7.80	8.41	7.79	7.41	7.65	7.95	7.89
Long-term debt	34.74	35.87	36.72	39.90	42.20	38.20	37.69	37.97	38.97	39.76	41.35	38.41	29.61	29.91	31.55	30.81	30.20	17.14	15.21	14.91	15.67	16.75	17.30	17.56	18.38	15.97	14.88	15.66	13.22	3.87	10.51	10.31	10.40	10.12	10.12	11.51	11.59	11.41	11.56	11.79	11.68	11.47	11.63	11.92	12.21	11.90	12.15	12.50	12.25	11.46	10.15	10.05	10.24	10.52	10.58	10.36	10.29	9.84	9.56	9.92	10.02	8.74	8.81	7.53	8.14	8.04	7.09	7.35	6.86	6.99	7.05	5.83	5.88	6.05	5.91	6.30	5.50	5.61	5.89	6.14	6.02
Capital lease obligations	3.20	3.12	3.03	2.95	2.80	2.78	2.73	2.72	2.67	2.59	2.52	2.47	2.05	2.03	2.01	2.00	1.99	1.96	1.96	1.92	1.89	1.84	1.83	1.85	1.81	1.73	1.65	1.61	1.56	0.00	0.00
Other non-current liabilities	1.96	0.44	2.24	2.51	1.81	0.42	1.51	1.36	1.38	0.32	1.31	1.46	0.68	0.74	0.60	0.49	0.68	0.57	1.01	1.05	1.08	1.15	0.66	0.57	0.62	0.03	0.45	0.42	0.53	0.00	0.00
Total liabilities	65.81	65.67	65.99	59.32	62.49	61.01	58.50	58.70	58.81	58.84	60.81	58.18	45.78	45.56	45.12	43.95	43.94	31.43	29.25	27.58	27.38	29.28	28.97	28.56	29.88	27.60	26.42	26.72	24.89	23.74	22.52	22.76	22.91	22.52	22.07	22.64	22.81	23.07	23.00	22.92	23.10	23.43	22.74	21.92	21.55	21.04	20.31	19.65	19.44	18.93	16.99	17.25	17.26	15.85	15.51	15.41	14.56	14.79	14.36	14.03	13.96	13.37	13.31	12.77	12.45	12.75	12.03	11.79	11.87	12.37	11.36	10.47	10.19	10.70	10.22	10.63	10.14	9.91	9.88	10.08	10.18

Total stockholders' equity +	18.02	17.75	16.94	11.22	10.63	10.40	11.27	10.62	10.61	10.44	10.97	11.56	10.35	10.09	9.66	10.82	11.11	10.53	10.53	10.10	10.07	9.57	10.04	9.97	10.20	9.42	9.64	8.81	8.27	8.18	7.79	7.45	7.27	6.35	6.29	5.77	5.34	5.27	5.82	5.93	5.71	5.75	5.75	5.47	5.44	5.48	5.25	5.12	4.92	4.67	4.51	4.25	3.97	3.77	3.62	3.50	3.74	3.57	3.84	3.90	3.70	3.96	4.13	4.25	4.30	4.27	4.53	4.58	4.86	4.73	5.18	4.78	4.71	4.62	4.35	4.18	4.28	4.20	4.04	3.85	3.57
Common stock and paid-in capital	1.28	1.24	0.88	0.64	-0.01	-0.23	0.90	0.66	0.78	0.60	1.41	1.64	0.28	0.28	0.32	1.63	2.06	1.62	2.21	2.02	2.05	1.66	2.23	2.42	2.68	2.00	1.96	1.38	1.11	1.00	0.90	0.91	1.02	1.42	1.49	1.19	1.05	1.02	1.12	1.19	1.12	1.16	1.24	1.17	1.26	1.31	1.02	0.99	0.95	0.77	0.80	0.79	0.80	0.72	0.72	0.86	1.20	1.13	1.37	1.67	1.66	1.86	2.14	2.42	2.58	2.88	3.32	3.76	4.27	4.03	4.18	4.11	4.18	4.28	4.18	4.20	4.16	4.23	4.22	4.18	4.15
Retained earnings	16.74	16.51	16.06	10.58	10.64	10.63	10.37	9.96	9.83	9.84	9.55	9.92	10.08	9.82	9.35	9.19	9.05	8.91	8.31	8.08	8.03	7.92	7.81	7.55	7.52	7.42	7.69	7.44	7.15	7.18	6.89	6.54	6.25	4.93	4.80	4.58	4.29	4.25	4.70	4.73	4.58	4.58	4.51	4.30	4.18	4.17	4.23	4.14	3.97	3.90	3.70	3.46	3.18	3.05	2.90	2.64	2.54	2.44	2.47	2.23	2.03	2.10	1.99	1.82	1.72	1.40	1.21	0.81	0.58	0.70	1.00	0.67	0.53	0.34	0.17	-0.02	0.12	-0.03	-0.18	-0.33	-0.59
Common shares outstanding	543	542	539	539	539	547	536	534	533	529	529	530	507	508	506	507	507	506	506	506	506	506	506	506	506	510	513	514	516	515	516	516	516	516	516	516	517	450	517	517	517	517	517	516	517	517	517	517	517	517	517	517	518	518	518	524	528	528	546	550	557	557	578	585	594	594	616	630	631	636	637	639	639	639	635	639	648	648	644	641	641

Balance Sheet - ROGERS COMMUNICATIONS INC (RCI)

Balance Sheet - ROGERS COMMUNICATIONS INC (RCI)