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 +	101.60	118.70	170.30	108.90	94.50	82.10	82.50	74.30	86.30	238.50	126.30	110.40	256.00	261.34	50.08	46.06	33.40	39.34	70.80	54.82
Cash and cash equivalents	101.60	118.70	170.30	108.90	94.50	82.10	82.50	74.30	86.30	238.50	126.30	110.40	256.00	261.34	50.08	46.06	33.40	39.34	70.80	54.82
Short-term investments									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	673.20	611.90	632.50	579.90	583.10	417.60	543.90	524.70	534.60	871.70	887.60	1,309.40	1,376.60	1,417.10	623.91	516.91	455.09	461.08	472.22	422.13
Inventories	632.60	610.90	677.70	790.00	562.90	420.00	377.40	387.50	356.90	524.20	564.70	1,130.40	1,195.10	1,380.27	449.86	405.36	360.63	417.29	407.13	398.86
Other current assets	134.40	94.60	88.50	79.70	63.50	55.40	58.10	52.90	771.00	1,037.60	1,199.00	343.90	404.40	201.66	113.99	145.61	144.76	177.58	123.68	113.06
Total current assets	1,541.80	1,436.10	1,569.00	1,558.50	1,304.00	975.10	1,061.90	1,039.40	1,748.80	2,672.00	2,777.60	2,894.10	3,232.10	3,260.37	1,237.84	1,069.30	946.30	1,032.18	1,038.02	957.63
Total non-current assets +	5,327.00	5,010.40	4,994.30	4,889.00	3,449.60	3,222.10	3,077.60	2,767.10	6,884.90	8,862.80	9,055.90	7,761.10	8,511.20	8,534.94	3,348.48	2,904.24	2,965.04	3,021.03	2,962.59	2,407.35
Property, plant and equipment, net	376.80	474.90	464.00	344.50	310.00	301.20	283.20	272.60	545.50	538.60	942.80	950.00	1,170.00	1,224.49	387.53	329.44	333.69	343.88	367.43	330.37
Goodwill	3,538.10	3,286.60	3,274.60	3,252.60	2,504.50	2,392.20	2,258.30	2,072.70	2,112.80	4,217.40	4,259.00	4,741.90	4,860.70	4,894.51	2,273.92	2,066.04	2,088.80	2,101.85	2,021.53	1,718.77
Intangible assets	1,073.30	1,033.80	1,042.40	1,094.60	428.00	325.90	339.20	276.30	321.80	1,631.80	1,747.40	1,608.10	1,749.90	1,909.66	592.29	453.57	486.41	515.51	491.40	287.01
Long-term investments
Other non-current assets
Total assets	6,868.80	6,446.50	6,563.30	6,447.50	4,753.60	4,197.20	4,139.50	3,806.50	8,633.70	11,534.80	11,833.50	10,655.20	11,743.30	11,795.31	4,586.31	3,973.53	3,911.33	4,053.21	4,000.61	3,364.98

Total current liabilities +	959.30	895.10	949.60	1,063.10	1,051.70	772.50	749.00	818.70	1,199.40	1,471.20	1,486.50	1,639.50	1,610.20	1,537.92	641.84	546.80	446.28	498.50	560.91	521.28
Accounts payable	301.50	272.80	278.90	355.00	385.70	245.10	325.10	378.60	321.50	436.60	403.80	583.10	576.90	569.60	294.86	262.36	207.66	217.90	227.79	206.29
Short-term debt	0.00	35.60	26.20	29.30	25.60	22.10	19.00	41.20	102.80	0.80	0.70	6.70	2.50	3.10	4.86	4.95	2.29	0.62	18.66	22.19
Current portion of long-term debt		9.30							1,440.70	0.80	4,685.80	3,004.10	2,550.40
Deferred revenue
Other current liabilities	657.80	524.10	576.90	613.20	577.20	468.20	371.30	377.60	857.80	924.00	1,082.70	1,056.40	1,033.30	884.10	299.69	273.52	230.67	274.53	301.27	270.32
Total non-current liabilities +	2,040.30	1,988.50	2,396.60	2,676.30	1,280.00	1,318.40	1,436.60	1,151.70	2,396.50	5,809.20	6,338.20	4,351.90	3,915.40	3,774.03	1,897.08	1,225.14	1,338.72	1,534.64	1,528.84	1,173.70
Long-term debt	1,638.60	1,638.70	1,988.30	2,317.30	894.10	839.60	1,029.10	787.60	1,440.70	4,278.40	4,709.30	2,997.40	2,552.60	2,454.28	1,304.23	702.52	803.35	953.47	1,042.22	721.87
Capital lease obligations	127.30	119.10	105.30	81.70	88.20	87.20	80.10
Other non-current liabilities	86.80	97.20	83.90	244.90	202.90	371.40	303.10	258.20	561.00	921.30	808.20	826.20	782.20	831.65
Total liabilities	2,999.60	2,883.60	3,346.20	3,739.40	2,331.70	2,090.90	2,185.60	1,970.40	3,595.90	7,280.40	7,824.70	5,991.40	5,525.60	5,311.95	2,538.92	1,771.93	1,784.99	2,033.14	2,089.74	1,694.98

Total stockholders' equity +	3,869.20	3,562.90	3,217.10	2,708.10	2,421.90	2,106.30	1,953.90	1,836.10	5,037.80	4,254.40	4,008.80	4,663.80	6,217.70	6,483.36	2,047.39	2,201.60	2,126.34	1,898.68	1,910.87	1,670.00
Common stock and paid-in capital	1,046.60	1,226.80	1,350.90	1,317.60	1,370.50	1,475.10	1,552.90	1,666.90	2,556.10	2,186.30	2,217.10	2,619.80	4,388.60	5,191.07	468.10	577.00	624.10	441.01	614.65	521.87
Retained earnings	2,822.60	2,336.10	1,866.20	1,390.50	1,051.40	631.20	401.00	169.20	2,481.70	2,068.10	1,791.70	2,044.00	1,829.10	1,292.29	1,579.29	1,624.61	1,502.24	1,457.68	1,296.23	1,148.13
Common shares outstanding	166	167	166	166	168	167	170	177	184	183	183	194	205	127	100	99	99	99	100	101

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 +	67.70	101.60	128.40	143.00	140.60	118.70	218.10	214.30	109.10	170.30	137.00	141.60	119.20	108.90	118.80	114.40	102.30	94.50	173.20	95.90	95.00	82.10	82.60	90.60	169.30	82.50	113.20	80.50	78.90	74.30	64.70	78.70	907.50	86.30	108.50	177.80	238.10	238.50	170.90	173.30	158.10	126.30	144.90	147.30	131.10	110.40	156.60	174.40	211.10	256.00	237.70	253.10	215.00	261.34	642.57	60.60	55.44	50.08	52.67	68.97	57.13	46.06	57.00	38.58	46.78	33.40	50.21	38.12	34.71	39.34	93.54	74.62	62.28	70.80	56.56	52.02	64.23	54.82	45.15	48.33	50.24
Cash and cash equivalents	67.70	101.60	128.40	143.00	140.60	118.70	218.10	214.30	109.10	170.30	137.00	141.60	119.20	108.90	118.80	135.10	102.30	94.50	173.20	95.90	95.00	82.10	82.60	90.60	169.30	82.50	113.20	80.50	78.90	74.30	64.70	78.70	907.50	86.30	108.50	177.80	238.10	238.50	170.90	173.30	158.10	126.30	144.90	147.30	131.10	110.40	156.60	174.40	211.10	256.00	237.70	253.10	215.00	261.34	642.57	60.60	55.44	50.08	52.67	68.97	57.13	46.06	57.00	38.58	46.78	33.40	50.21	38.12	34.71	39.34	93.54	74.62	62.28	70.80	56.56	52.02	64.23	54.82	45.15	48.33	50.24
Short-term investments																-20.70															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	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	913.70	673.20	582.80	597.50	879.30	611.90	550.60	629.70	877.30	632.50	572.60	585.00	771.10	579.90	574.90	536.20	697.20	583.10	516.20	487.60	620.10	417.60	417.70	451.30	710.50	543.90	441.30	503.10	684.10	524.70	447.20	471.40	1,103.20	534.60	896.70	878.10	1,033.60	871.70	824.10	1,222.10	1,390.90	887.60	1,262.10	1,287.00	1,356.40	1,309.40	1,289.20	1,418.10	1,519.40	1,376.60	1,441.90	1,439.90	1,542.00	1,399.00	1,319.56	572.14	680.26	623.91	556.69	595.41	625.86	516.91	490.22	475.68	550.83	455.09	423.13	462.11	505.20	461.08	517.24	558.93	616.71	461.41	479.92	533.14	532.79	422.13	454.26	502.98	520.97
Inventories	642.00	632.60	639.70	602.50	614.20	610.90	645.90	647.50	675.10	677.70	712.60	753.90	782.80	790.00	778.70	695.00	656.20	562.90	504.60	463.40	429.10	420.00	401.70	396.50	392.40	377.40	390.30	396.70	421.80	387.50	387.30	366.60	593.50	356.90	579.20	565.40	546.00	524.20	556.20	1,133.20	1,197.70	564.70	1,296.20	1,200.40	1,177.00	1,130.40	1,199.40	1,264.30	1,271.60	1,195.10	1,296.10	1,318.30	1,327.00	1,380.27	1,379.97	460.04	475.40	449.86	459.92	484.80	411.77	405.36	410.07	389.43	363.67	360.63	366.42	362.74	393.20	417.29	430.39	437.42	416.06	407.13	414.30	416.01	413.18	398.86	397.64	380.22	375.62
Other current assets	139.60	134.40	94.20	89.30	93.00	94.60	74.50	72.00	87.10	88.50	77.20	89.50	93.60	79.70	90.10	96.30	86.00	63.50	55.50	60.40	64.30	59.20	61.50	63.30	67.40	58.10	57.80	61.20	66.80	52.90	90.40	79.90	114.80	771.00	121.40	133.50	978.10	1,037.60	1,195.80	264.20	259.20	1,199.00	261.00	268.20	312.40	343.90	407.20	309.10	303.20	404.40	235.60	205.20	206.00	210.10	398.34	183.24	178.11	113.99	208.98	185.47	114.32	100.98	99.55	91.94	93.25	97.19	101.44	101.58	99.12	114.47	103.57	98.17	97.52	126.80	101.57	95.10	94.11	81.82	74.78	73.58	73.35
Total current assets	1,763.00	1,541.80	1,445.10	1,432.30	1,727.10	1,436.10	1,489.10	1,563.50	1,748.60	1,569.00	1,499.40	1,570.00	1,766.70	1,558.50	1,562.50	1,462.60	1,541.70	1,304.00	1,249.50	1,107.30	1,208.50	975.10	963.50	1,001.70	1,339.60	1,061.90	1,002.60	1,041.50	1,251.60	1,039.40	989.60	996.60	2,719.00	1,748.80	1,705.80	1,754.80	2,841.10	2,672.00	2,747.00	2,792.80	3,005.90	2,777.60	2,964.20	2,902.90	2,976.90	2,894.10	3,052.40	3,165.90	3,305.30	3,232.10	3,211.30	3,216.50	3,290.00	3,260.37	3,740.45	1,276.03	1,389.21	1,237.84	1,278.25	1,334.64	1,209.08	1,069.30	1,056.83	995.62	1,054.53	946.30	941.20	964.54	1,032.22	1,032.18	1,144.74	1,169.14	1,192.57	1,038.02	1,052.34	1,096.26	1,104.31	957.63	971.82	1,005.11	1,020.18
Total non-current assets +	5,309.00	5,327.00	5,314.50	5,047.20	5,020.10	5,010.40	4,983.50	4,984.50	4,990.10	4,994.30	4,911.60	4,938.30	4,904.50	4,889.00	4,946.10	3,409.60	3,434.20	3,449.60	3,223.30	3,247.40	3,175.60	3,222.10	3,140.00	3,114.40	3,087.10	3,077.60	3,077.80	3,128.50	3,130.60	2,767.10	2,819.90	2,809.40	6,649.10	6,884.90	6,923.00	6,914.30	8,976.90	8,862.80	8,932.00	8,951.00	9,024.30	9,055.90	9,706.70	7,661.80	7,592.50	7,761.10	7,874.50	8,450.90	8,461.20	8,511.20	8,592.90	8,450.10	8,431.00	8,534.94	8,231.89	3,310.24	3,389.00	3,348.48	3,604.20	3,717.67	2,953.61	2,904.24	2,915.92	2,857.08	2,926.66	2,965.04	3,041.05	3,012.70	2,992.61	3,021.03	3,106.39	3,174.88	2,977.82	2,962.59	2,934.53	2,876.98	2,636.01	2,407.35	2,383.35	2,385.09	2,368.51
Property, plant and equipment, net		376.80	475.20	469.10	475.30	474.90	466.50				446.50	349.90	348.80	344.50	339.10	318.40	315.00	310.00	296.80	376.60	293.40	301.20	291.10	284.70	280.70	283.20	277.90	280.30	279.10	272.60	274.20	270.60	546.50	545.50	547.10	550.90	551.90	538.60	547.30	937.60	951.80	942.80	921.40	908.50	915.40	950.00	990.80	1,151.60	1,162.00	1,170.00	1,171.90	1,186.10	1,222.00	1,224.49	1,156.33	381.06	393.34	387.53	394.92	410.55	338.61	329.44	327.60	318.12	330.20	333.69	339.41	340.88	337.90	343.88	363.35	379.47	368.29	367.43	358.14	354.32	351.21	330.37	312.30	312.15	314.16
Goodwill	3,524.70	3,538.10	3,528.80	3,364.30	3,310.50	3,286.60	3,280.80	3,250.60	3,255.80	3,274.60	3,242.50	3,265.50	3,263.20	3,252.60	3,202.50	2,454.80	2,493.40	2,504.50	2,386.50	2,402.10	2,367.20	2,392.20	2,329.60	2,302.10	2,256.80	2,258.30	2,261.00	2,287.50	2,283.00	2,072.70	2,097.00	2,088.80	4,380.10	2,112.80	4,343.60	4,314.20	4,295.30	4,217.40	4,251.70	5,231.50	5,250.00	4,259.00	5,827.40	4,732.10	4,671.80	4,741.90	4,792.60	5,097.10	5,098.90	4,860.70	5,122.00	4,964.60	4,867.00	4,894.51	4,766.52	2,255.13	2,297.18	2,273.92	2,516.69	2,573.43	2,097.43	2,066.04	2,070.91	2,033.06	2,067.84	2,088.80	2,127.08	2,106.03	2,092.83	2,101.85	2,134.03	2,158.23	2,030.28	2,021.53	2,006.43	1,941.01	1,830.36	1,718.77	1,732.41	1,729.18	1,723.95
Intangible assets	1,056.10	1,073.30	1,088.00	983.90	1,022.50	1,033.80	1,002.80	1,012.40	1,026.20	1,042.40	1,051.70	1,068.40	1,081.90	1,094.60	1,110.70	407.80	420.00	428.00	339.60	348.40	315.50	325.90	323.30	325.40	326.50	339.20	341.40	354.20	361.50	276.30	289.40	296.50	1,536.50	321.80	1,607.30	1,624.30	1,622.50	1,631.80	1,683.00	2,419.60	2,461.00	1,747.40	2,515.60	1,587.40	1,559.10	1,608.10	1,648.60	1,718.30	1,747.70	1,749.90	1,817.20	1,836.60	1,859.00	1,909.66	1,954.51	570.50	594.93	592.29	619.26	654.91	461.24	453.57	461.38	451.81	472.40	486.41	506.84	504.67	504.92	515.51	539.13	558.45	497.80	491.40	492.88	503.82	384.93	287.01	261.26	263.60	262.83
Long-term investments
Other non-current assets
Total assets	7,072.00	6,868.80	6,759.60	6,479.50	6,747.20	6,446.50	6,472.60	6,548.00	6,738.70	6,563.30	6,411.00	6,508.30	6,671.20	6,447.50	6,508.60	4,872.20	4,975.90	4,753.60	4,472.80	4,354.70	4,384.10	4,197.20	4,103.50	4,116.10	4,426.70	4,139.50	4,080.40	4,170.00	4,382.20	3,806.50	3,809.50	3,806.00	9,368.10	8,633.70	8,628.80	8,669.10	11,818.00	11,534.80	11,679.00	11,743.80	12,030.20	11,833.50	12,670.90	10,564.70	10,569.40	10,655.20	10,926.90	11,616.80	11,766.50	11,743.30	11,804.20	11,666.60	11,721.00	11,795.31	11,972.34	4,586.27	4,778.21	4,586.31	4,882.44	5,052.31	4,162.69	3,973.53	3,972.76	3,852.70	3,981.18	3,911.33	3,982.25	3,977.25	4,024.83	4,053.21	4,251.13	4,344.02	4,170.39	4,000.61	3,986.87	3,973.24	3,740.31	3,364.98	3,355.17	3,390.21	3,388.68

Total current liabilities +	939.50	959.30	988.20	990.10	912.70	895.10	928.80	950.40	919.30	949.60	1,001.90	1,060.60	1,001.60	1,063.10	1,100.50	1,056.10	1,014.40	1,051.70	1,016.00	931.10	823.90	772.50	818.90	750.60	682.80	749.00	694.20	710.20	705.30	818.70	707.40	709.40	1,027.50	1,199.40	1,072.60	1,048.40	1,397.60	1,471.20	1,288.10	1,415.90	1,467.60	1,486.50	1,496.20	1,460.00	1,431.10	1,639.50	1,668.70	1,777.10	1,528.10	1,610.20	1,678.40	1,686.80	1,483.00	1,537.92	2,131.95	661.72	659.32	641.84	717.60	711.40	546.36	546.80	572.54	525.73	477.52	446.28	467.07	462.03	451.98	498.50	533.95	583.45	575.23	560.91	542.10	544.93	505.62	521.28	472.67	502.69	473.51
Accounts payable	332.50	301.50	308.80	313.80	296.70	272.80	286.40	295.00	308.80	278.90	286.10	329.70	331.30	355.00	372.00	372.50	396.80	385.70	342.50	315.30	297.10	245.10	276.60	256.00	268.20	325.10	253.40	261.70	265.30	378.60	261.30	275.10	404.00	321.50	383.40	407.80	387.30	436.60	348.20	531.70	579.00	403.80	531.00	525.90	504.90	583.10	527.20	587.00	575.40	576.90	579.40	593.90	580.00	567.00	602.71	288.27	293.40	294.86	281.45	315.40	256.49	262.36	266.42	248.68	229.50	207.66	199.00	212.97	196.77	217.90	225.93	238.66	235.80	227.79	208.51	219.15	208.71	206.29	191.21	224.24	206.53
Short-term debt		0.00	26.10	25.30	26.80	35.60	25.90	28.80	25.90	26.20	26.20	26.10	28.90	29.30	28.90	26.70	26.50	25.60	24.70	24.10	22.40	22.10	20.20	20.20	18.80	19.00	19.80	19.80	19.90	90.40	274.20	257.20	0.20	156.70	431.30	0.30	0.70	0.80	271.60	337.60	0.70	0.70	3.20	5.30	5.60	6.70	3.00	7.20	4.70	2.50	3.80	2.90	6.00	-104.08	501.39	1.42	20.40	4.86	30.90	22.74	6.11	4.95	4.22	2.48	3.78	2.29	0.11	6.27	8.03	0.62	3.91	4.66	12.21	18.66	9.90	14.82	24.26	22.19	6.91	11.84	4.25
Current portion of long-term debt				0.10		9.30		3.30																				19.80	19.90			779.90	0.20	1,440.70	1,503.40	1,699.20	4,529.60	0.80	4,411.30	4,552.00		4,685.80				3,004.10				2,550.40
Deferred revenue
Other current liabilities	607.00	657.80	588.80	584.50	515.10	524.10	562.30	572.60	528.30	576.90	595.30	614.10	563.90	613.20	644.10	599.80	530.00	577.20	596.30	549.00	451.70	468.20	477.60	421.40	372.00	371.30	387.50	384.60	390.50	440.10	446.10	434.30	569.20	877.90	689.20	605.00	875.40	1,033.80	939.90	884.20	888.60	1,082.70	965.20	934.10	926.20	1,056.40	990.40	1,027.20	802.50	1,033.30	891.60	886.10	698.00	886.70	978.81	339.81	320.38	299.69	378.97	351.76	263.27	273.52	279.71	251.31	235.66	230.67	243.65	228.12	242.87	264.98	296.30	322.02	293.08	301.27	313.25	290.49	259.12	270.32	274.55	266.61	235.55
Total non-current liabilities +	2,322.40	2,040.30	1,989.00	1,817.20	2,200.90	1,988.50	2,045.00	2,164.70	2,492.20	2,396.60	2,368.20	2,512.40	2,860.10	2,676.30	2,768.90	1,253.10	1,457.60	1,280.00	1,118.70	1,152.00	1,366.40	1,318.40	1,234.80	1,415.80	1,851.40	1,436.60	1,517.40	1,653.20	1,806.50	1,151.70	1,221.90	1,207.70	3,620.90	2,396.50	2,547.60	2,717.20	6,045.60	5,809.20	6,035.60	6,161.60	6,478.40	6,338.20	6,638.80	4,552.60	4,715.00	4,351.90	4,290.80	4,120.90	4,302.10	3,915.40	3,924.10	4,036.90	3,895.00	3,774.03	2,774.15	1,806.68	1,975.28	1,897.08	1,866.73	1,974.06	1,333.88	1,221.71	1,186.54	1,235.16	1,391.61	1,338.72	1,396.05	1,459.81	1,567.45	1,534.64	1,540.96	1,540.38	1,620.94	1,528.84	1,616.62	1,654.02	1,528.84	1,173.70	1,241.70	1,245.36	1,320.48
Long-term debt	1,944.30	1,638.60	1,580.10	1,398.10	1,835.70	1,638.70	1,628.40	1,752.60	2,084.30	1,988.30	1,993.60	2,114.70	2,491.80	2,317.30	2,448.10	911.50	1,091.10	894.10	700.90	716.60	932.40	839.60	805.20	1,013.00	1,450.50	1,029.10	1,118.70	1,215.10	1,370.70	787.60	798.80	779.90	2,673.10	1,440.70	1,503.40	1,698.90	4,528.90	4,278.40	4,411.30	4,551.70	4,837.10	4,709.30	4,983.20	3,260.90	3,403.40	2,997.40	2,960.70	2,739.00	2,933.80	2,552.60	2,570.70	2,737.40	2,592.00	2,454.28	1,495.37	1,233.79	1,395.09	1,304.23	1,317.45	1,384.17	802.32	702.52	673.27	734.47	862.35	803.35	814.86	883.28	991.81	953.47	1,035.15	1,024.16	1,119.11	1,042.22	1,103.02	1,173.53	1,056.50	721.87	788.07	801.90	888.02
Capital lease obligations	137.30	127.30	112.80	110.50	118.10	119.10	113.10	129.50	122.10	105.30	98.20	100.00	79.20	81.70	82.90	80.90	84.90	88.20	80.80	82.30	83.70	87.20	82.60	85.00	83.00	80.10	82.80	81.90	77.60
Other non-current liabilities	76.60	86.80	98.50	97.30	100.10	97.20	92.70	84.70	83.90	83.90	264.80	286.10	324.40	244.90	274.30	72.40	281.40	202.90	73.20	71.80	332.60	371.40	317.60	290.70	286.40	303.10	287.30	318.30	311.20	258.20	316.80	309.40	578.70	561.00	494.70	471.80	914.50	921.30	987.90	794.70	812.60	808.20	827.70	826.60	795.30	826.20	771.70	773.30	768.80	782.20	855.60	801.50	822.00	831.65					320.53	354.47
Total liabilities	3,261.90	2,999.60	2,977.20	2,807.30	3,113.60	2,883.60	2,973.80	3,115.10	3,411.50	3,346.20	3,370.10	3,573.00	3,861.70	3,739.40	3,869.40	2,309.20	2,472.00	2,331.70	2,134.70	2,083.10	2,190.30	2,090.90	2,053.70	2,166.40	2,534.20	2,185.60	2,211.60	2,363.40	2,511.80	1,970.40	1,929.30	1,917.10	4,648.40	3,595.90	3,620.20	3,765.60	7,443.20	7,280.40	7,323.70	7,577.50	7,946.00	7,824.70	8,135.00	6,012.60	6,146.10	5,991.40	5,959.50	5,898.00	5,830.20	5,525.60	5,602.50	5,723.70	5,378.00	5,311.95	4,906.09	2,468.40	2,634.60	2,538.92	2,584.33	2,685.46	1,880.24	1,768.50	1,759.09	1,760.89	1,869.13	1,784.99	1,863.12	1,921.83	2,019.43	2,033.14	2,074.90	2,123.83	2,196.17	2,089.74	2,158.71	2,198.95	2,034.46	1,694.98	1,714.37	1,748.04	1,793.99

Total stockholders' equity +	3,810.10	3,869.20	3,782.40	3,672.20	3,633.60	3,562.90	3,498.80	3,432.90	3,327.20	3,217.10	3,040.90	2,935.30	2,809.50	2,708.10	2,639.20	2,563.00	2,503.90	2,421.90	2,338.10	2,271.60	2,193.80	2,106.30	2,049.80	1,949.70	1,892.50	1,953.90	1,868.80	1,806.60	1,870.40	1,836.10	1,880.20	1,888.90	4,719.70	5,037.80	5,008.60	4,903.50	4,374.80	4,254.40	4,355.30	4,166.30	4,084.20	4,008.80	4,535.90	4,552.10	4,423.30	4,663.80	4,967.40	5,718.80	5,936.30	6,095.30	6,201.70	5,826.00	6,228.00	6,483.36	6,848.06	2,117.87	2,027.30	1,933.33	2,182.70	2,249.35	2,282.44	2,093.15	2,097.68	1,980.51	1,998.50	2,012.09	2,119.14	2,055.41	1,883.51	1,898.68	2,055.99	2,097.24	1,974.22	1,910.87	1,828.16	1,774.29	1,705.86	1,670.00	1,640.80	1,642.16	1,594.69
Common stock and paid-in capital	858.70	1,046.60	1,081.80	1,114.90	1,183.80	1,226.80	1,287.90	1,323.60	1,365.90	1,350.90	1,344.80	1,334.90	1,325.60	1,317.60	1,307.40	1,312.10	1,371.30	1,370.50	1,402.30	1,446.30	1,467.30	1,475.10	1,488.20	1,467.20	1,450.40	1,552.90	1,533.50	1,533.20	1,680.90	1,666.90	1,772.70	1,861.00	2,411.70	2,556.10	2,653.30	2,610.80	2,282.90	2,186.30	2,294.40	2,246.10	2,244.90	2,217.10	2,230.70	2,304.50	2,265.40	2,619.80	3,044.20	3,609.60	3,988.60	4,266.20	4,530.60	4,327.70	4,884.00	5,191.07	5,171.86	450.08	409.30	354.04	449.42	547.24	627.14	468.55	500.57	419.56	479.78	509.85	628.48	583.98	426.28	441.01	586.16	651.73	650.61	614.65	565.55	554.74	533.40	521.87	517.35	539.39	546.32
Retained earnings	2,951.40	2,822.60	2,700.60	2,557.30	2,449.80	2,336.10	2,210.90	2,109.30	1,961.30	1,866.20	1,696.10	1,600.40	1,483.90	1,390.50	1,331.80	1,250.90	1,132.60	1,051.40	935.80	825.30	726.50	631.20	561.60	482.50	442.10	401.00	335.30	273.40	189.50	169.20	107.50	27.90	2,308.00	2,481.70	2,355.30	2,292.70	2,091.90	2,068.10	2,060.90	1,920.20	1,839.30	1,791.70	2,305.20	2,247.60	2,157.90	2,044.00	1,923.20	2,109.20	1,947.70	1,829.10	1,671.10	1,498.30	1,344.00	1,292.29	1,676.20	1,667.79	1,618.00	1,579.29	1,733.28	1,702.12	1,655.30	1,624.61	1,597.11	1,560.94	1,518.73	1,502.24	1,490.66	1,471.44	1,457.23	1,457.68	1,469.83	1,445.50	1,323.61	1,296.23	1,262.60	1,219.56	1,172.46	1,148.13	1,123.46	1,102.77	1,048.37
Common shares outstanding	164	165	165	166	166	167	167	167	167	167	167	166	166	165	165	166	167	167	168	168	168	167	167	166	169	171	169	171	173	174	176	179	182	184	184	184	184	184	184	183	182	183	183	182	183	186	193	196	200	202	203	206	208	115	103	101	100	99	99	99	100	98	99	100	100	99	99	98	98	98	99	100	100	100	100	100	100	99	101	102	102

Balance Sheet - PENTAIR plc (PNR)

Balance Sheet - PENTAIR plc (PNR)