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 +	767.63	783.96	751.32	623.76	603.81	717.29	528.39	193.82	173.76	161.33	91.09	85.09	61.62	40.06	26.60	49.63	53.13	48.86	49.78	22.63
Cash and cash equivalents	566.02	757.36	751.32	523.46	603.81	717.29	528.39	193.82	173.76	141.78	73.41	62.00	39.83	29.21	11.20	14.20	12.53	5.04	32.56	7.73
Short-term investments	201.61	26.61	0.00	100.30	0.00				0.00	19.55	17.68	23.09	21.79	10.85	15.40	35.42	40.61	43.82	17.22	14.90
Accounts receivable, net	158.59	134.12	124.16	116.25	117.42	71.39	43.67	35.75	27.74	16.06	11.45	8.00	11.89	13.43	6.10	3.77	3.88	2.87	2.58	1.55
Inventories	170.46	142.96	202.32	238.28	184.49	95.03	54.83	42.26	39.00	24.70	18.00	12.38	11.80	11.14	13.40	1.95	2.20	2.41	2.80	1.51
Other current assets	40.71	31.61	33.24	19.84	25.95	18.68	14.93	5.58	1.31	0.63	2.04	2.01	1.04	1.58	0.91	0.80	0.39	1.48	0.93	0.28
Total current assets	1,137.39	1,066.04	1,111.04	998.12	931.68	902.38	641.83	275.74	242.78	184.15	103.25	80.95	86.35	66.21	46.90	55.84	59.68	54.78	54.42	25.73
Total non-current assets +	1,812.31	1,763.63	1,713.37	1,533.48	1,426.68	1,000.51	758.29	498.88	500.74	104.76	42.99	47.35	32.29	30.80	29.20	16.45	16.45	11.74	18.97	14.42
Property, plant and equipment, net				190.67	124.96	66.87	48.46	32.18	22.42	14.96	13.80	14.53	12.51	9.95	10.74	2.16	3.13	3.67	3.41	3.15
Goodwill	1,114.41	1,031.00	987.12	855.51	860.36	618.31	468.41	326.74	327.33	59.55	14.35	14.18	0.99	0.99	1.00	0.99	0.99	994.00
Intangible assets	386.15	397.90	400.49	360.62	337.27	287.10	212.55	135.44	144.75	29.81	12.76	14.64	6.19	7.18	7.80	1.22	1.22	1.40
Long-term investments										0.00	1.63	3.55	12.22	9.91	9.44
Other non-current assets
Total assets	2,949.70	2,829.67	2,824.41	2,531.60	2,358.35	1,902.89	1,400.11	139.45	120.41	288.91	146.24	-65.43	118.64	97.01	76.10	72.29	71.42	73.75	68.84	29.08

Total current liabilities +	135.83	126.79	158.16	404.20	375.26	318.96	48.31	129.84	25.21	21.08	18.78	10.68	11.30	10.75	7.50	4.62	4.66	4.55	4.59	3.34
Accounts payable	30.01	32.13	19.56	27.55	36.20	16.88	11.43	10.49	7.28	5.06	6.72	3.86	1.72	2.45	7.46	1.42	0.93	0.99	1.92	2.72
Short-term debt	21.56	15.10	75.08	291.57	263.56	248.99	3.56	103.49	99.25	95.27										1.74
Current portion of long-term debt			69.45	284.62	255.26	243.74		103.49	99.25	95.27
Deferred revenue
Other current liabilities	69.65	66.31	46.42	63.33	55.84	36.34	24.45	13.55	16.97	15.61	11.47	6.12	7.24	7.50	6.04	3.69	3.03	3.67	2.63	1.87
Total non-current liabilities +	707.74	730.16	695.05	216.70	233.03	54.78	292.03	29.21	126.76	99.07	4.71	5.88	3.46	2.13	2.60	0.58	0.58	0.64	0.08	0.14
Long-term debt	542.21	525.57	510.14				232.77		99.25	95.27	0.00	0.00	0.00	0.00	0.00				0.04	0.08
Capital lease obligations	147.74	160.68	132.21	138.35	110.80	31.68	30.55
Other non-current liabilities	16.86	36.24	17.86	186.76	199.55	27.75	29.32	4.13	2.34	3.80	4.71	5.88	3.46	2.13	2.47
Total liabilities	843.57	856.95	853.21	620.90	608.29	373.74	340.35	159.05	151.92	120.15	23.49	16.56	14.76	12.89	10.10	5.21	5.21	5.30	4.63	4.73

Total stockholders' equity +	2,106.13	1,972.72	1,971.20	1,910.70	1,750.07	1,529.15	1,059.77	615.57	-31.51	168.76	122.75	111.73	103.89	84.12	66.00	67.09	67.09	66.12	69.12	64.11
Common stock and paid-in capital	1,649.88	1,565.36	1,532.35	1,513.43	1,556.01	1,463.38	1,053.93	631.14	0.00	228.63	194.29	192.62	192.94	189.28	185.30	185.05	185.01	179.98	189.70	221.79
Retained earnings	456.25	407.35	438.85	397.27	194.06	65.77	5.84	-15.57	-31.51	-59.86	-71.54	-80.89	-89.06	-105.15	-119.30	-117.96	-117.92	-113.86	-120.58	-157.68
Common shares outstanding	57	56	56	57	57	54	49	45	39	34	34	33	32	31	31	31	31	31	31	30

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 +	784.53	767.63	748.75	708.86	697.23	757.36	783.96	1,618.29	2,283.26	751.32	630.78	603.66	618.02	623.76	573.36	596.51	584.64	603.81	621.10	734.33	711.32	717.29	553.30	560.36	529.53	528.39	513.45	208.89	196.14	193.82	190.30	175.61	173.88	173.76	159.67	144.95	141.84	161.33	178.71	181.80	69.70	91.09	68.87	63.17	79.54	85.09	54.08	50.03	70.76	61.62	62.99	58.15	47.91	40.06	30.31	28.38	27.90	26.60	49.82	43.57	49.63	51.12	56.43	55.13	53.13	48.58	42.84	47.64	48.86	46.35	50.03	48.39	49.78	51.74	59.54	20.14	22.63	19.49	20.56	21.51	18.88
Cash and cash equivalents	582.65	566.02	748.75	708.86	697.23	757.36	783.96	809.15	780.62	751.32	630.78	603.66	516.61	523.46	573.36	596.51	584.64	603.81	621.10	734.33	711.32	717.29	553.30	560.36	529.53	528.39	513.45	208.89	196.14	193.82	190.30	175.61	173.88	173.76	159.67	142.21	129.66	141.78	157.65	172.62	53.21	73.41	48.08	40.01	56.28	62.00	35.91	33.76	49.21	39.83	42.24	37.33	28.57	29.21	18.39	15.88	12.79	11.20	10.50	7.47	14.20	9.79	15.16	8.33	12.53	5.32	7.09	3.67	5.04	14.99	27.12	33.46	32.56	15.92	38.42	6.78	7.73	5.29	5.48	5.34	5.43
Short-term investments	201.88	201.61				0.00		809.15	1,502.65	0.00	0.00	0.00	101.41	100.30																	0.00	0.00	0.00	0.00	0.00	2.74	12.18	19.55	21.06	9.18	16.48	17.68	20.79	23.15	23.26	23.09	18.17	16.27	21.55	21.79	20.75	20.81	19.34	10.85	11.92	12.50	15.11	15.40	39.32	36.11	35.42	41.33	41.27	46.80	40.61	43.26	35.75	43.97	43.82	31.36	22.90	14.93	17.22	35.82	21.12	13.36	14.90	14.20	15.08	16.17	13.45
Accounts receivable, net	151.55	158.59	148.97	156.95	147.41	134.12	129.03	123.25	115.77	124.16	106.16	120.30	133.49	116.25	117.65	121.05	122.44	117.42	122.05	102.66	90.21	71.39	55.93	49.30	45.21	43.67	42.59	43.55	39.36	35.75	30.83	31.73	29.38	27.74	30.08	22.65	18.38	16.06	15.38	11.64	12.91	11.38	10.38	14.94	15.09	8.00	7.11	9.38	5.04	11.68	12.92	10.18	10.76	13.29	11.60	11.39	7.33	6.00	6.81	5.29	3.88	3.92	4.61	4.02	2.87	3.02	5.02	2.82	2.58	3.88	3.55	2.40	1.55	3.45	2.59	2.69	1.31	1.98	1.20	1.11	0.59
Inventories	179.26	170.46	160.32	155.86	153.11	142.96	182.47	190.53	198.03	202.32	211.37	240.87	244.70	238.28	242.70	239.12	213.78	184.49	156.16	135.51	109.52	95.03	78.53	69.93	61.78	54.83	51.58	51.28	44.92	42.26	42.28	40.95	40.12	39.00	38.66	26.09	23.96	24.70	24.46	23.20	21.32	18.00	15.90	14.31	12.24	12.38	13.34	12.82	11.44	11.80	10.06	10.56	10.26	11.14	10.77	11.50	13.85	13.40	2.46	2.69	1.95	1.94	2.04	2.22	2.20	2.10	2.27	2.18	2.41	2.52	2.59	2.47	2.80	1.52	1.67	1.63	1.51	1.09	0.97	1.24	1.47
Other current assets	46.02	40.71	38.45	35.20	34.71	31.61	36.12	36.00	38.60	33.54	30.15	33.75	22.59	19.84	19.53	19.32	23.94	25.95	11.55	11.34	15.29	18.68	8.97	7.57	14.86	14.93	13.92	12.78	3.66	3.90	3.83	4.62	4.94	1.31	2.79	2.26	1.62	0.63	1.28	1.30	1.33	2.04	1.13	0.85	1.72	2.01	1.17	1.63	1.46	1.04	1.47	2.03	1.77	1.58	1.12	1.08	1.66	0.91	0.93	0.66	0.39	2.19	1.22	1.30	1.48	1.62	0.56	0.81	0.93	0.78	0.70	0.91	0.28	0.78	0.52	0.42	0.28	0.52	0.42	0.68	0.58
Total current assets	1,161.36	1,137.39	1,096.49	1,056.87	1,032.47	1,066.04	1,131.57	1,158.92	1,133.02	1,111.35	978.46	998.58	1,018.80	998.12	953.23	976.00	944.79	931.68	910.85	983.83	926.34	902.38	696.73	687.16	651.38	641.83	621.54	316.49	284.08	275.74	267.25	252.91	248.32	242.78	231.20	195.95	185.80	184.15	219.83	217.94	105.25	103.25	96.28	93.27	83.51	80.95	75.69	73.86	88.70	86.35	87.44	80.91	70.70	66.21	53.79	52.36	50.74	46.90	60.02	52.22	55.84	59.16	64.30	62.67	59.68	55.32	50.69	53.45	54.78	53.53	56.87	54.17	54.42	57.50	64.31	24.88	25.73	23.08	23.15	24.54	21.51
Total non-current assets +	1,769.41	1,812.31	1,827.23	1,844.76	1,819.68	1,763.63	1,699.07	1,703.01	1,716.25	1,719.84	1,535.67	1,550.42	1,519.43	1,533.48	1,509.30	1,468.92	1,439.04	1,426.68	1,330.54	1,032.14	1,000.99	1,000.51	779.59	754.89	755.10	758.29	757.17	751.77	513.84	498.88	494.88	492.17	494.93	500.74	503.04	112.82	104.83	104.76	65.22	64.37	42.08	42.99	43.57	44.08	45.07	47.35	53.14	55.19	30.64	32.29	24.20	23.74	26.62	30.80	31.10	29.09	29.65	29.20	12.55	19.38	16.45	13.94	8.33	8.89	11.74	16.19	20.95	18.00	18.97	21.75	19.15	21.44	14.42	12.96	6.49	5.03	3.34	5.81	4.94	4.17	7.09
Property, plant and equipment, net												324.61	192.69	190.67	174.26	168.37	147.63	124.96	154.66	135.67	72.24	66.87	55.36	52.45	50.37	48.46	43.03	38.13	34.53	32.18	29.36	23.99	22.67	22.42	22.06	16.00	15.37	14.96	14.94	13.71	13.61	13.80	13.97	14.46	14.61	14.53	13.19	12.55	12.45	12.51	12.29	9.84	9.69	9.95	10.12	9.87	10.66	10.74	1.77	1.96	2.16	2.31	2.57	2.84	3.13	3.12	3.37	3.47	3.67	3.38	3.37	3.50	3.41	3.16	3.13	3.15	3.15	3.18	3.27	2.96	2.36
Goodwill	1,106.87	1,114.41	1,112.74	1,114.01	1,082.41	1,031.00	987.62	985.61	985.96	987.12	869.25	870.69	856.30	855.51	851.41	854.33	859.49	860.36	833.56	617.59	617.52	618.31	482.04	468.73	468.38	468.41	468.85	469.51	326.40	326.74	326.98	327.10	327.99	327.33	326.65	60.98	59.78	59.55	31.16	31.03	14.35	14.35	14.35	14.35	14.31	14.18	14.14	14.17	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	0.99	1.00	0.99	0.99	0.99	0.99	0.99	0.99	0.99
Intangible assets	368.19	386.15	395.44	406.21	409.23	397.90	380.75	379.81	388.15	406.96	343.73	351.70	346.60	360.62	359.56	322.21	329.93	337.27	340.16	276.55	281.67	287.10	215.39	204.74	208.53	212.55	216.29	220.48	132.65	135.44	136.53	139.18	142.27	144.75	147.42	29.01	29.22	29.81	18.67	19.19	12.46	12.76	13.15	13.59	13.88	14.64	15.35	16.12	5.92	6.19	6.48	6.50	6.91	7.18	7.38	7.18	7.81	7.80	1.13	1.18	1.22	1.27	1.31	1.36	1.40
Long-term investments																																									1.22	1.63	1.65	1.22	1.81	3.55	10.01	11.90	10.90	12.22	4.11	4.65	6.15	9.91	12.42	10.85	9.99	9.44	8.45	15.05
Other non-current assets
Total assets	2,930.77	2,949.70	2,923.71	2,901.63	2,852.14	2,829.67	2,830.64	2,861.92	2,849.27	2,831.19	2,514.13	2,549.00	2,538.23	2,531.60	2,462.53	2,444.92	2,383.82	2,358.35	2,241.40	2,015.97	1,927.33	1,902.89	1,476.32	1,442.05	1,406.48	1,400.11	1,378.71	1,068.27	797.92	139.45	762.13	745.08	743.25	120.41	734.24	308.76	290.63	288.91	285.05	282.31	147.32	146.24	139.85	137.34	128.58	-65.43	128.83	129.05	119.33	118.64	111.64	104.65	97.31	97.01	84.90	81.45	80.39	76.10	72.57	71.61	72.29	73.10	72.63	71.56	71.42	71.51	71.64	71.46	73.75	75.28	76.02	75.61	68.84	70.46	70.80	29.91	29.08	28.89	28.09	28.71	28.60

Total current liabilities +	126.21	135.83	131.14	123.01	152.00	126.79	108.37	174.31	178.32	164.94	363.36	373.58	405.32	404.20	410.70	423.52	424.33	375.26	349.44	332.34	313.33	318.96	50.98	44.40	41.85	48.31	38.77	140.91	130.28	129.84	129.85	121.12	20.32	25.21	118.45	16.52	13.75	21.08	20.19	21.35	15.82	18.78	15.71	15.83	13.18	10.68	10.47	8.82	7.12	11.30	8.78	10.22	8.89	10.75	9.04	9.73	8.79	7.50	4.15	3.72	4.62	3.60	3.75	3.55	4.66	3.94	4.02	3.12	4.55	3.76	3.11	2.69	4.59	3.20	3.80	3.33	3.34	3.38	2.67	2.69	2.94
Accounts payable	34.66	30.01	29.43	25.63	26.94	32.13	21.36	20.91	18.73	19.56	18.96	23.79	26.40	27.55	25.25	40.38	38.28	36.20	28.19	24.90	20.57	16.88	14.48	13.90	10.18	11.43	9.95	11.30	9.82	10.49	9.48	6.69	6.20	7.28	6.42	6.95	4.64	5.06	5.06	7.69	5.14	6.72	2.95	4.30	4.13	3.86	2.76	3.90	1.48	1.72	0.93	1.48	1.90	2.45	1.77	2.58	1.72	7.46	0.58	0.92	0.93	0.70	0.90	0.72	0.99	0.83	1.48	1.01	1.92	1.65	0.66	0.93	2.72	0.87	1.18	1.43	1.16	0.49	0.86	0.80	1.07
Short-term debt	21.07	21.56	19.31	16.04	15.15	15.10	12.17	81.61	79.26	75.08	289.27	288.41	293.03	291.57	297.32	295.40	293.15	263.56	257.85	253.67	250.33	248.99	4.46	3.97	3.75	3.56	3.04	108.99	107.70	103.49	102.40	101.33	100.28	99.25	98.23	97.23	96.24	95.27																	5.25	6.26																			2.54		1.74	2.15	1.43	1.25	0.06
Current portion of long-term debt								69.48	69.48	69.45	285.96	285.52	285.07	284.62	284.17	283.71	283.27	255.26	252.32	249.42	246.56	243.74						105.70	104.60	103.49	102.40	101.33	100.28	99.25	98.23	97.23	96.24	95.27
Deferred revenue
Other current liabilities	52.17	69.65	66.72	59.13	88.70	64.88	58.24	57.21	63.92	46.42	41.81	42.70	64.76	63.33	65.09	60.64	66.92	55.84	38.62	34.20	26.96	36.34	19.14	15.92	19.48	24.45	18.41	14.54	10.32	13.55	12.28	10.99	12.57	16.97	11.90	8.70	8.68	15.61	12.99	13.00	10.26	11.63	10.65	10.01	8.08	6.12	6.21	3.83	4.98	7.24	6.23	8.13	6.26	7.60	6.79	6.67	7.07	6.04	3.57	2.79	3.03	2.90	2.85	2.83	3.67	3.11	2.54	2.12	2.63	2.10	2.44	1.76	1.87	2.32	2.61	1.90	2.05	2.50	1.80	1.76	1.83
Total non-current liabilities +	699.10	707.74	709.49	716.87	714.66	730.16	705.59	701.26	700.35	701.40	162.21	204.49	192.42	216.70	216.73	216.03	193.09	233.03	176.69	80.55	57.78	54.78	300.46	297.62	294.87	292.03	294.83	48.39	42.62	29.21	25.79	25.30	125.74	126.76	38.92	101.30	100.09	99.07	98.34	97.24	2.62	4.71	2.69	3.30	3.47	5.88	3.78	4.67	3.36	3.46	2.70	1.98	1.01	2.13	2.16	2.99	2.93	2.60	0.58	0.58	0.58	0.62	0.62	0.62	0.64	0.05	0.06	0.07	0.08	0.09	0.13	0.14	0.14	0.14	0.18	0.20	0.20	0.20	0.23	0.23	0.23
Long-term debt	546.59	542.21	537.93	533.73	529.61	525.57	521.61	517.73	513.92	510.14													240.94	238.18	235.46	232.77	230.18		17.09		0.00	0.00	100.28	99.25	0.00	97.23	96.24	95.27	94.32	93.38	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													0.04	0.06	0.06	0.08	0.08				0.11
Capital lease obligations	141.04	147.74	150.94	152.34	154.09	160.68	150.86	155.65	154.33	132.21	133.93	137.33	135.62	138.35	134.35	132.96	110.32	110.80	61.44	56.57	33.33	31.68	30.84	30.23	30.79	30.55	29.10	23.50	20.19
Other non-current liabilities	17.53	16.86	19.80	23.53	21.98	36.24	11.61	3.71	3.65	17.86	17.56	48.16	192.42	186.76	72.12	216.03	193.09	199.55	81.66	1.47	1.52	27.75	30.09	29.49	29.54	29.32	26.58	20.70	0.43		4.67	4.66	4.61	2.34	1.57	1.62	1.66	3.80	1.89	1.88	2.62	4.71	2.69	3.30	3.47	5.88	3.69	4.66	3.36	3.46	2.70	1.98	1.01	2.13	1.90	2.74	2.68	2.47
Total liabilities	825.31	843.57	840.62	839.89	866.66	856.95	813.96	875.56	878.67	866.34	525.57	578.08	597.74	620.90	627.42	639.55	617.42	608.29	526.13	412.90	371.11	373.74	351.45	342.02	336.72	340.35	333.59	189.30	172.90	159.05	155.64	146.42	146.07	151.92	157.37	117.82	113.84	120.15	118.53	118.59	18.44	23.49	18.40	19.12	16.65	16.56	14.25	13.49	10.48	14.76	11.48	12.20	9.90	12.89	11.19	12.72	11.72	10.10	4.73	4.29	5.21	4.22	4.37	4.17	5.30	3.99	4.08	3.20	4.63	3.84	3.24	2.83	4.73	3.34	3.98	3.53	3.54	3.58	2.90	2.93	3.17

Total stockholders' equity +	2,105.46	2,106.13	2,083.09	2,061.74	1,985.48	1,972.72	2,016.69	1,986.36	1,970.60	1,964.85	1,988.56	1,970.93	1,940.49	1,910.70	1,835.11	1,805.36	1,766.40	1,750.07	1,715.27	1,603.07	1,556.22	1,529.15	1,124.87	1,100.03	1,069.76	1,059.77	1,045.12	878.97	625.03	615.57	606.49	598.66	597.18	-31.51	576.87	190.94	176.79	-59.86	166.52	163.72	128.89	122.75	121.45	118.22	111.93	111.73	114.59	115.56	108.85	103.89	100.16	92.45	87.41	84.12	73.70	68.73	68.67	65.99	67.83	67.31	67.09	68.88	68.26	67.39	66.12	67.52	67.56	68.26	69.12	71.43	72.78	72.78	64.11	67.12	66.82	26.39	25.54	25.31	25.19	25.78	25.43
Common stock and paid-in capital	1,640.88	1,649.88	1,640.13	1,633.69	1,572.30	1,565.36	1,575.46	1,542.10	1,529.66	1,531.98	1,524.22	1,524.76	1,514.39	1,513.43	1,486.57	1,497.23	1,508.12	1,556.01	1,550.32	1,471.62	1,461.00	1,463.38	1,078.80	1,068.51	1,054.10	1,053.93	1,042.88	878.39	632.54	631.14	627.69	624.66	625.92	0.00	620.56	239.30	233.58	0.00	231.41	229.77	198.80	194.29	193.26	192.57	189.89	192.62	195.07	197.52	193.63	192.94	192.54	190.73	190.22	189.28	188.39	185.24	186.74	185.29	184.98	185.33	185.05	184.82	184.57	184.32	184.04	183.81	183.50	183.22	182.98	182.60	184.85	185.08	184.68	184.50	183.96	183.83	183.22	182.89	182.75	182.48	182.23
Retained earnings	464.58	456.25	442.96	428.05	413.18	407.35	441.22	444.26	440.94	432.87	464.34	446.17	426.10	397.27	348.54	308.14	258.28	194.06	164.95	131.45	95.22	65.77	46.07	31.52	15.66	5.84	2.24	0.58	-7.52	-15.57	-21.21	-26.00	-28.74	-31.51	-43.69	-48.36	-56.79	-59.86	-64.89	-66.05	-69.92	-71.54	-71.81	-74.35	-77.96	-80.89	-80.49	-81.95	-84.78	-89.06	-92.38	-98.27	-102.81	-105.15	-114.69	-116.51	-118.07	-119.30	-117.14	-118.02	-117.96	-115.93	-116.31	-116.93	-117.92	-116.29	-115.94	-114.96	-113.86	-111.16	-112.07	-112.30	-120.58	-117.38	-117.14	-157.44	-157.68	-157.58	-157.56	-156.69	-156.79
Common shares outstanding	57	57	57	57	57	56	57	56	57	56	57	57	57	57	57	57	59	58	57	57	57	55	53	53	53	53	52	49	46	46	46	45	44	44	43	35	34	34	34	34	33	34	34	34	33	33	33	33	33	33	33	32	32	32	31	31	31	31	31	31	31	31	31	31	31	31	31	31	31	31	32	32	31	31	31	31	31	30	30	31	30

Balance Sheet - REPLIGEN CORP (RGEN)

Balance Sheet - REPLIGEN CORP (RGEN)