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 +	288.50	175.50	144.50	129.80	291.30	697.40	96.20	133.30	82.90	62.30	104.21	94.00	80.78	75.42	71.88	88.79	48.77	26.40	26.64	33.46
Cash and cash equivalents	288.50	175.50	144.50	129.80	291.30	67.40	96.20	133.30	51.70	48.70	74.53	67.94	44.71	37.18	27.33	26.90	13.64	12.66	15.35	20.75
Short-term investments						630.00			31.20	13.60	29.69	26.07	36.07	38.24	44.56	61.89	35.13	13.74	11.30	12.70
Accounts receivable, net	110.50	113.20	119.50	95.50	108.30	85.90	51.80	45.80	85.20	77.80	61.60	105.35	58.97	50.07	53.45	44.98	33.45	57.80	59.75	54.53
Inventories	11.90	11.60	17.20	74.90	64.30	53.60	46.30	40.00	100.30	34.30	29.69	43.78	45.00	46.47	53.29	78.03	41.53	19.64	17.79	18.98
Other current assets	44.20	112.00	119.60	119.20	101.90	81.80	73.20	62.40	119.20	122.90	76.30	69.25	57.04	59.82	63.69	98.11	57.54	30.00	28.19	53.26
Total current assets	443.20	412.30	400.80	344.50	501.50	235.10	221.20	241.50	256.10	246.00	222.83	241.73	160.72	147.06	144.46	170.00	104.63	100.46	103.28	128.54
Total non-current assets +	7,041.30	6,863.60	6,554.70	5,862.30	2,480.10	2,451.30	2,329.80	1,483.70	2,103.30	2,008.40	2,054.62	2,118.55	1,191.55	967.27	803.56	847.72	620.78	537.21	521.53	417.79
Property, plant and equipment, net				1,978.30	994.90	1,082.10	912.50	757.50	608.00	574.40	573.17	595.32	585.50	542.88	477.36	507.48	458.22	375.42	357.99	336.07
Goodwill	900.20	900.20	899.90	723.80	366.80	366.80	367.10	338.00	317.60	832.20	841.72	839.52	300.62	250.41	213.71	214.53	115.35	115.35	108.35	53.53
Intangible assets	2,515.30	2,409.00	2,418.40	2,391.80	348.10	350.60	369.80	264.00	169.40	452.00	496.15	549.97	198.15	143.14	103.83	113.44	34.33	32.94	39.09	16.05
Long-term investments	684.60	661.20	655.90	659.40	663.60	630.60	634.50	108.10	171.30	139.10	129.75	109.55	86.15
Other non-current assets
Total assets	7,484.50	7,275.90	6,955.50	6,206.80	2,981.60	2,686.40	2,551.00	1,725.20	2,359.40	2,254.40	2,277.44	2,360.27	1,352.26	1,114.34	948.02	1,017.72	725.40	637.67	624.82	546.33

Total current liabilities +	733.30	729.30	755.80	621.60	395.00	424.20	301.20	256.60	453.20	468.10	640.10	334.02	213.21	406.57	173.45	188.55	184.99	130.38	120.84	126.89
Accounts payable	184.30	180.30	158.50	145.50	81.60	70.70	57.80	47.00	54.10	49.50	39.10	45.18	43.12	47.79	56.51	47.70	35.03	40.75	32.03	21.48
Short-term debt	71.50	71.80	75.80	47.00	7.00	4.00	4.00	4.00	4.00	14.20	16.25	11.25	0.97	215.76	5.47	5.66	27.78	43.39	43.79	40.78
Current portion of long-term debt	63.10	63.10	68.00	47.00	7.00	4.00	4.00	4.00	4.00	14.20	16.20	11.25
Deferred revenue
Other current liabilities	477.50	424.30	448.30	388.00	257.80	316.70	196.90	157.70	300.20	315.10	436.67	150.01	101.35	84.62	77.99	70.18	65.24	61.45	63.35	79.25
Total non-current liabilities +	5,695.40	5,443.30	5,306.10	5,033.70	2,279.80	1,895.10	1,738.80	995.30	1,265.90	1,101.30	1,020.15	1,326.25	434.27	63.47	190.54	322.95	133.39	113.40	136.42	69.36
Long-term debt	5,067.10	4,844.10	4,768.30	2,477.10	1,292.40	1,087.80	1,085.90	493.00	492.30	594.70	593.67	759.11	369.19	0.00	127.56	280.19	85.79	57.37	82.22	13.39
Capital lease obligations	8.40	8.70	7.80
Other non-current liabilities	93.00	146.50	137.80	2,215.80	734.50	593.40	440.10	403.00	703.70	329.10	255.85	349.52	17.75	21.03	29.54
Total liabilities	6,428.70	6,172.60	6,061.90	5,655.30	2,674.80	2,319.30	2,040.00	1,251.90	1,719.10	1,569.40	1,660.25	1,660.27	647.47	470.04	363.99	511.51	318.38	243.78	257.26	196.25

Total stockholders' equity +	1,009.70	1,083.60	893.60	551.50	306.80	367.10	508.30	473.30	640.30	685.00	617.20	700.00	704.79	644.30	584.03	506.21	407.02	393.89	367.56	350.08
Common stock and paid-in capital	-1.00	-1.00	-0.90	-0.90	-0.90	17.30	-0.90	-0.90	6.00	115.30	133.44	262.16	295.96	274.71	260.20	236.50	145.42	142.33	137.76	128.94
Retained earnings	1,010.70	1,084.60	894.50	552.40	307.70	349.80	509.20	474.20	634.30	569.70	483.76	437.85	408.83	369.59	323.83	269.71	261.60	251.56	229.80	221.14
Common shares outstanding	71	75	76	77	78	79	81	83	96	101	105	106	108	105	103	94	84	84	84	82

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 +	200.00	288.50	180.50	182.40	174.20	175.50	152.70	140.30	149.40	144.50	129.90	374.00	173.90	129.80	110.60	310.20	294.50	291.30	970.70	986.20	780.70	697.40	1,256.00	649.20	700.90	96.20	189.80	202.70	119.70	133.30	170.10	294.70	234.20	82.90	95.10	73.40	58.40	62.30	88.20	86.60	74.30	104.21	79.04	87.93	70.30	94.00	69.19	82.41	77.71	80.78	83.78	82.98	73.02	75.42	74.98	85.41	70.79	71.88	77.36	98.40	82.30	88.79	75.63	81.63	48.05	48.77	30.01	25.99	22.33	26.40	27.98	30.15	26.63	26.64	28.00	24.87	28.66	33.46	24.86	39.99	14.66
Cash and cash equivalents	200.00	288.50	180.50	182.40	174.20	175.50	152.70	140.30	149.40	144.50	129.90	374.00	173.90	129.80	110.60	310.20	294.50	291.30	315.70	342.20	147.70	67.40	622.00	649.20	700.90	96.20	189.80	202.70	119.70	133.30	131.30	254.60	202.70	51.70	57.80	41.80	54.90	48.70	56.90	55.10	51.10	74.53	51.11	59.24	49.53	67.94	42.04	46.67	47.16	44.71	43.75	38.92	39.29	37.18	30.00	31.79	28.88	27.33	26.88	31.03	27.35	26.90	14.53	24.25	17.36	13.64	16.55	14.82	16.82	12.66	13.31	18.63	22.13	15.35	15.60	21.80	27.63	20.75	24.86	39.99	14.66
Short-term investments																			655.00	644.00	633.00	630.00	634.00								38.80	40.10	31.50	31.20	37.30	31.60	3.50	13.60	31.30	31.50	23.20	29.69	27.93	28.69	20.77	26.07	27.14	35.74	30.55	36.07	40.03	44.06	33.73	38.24	44.99	53.62	41.91	44.56	50.47	67.37	54.96	61.89	61.10	57.38	30.69	35.13	13.45	11.17	5.51	13.74	14.67	11.52	4.51	11.30	12.40	3.07	1.03	12.70
Accounts receivable, net	99.00	110.50	89.70	118.40	108.60	113.20	93.20	136.10	115.00	119.50	108.10	79.50	74.00	95.50	69.40	65.40	105.80	108.30	105.30	89.50	114.70	85.90	93.70	84.30	61.70	51.80	36.80	72.80	64.20	45.80	33.80	37.30	34.60	85.20	74.00	70.60	66.80	51.60	50.80	61.50	52.20	68.80	61.66	66.89	60.36	105.35	35.41	45.91	35.23	58.97	40.28	46.65	26.63	50.07	38.21	44.11	24.12	53.45	33.08	41.20	15.14	44.98	22.47	28.47	16.67	33.45	23.40	36.72	22.69	57.80	28.86	41.02	45.33	59.75	36.61	46.08	38.16	54.53	40.35	40.36	30.15
Inventories	11.00	11.90	12.40	12.60	11.60	11.60				17.20	63.30	67.10	63.50	74.90	1,582.60	1,589.30	65.50	64.30	70.60	69.20	48.00	53.60	57.60	49.80	43.60	46.30	44.00	42.80	37.70	40.00	38.80	40.10	31.50	100.30	37.30	31.60	25.00	34.30	31.30	31.50	23.20	29.69	46.92	47.44	38.48	43.78	32.50	42.93	37.65	45.00	49.04	53.33	41.95	46.47	53.04	61.64	49.93	53.29	66.89	85.25	71.09	78.03	69.33	64.99	37.10	41.53	19.63	17.07	11.41	19.64	21.02	18.01	11.00	17.79	18.67	9.35	7.30	18.98	20.63	14.74	11.27
Other current assets	153.00	44.20	144.70	150.60	158.00	112.00	141.50	159.60	151.60	119.60	132.60	129.70	129.60	119.20	1,626.30	1,629.30	120.00	101.90	107.10	100.90	84.40	81.80	90.90	84.20	80.40	73.20	75.30	73.00	75.50	62.40	65.20	62.20	57.50	119.20	103.00	96.40	91.60	122.90	93.50	93.00	88.10	76.30	96.28	88.94	78.23	69.25	48.89	61.30	58.41	57.04	63.53	70.69	64.08	59.82	65.00	75.67	67.48	63.69	85.67	105.46	96.31	98.11	88.89	89.68	62.11	57.54	35.08	34.22	27.63	30.00	32.76	31.56	28.43	28.19	29.00	22.33	22.36	53.26	32.67	30.31	30.45
Total current assets	452.00	443.20	414.90	464.00	452.40	412.30	387.40	436.00	416.00	400.80	370.60	583.20	377.50	344.50	1,806.30	2,004.90	520.30	501.50	528.10	532.60	346.80	235.10	806.60	817.70	843.00	221.20	301.90	348.50	259.40	241.50	230.30	354.10	294.80	256.10	234.80	208.80	213.30	246.00	201.20	209.60	198.00	222.83	209.05	215.07	202.67	241.73	126.35	153.88	149.00	160.72	147.56	156.26	133.37	147.06	133.21	151.57	124.05	144.46	145.64	177.68	145.30	170.00	125.89	142.40	103.96	104.63	75.03	86.68	87.32	100.46	74.94	91.21	95.88	103.28	81.20	90.21	88.15	128.54	97.88	110.65	75.26
Total non-current assets +	7,033.00	7,041.30	7,039.90	6,911.70	6,894.70	6,863.60	6,785.10	6,734.10	6,650.80	6,554.70	6,379.90	5,995.40	5,896.00	5,862.30	2,867.80	2,614.70	2,516.60	2,480.10	2,445.40	2,438.00	2,440.30	2,451.30	2,456.40	2,398.30	2,360.80	2,329.80	2,260.60	2,240.00	2,219.10	1,483.70	1,481.40	1,342.50	1,306.20	2,103.30	2,092.60	2,073.20	2,042.80	2,008.40	2,023.50	2,038.50	2,040.30	2,054.62	2,051.26	2,083.92	2,099.70	2,118.55	1,205.92	1,209.26	1,202.08	1,191.55	1,140.25	972.86	963.77	967.27	805.98	807.85	813.14	803.56	811.23	820.82	838.57	847.72	724.04	730.59	624.50	620.78	547.93	530.53	535.68	537.21	534.21	530.51	530.16	521.53	518.09	516.26	427.83	417.79	431.79	433.68	435.50
Property, plant and equipment, net												2,229.90	2,095.40	1,978.30	1,240.90	1,130.10	1,035.80	994.90	1,053.40	1,057.60	1,068.70	1,082.10	1,081.80	1,043.20	990.80	912.50	895.20	880.00	866.50	757.50	753.40	668.50	634.90	608.00	619.40	602.80	590.70	574.40	573.30	577.90	573.20	573.17	571.46	589.55	590.17	595.32	591.68	595.93	590.59	585.50	576.14	537.33	539.24	542.88	469.52	471.95	475.48	477.36	482.01	486.97	501.98	507.48	465.92	471.25	463.48	458.22	386.88	372.55	372.68	375.42	371.37	365.93	364.53	357.99	355.64	351.76	342.05	336.07	347.54	348.74	350.40
Goodwill	900.00	900.20	900.20	900.20	900.20	900.20	900.20	900.20	900.20	899.90	899.90	722.90	724.10	723.80	375.70	366.80	366.80	366.80	366.80	366.80	366.80	366.80	366.80	366.80	367.10	367.10	363.80	363.80	363.80	338.00	337.80	317.60	317.60	317.60	848.30	847.20	832.20	832.20	841.70	841.70	841.70	841.72	841.36	840.95	840.95	839.52	300.62	300.62	300.62	300.62	298.23	250.41	250.41	250.41	217.74	217.74	216.88	213.71	213.71	213.75	214.32	214.53	183.39	183.39	115.35	115.35	115.35	115.35	115.35	115.35	115.35	115.35	115.35	108.35	107.03	106.99	53.53	53.53	53.53	53.53	53.53
Intangible assets	2,516.00	2,515.30	2,517.80	2,406.00	2,406.30	2,409.00	2,411.70	2,414.40	2,415.00	2,418.40	2,417.30	2,364.90	2,390.60	2,391.80	485.00	352.80	351.90	348.10	349.30	348.20	349.40	350.60	351.80	350.80	351.10	369.80	355.80	354.70	345.00	264.00	264.80	166.50	167.80	169.40	438.70	442.90	443.50	452.00	463.60	475.50	482.70	496.15	509.97	521.61	535.73	549.97	191.92	192.49	195.32	198.15	205.86	139.37	140.13	143.14	102.91	103.24	106.81	103.83	106.73	109.63	110.41	113.44	56.84	56.83	32.39	34.33	34.85	32.12	32.42	32.94	33.66	34.18	34.84	39.09	39.85	40.58	15.94	16.05	17.59	17.72	17.86
Long-term investments	685.00	684.60	674.90	668.80	663.10	661.20	650.20	648.80	647.80	655.90	660.10	644.80	651.90	659.40	661.00	658.70	655.50	663.60	655.10	644.60	633.70	630.60	634.00	615.40	630.00	634.50	625.00	621.80	625.70	108.10	107.90	176.80	173.40	171.30	173.90	168.00	164.70	139.10	131.40	130.40	129.80	129.75	106.30	107.47	108.61	109.55	99.20	97.49	94.69	86.15
Other non-current assets
Total assets	7,485.00	7,484.50	7,454.80	7,375.70	7,347.10	7,275.90	7,172.50	7,170.10	7,066.80	6,955.50	6,750.50	6,578.60	6,273.50	6,206.80	4,674.10	4,619.60	3,036.90	2,981.60	2,973.50	2,970.60	2,787.10	2,686.40	3,263.00	3,216.00	3,203.80	2,551.00	2,562.50	2,588.50	2,478.50	1,725.20	1,711.70	1,696.60	1,601.00	2,359.40	2,327.40	2,282.00	2,256.10	2,254.40	2,224.70	2,248.10	2,238.30	2,277.44	2,260.32	2,298.99	2,302.37	2,360.27	1,332.26	1,363.14	1,351.08	1,352.26	1,287.81	1,129.11	1,097.14	1,114.34	939.19	959.42	937.19	948.02	956.87	998.50	983.87	1,017.72	849.93	872.99	728.46	725.40	622.96	617.21	623.00	637.67	609.15	621.71	626.04	624.82	599.30	606.47	515.98	546.33	529.67	544.33	510.76

Total current liabilities +	836.00	733.30	725.20	772.10	846.10	729.30	710.10	763.20	837.20	755.80	669.90	648.00	694.40	621.60	491.70	528.40	432.20	395.00	352.50	369.50	305.20	424.20	471.00	488.20	344.10	301.20	275.80	308.80	297.70	256.60	210.90	274.10	289.40	453.20	412.30	441.20	421.90	468.10	391.00	431.60	420.40	640.10	613.57	634.82	341.57	334.02	167.28	220.63	214.77	213.21	179.61	203.01	378.25	406.57	158.65	185.89	171.61	173.45	158.80	208.89	194.48	188.55	175.22	194.38	186.38	184.99	138.47	125.14	129.86	130.38	101.52	143.22	137.54	120.84	95.03	105.04	102.14	126.89	110.65	131.63	124.69
Accounts payable	218.00	184.30	194.00	231.00	207.10	180.30	182.40	215.00	187.80	158.50	169.00	164.20	145.30	145.50	109.10	139.10	96.90	81.60	92.40	124.50	74.70	70.70	108.20	105.80	80.60	57.80	75.80	107.20	72.10	47.00	60.10	79.00	59.80	54.10	61.60	87.30	56.10	49.50	53.90	74.40	57.50	39.10	52.16	66.29	51.99	45.18	49.02	70.61	51.70	43.12	71.69	81.52	63.52	47.79	59.00	68.93	53.42	56.51	42.51	56.30	46.24	47.70	38.15	61.72	36.17	35.03	32.74	53.53	36.35	40.75	34.15	61.03	31.63	32.03	31.38	38.65	14.90	21.48	50.57	64.88	23.41
Short-term debt	63.00	71.50	63.10	71.90	71.70	71.80	63.10	68.00	68.00	75.80	68.00	68.00	72.00	47.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	17.70	16.50	15.30	14.20	13.00	11.80	10.60	16.25	19.38	19.52	13.79	11.25	2.55	6.48	2.82	0.97	4.92	7.35	189.71	215.76	2.44	6.75	2.23	5.47	10.28	6.82	1.60	5.66	10.67		24.04	27.78	33.00			43.39	46.55	51.63	48.26	43.79	38.03	38.68	33.85	40.78		46.26	40.94
Current portion of long-term debt	63.00	63.10	63.10	63.10	63.10	63.10	63.10	68.00	68.00	68.00	68.00	68.00	72.00	47.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	17.70	1,071.70	24.80	14.20	31.90	34.60		16.20				11.25
Deferred revenue
Other current liabilities	397.00	477.50	412.30	384.10	415.70	424.30	430.70	419.70	424.00	448.30	402.40	360.10	348.70	388.00	300.20	282.60	224.30	257.80	227.40	214.90	171.00	316.70	316.40	288.60	161.40	196.90	150.80	137.90	94.10	157.70	103.80	121.50	84.00	300.20	192.60	179.00	163.60	315.10	182.60	182.30	163.10	436.67	422.99	415.11	119.81	150.01	80.42	86.92	70.15	101.35	83.71	75.35	60.69	84.62	76.51	72.37	59.92	77.99	71.14	67.48	54.13	70.18	69.70	70.76	52.05	65.24	60.21	64.15	50.43	61.45	59.42	67.58	57.18	63.35	53.24	56.66	43.86	79.25	45.36	46.26	60.86
Total non-current liabilities +	5,505.00	5,695.40	5,650.50	5,539.50	5,407.90	5,443.30	5,347.50	5,359.90	5,402.70	5,306.10	5,191.90	5,076.80	4,874.90	5,033.70	3,569.70	3,488.30	2,286.90	2,279.80	2,282.20	2,283.70	2,279.70	1,895.10	2,419.80	2,405.10	2,424.10	1,738.80	1,736.30	1,726.40	1,723.90	995.30	986.10	969.30	968.00	1,265.90	1,288.80	1,239.50	1,145.30	1,101.30	1,138.30	1,136.70	1,198.50	1,020.15	880.57	907.73	1,262.05	1,326.25	449.98	433.42	431.68	434.27	383.98	217.18	64.75	63.47	126.19	127.92	172.79	190.54	212.28	225.32	283.05	322.95	160.15	164.45	141.66	133.39	64.17	70.47	103.21	113.40	103.72	78.37	118.82	136.42	124.25	124.59	70.26	69.36	65.93	70.12	78.65
Long-term debt	4,865.00	5,067.10	5,043.10	4,942.20	4,813.90	4,844.10	4,770.60	4,791.30	4,858.90	4,768.30	4,654.80	4,551.40	4,350.70	2,477.10	2,489.40	2,488.50	1,292.70	1,292.40	1,962.00	1,963.10	1,291.40	1,087.80	1,087.30	1,086.80	1,086.30	1,085.90	1,470.20	1,470.50	1,470.80	493.00	881.10	881.70	882.60	492.30	1,106.30	1,055.20	953.00	594.70	907.20	913.90	976.60	593.67	572.14	599.99	687.26	759.11	383.39	368.80	365.75	369.19	324.78	153.48	0.00	0.00	70.00	62.96	107.76	127.56	156.27	184.96	238.05	280.19	124.47	128.38	95.00	85.79	14.55	14.44	46.34	57.37	50.55	24.44	64.34	82.22	69.18	69.02	13.92	13.39	19.15	22.61	32.02
Capital lease obligations	8.00	8.40	8.70	8.80	8.60	8.70				7.80
Other non-current liabilities	86.00	93.00	98.10	142.70	141.20	146.50	139.00	140.60	138.90	137.80	141.50	142.70	138.40	2,215.80	788.80	715.60	717.80	734.50	51.00	55.70	721.10	593.40	1,112.90	1,115.20	1,110.20	440.10	38.90	38.80	38.10	403.00	17.50	17.90	16.60	703.70	19.20	18.30	17.50	329.10	48.70	48.10	50.90	255.85	88.42	90.57	355.72	349.52	20.06	19.57	18.30	17.75	18.22	23.25	21.51	21.03	22.46	31.98	30.62	29.54	30.18	16.04
Total liabilities	6,341.00	6,428.70	6,375.70	6,311.60	6,254.00	6,172.60	6,057.60	6,123.10	6,239.90	6,061.90	5,861.80	5,724.80	5,569.30	5,655.30	4,061.40	4,016.70	2,719.10	2,674.80	2,634.70	2,653.20	2,584.90	2,319.30	2,890.80	2,893.30	2,768.20	2,040.00	2,012.10	2,035.20	2,021.60	1,251.90	1,197.00	1,243.40	1,257.40	1,719.10	1,701.10	1,680.70	1,567.20	1,569.40	1,529.30	1,568.30	1,618.90	1,660.25	1,494.15	1,542.55	1,603.63	1,660.27	617.27	654.05	646.46	647.47	563.59	420.19	443.00	470.04	284.84	313.81	344.41	363.99	371.08	434.21	477.53	511.51	335.37	358.83	328.05	318.38	202.64	195.60	233.06	243.78	205.24	221.59	256.36	257.26	219.27	229.63	172.40	196.25	176.58	201.75	203.35

Total stockholders' equity +	1,096.00	1,009.70	1,034.90	1,041.60	1,071.70	1,083.60	1,097.00	1,030.90	826.90	893.60	888.70	853.80	704.20	551.50	612.70	602.90	317.80	306.80	338.80	317.40	202.20	367.10	372.20	320.10	433.00	508.30	550.40	553.30	456.90	473.30	514.70	453.20	343.60	640.30	626.30	601.30	688.90	685.00	695.40	679.80	619.40	617.20	766.17	756.44	698.74	700.00	715.00	709.09	704.63	704.79	724.23	708.92	654.14	644.30	654.36	645.60	592.78	584.03	585.79	564.30	506.34	506.21	514.56	514.16	400.41	407.02	420.31	421.60	389.94	393.89	403.91	400.13	369.68	367.56	380.02	376.84	343.59	350.08	353.09	342.58	307.42
Common stock and paid-in capital	2.00	-1.00	-1.00	-1.00	-1.00	-1.00	0.70	-1.00	-0.90	-0.90	-0.90	7.10	3.80	-0.90	-0.90	-0.90	-0.90	-0.90	-0.90	7.90	0.80	17.30	14.60	5.20	-0.90	-0.90	-0.90	2.00	-0.90	-0.90	10.60	5.10	-0.90	6.00	-1.00	-1.50	111.90	115.30	130.30	123.40	132.80	133.44	270.63	265.11	262.46	262.16	246.00	243.62	296.49	295.96	294.04	287.98	283.50	274.71	274.62	271.84	267.60	260.20	259.34	257.62	239.81	236.50	234.71	233.62	147.48	145.42	145.04	144.00	143.20	142.33	141.49	140.18	139.14	137.76	137.25	134.89	130.96	128.94	123.26	121.50	119.69
Retained earnings	1,094.00	1,010.70	1,035.90	1,042.60	1,072.70	1,084.60	1,096.30	1,031.90	827.80	894.50	889.60	846.70	700.40	552.40	613.60	603.80	318.70	307.70	339.70	309.50	201.40	349.80	357.60	314.90	433.90	509.20	551.30	551.30	457.80	474.20	504.10	448.10	344.50	634.30	627.30	602.80	577.00	569.70	565.10	556.40	486.60	483.76	495.54	491.33	436.29	437.85	469.00	465.47	408.13	408.83	430.19	420.94	370.64	369.59	379.73	373.76	325.18	323.83	326.45	306.67	266.53	269.71	279.85	280.54	252.93	261.60	275.27	277.60	246.74	251.56	262.42	259.95	230.54	229.80	242.77	241.95	212.63	221.14	229.83	221.08	187.73
Common shares outstanding	70	72	71	72	74	75	75	75	75	76	77	77	76	76	77	77	78	78	78	79	79	80	80	79	79	82	81	81	81	82	82	82	87	93	93	98	101	101	101	102	102	104	107	106	104	103	104	107	105	104	108	108	107	106	105	105	105	106	102	102	98	101	101	89	82	84	82	84	81	84	84	84	84	84	84	83	80	83	82	82	78

Balance Sheet - Churchill Downs Inc (CHDN)

Balance Sheet - Churchill Downs Inc (CHDN)