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 +	328.37	350.55	294.90	302.59	320.05	407.51	326.86	285.98	268.95	230.49	220.87	189.47	154.48	109.75	8.80	114.50	136.29	112.53	102.75	2.19
Cash and cash equivalents	146.33	163.33	141.02	123.57	141.51	223.22	124.62	101.49	90.47	217.00	207.20	177.89	148.49	103.61	0.93	111.41	132.28	112.38	102.49	1.09
Short-term investments	182.04	187.22	153.88	179.03	178.54	184.29	202.24	184.49	178.48	13.49	13.68	11.58	5.99	6.14	7.87	3.08	4.01	0.15	0.25	1.09
Accounts receivable, net	343.11	359.80	329.44	275.85	214.47	165.28	185.89	178.90	143.30	124.94	92.65	80.24	78.15	78.31	59.05	49.55	35.04	33.92	39.08	27.69
Inventories				4.90	36.03	21.72	23.40	26.57	22.26	17.94	12.33	21.54	14.57	17.97	11.43	10.63	7.42	8.27	6.51	6.34
Other current assets	158.49	80.56	52.04	33.17	42.15	33.61	26.84	35.06	29.63	20.07	25.68	32.68	20.01	19.88	16.59	10.28	10.22	11.43	13.77	8.57
Total current assets	829.96	790.91	676.37	611.62	576.66	606.39	539.59	499.94	452.82	378.82	339.20	302.39	252.63	207.94	166.84	174.33	181.55	157.88	155.59	122.72
Total non-current assets +	872.28	827.50	765.60	734.50	706.24	641.47	643.50	562.00	372.65	342.28	311.58	271.17	210.81	227.92	210.57	117.02	59.59	54.09	55.22	42.89
Property, plant and equipment, net				138.18	162.70	184.79	79.14	73.51	66.76	49.03	47.99	45.37	34.56	40.24	42.32	34.73	23.96	24.52	25.25	21.55
Goodwill	419.65	420.39	405.64	405.64	403.90	349.09	349.53	349.98	204.48	186.77	171.54	139.60	107.41	106.67	92.29	43.37	19.62	17.56	16.79	16.65
Intangible assets	36.20	49.33	50.16	64.82	81.08	59.59	73.98	95.50	48.96	53.77	52.73	46.98	34.12	43.52	36.31	18.59	0.63	17.56	0.34	1.97
Long-term investments	8.20	13.97	4.43	34.78	3.00	2.96	2.48	2.75	3.00
Other non-current assets
Total assets	1,702.24	1,618.40	1,441.97	1,346.12	1,282.90	1,247.86	1,183.09	1,061.94	824.78	706.53	650.78	573.56	463.43	435.85	377.41	305.68	249.62	211.97	210.81	165.61

Total current liabilities +	324.13	290.12	326.40	277.95	495.69	221.08	229.35	155.10	144.25	124.23	107.08	90.97	76.08	74.34	72.23	50.71	38.33	39.07	36.02	37.70
Accounts payable	4.75	5.88	5.06	7.79	6.87	6.99	6.56	5.65	5.92	3.29	6.40	4.66	4.71	3.60	4.33	4.86	5.35	3.37	5.66	3.16
Short-term debt	21.74	21.38	77.97	45.14	278.64	44.12	65.27	21.87	10.85	10.46	10.77	0.80	1.12	1.69	3.46	0.46	0.29	0.24	0.86	0.17
Current portion of long-term debt	4.89	4.89	65.00	30.00	260.02	25.00	40.87	21.42	10.32	10.00	70.66	51.36
Deferred revenue
Other current liabilities	282.27	243.31	229.85	203.29	189.27	133.83	142.65	118.84	107.96	87.62	75.96	79.13	71.56	56.24	53.29	51.24	38.79	-2,033,024.51	-729,689.20	-2,705,298.01
Total non-current liabilities +	465.41	398.43	226.13	309.99	94.06	307.61	283.74	288.52	80.48	50.12	77.93	63.43	21.18	17.00	26.70	6.43	5.58	1.57	0.81	0.71
Long-term debt	293.71	283.60	135.00	220.00		201.96	194.13	263.24	50.39	35.00	60.00	50.56	1.37	2.68	4.24	0.39	0.14	0.18	0.26	0.23
Capital lease obligations	105.02	76.34	70.96	63.65	86.99	104.28	99.54	0.32	0.33	0.30	0.28		1.37	2.68	4.24
Other non-current liabilities	3.87	6.20	3.12	17.33	93.10	104.80	88.64	16.52	29.76	14.82	17.66			14.32	22.46
Total liabilities	789.53	688.54	552.54	587.94	589.75	528.69	513.09	443.62	224.73	174.35	185.01	154.40	97.26	91.34	98.94	57.14	43.90	40.64	36.83	38.41

Total stockholders' equity +	912.71	929.86	889.44	758.18	693.16	719.17	670.00	618.07	599.82	531.99	465.59	419.16	366.17	344.49	278.45	248.53	205.71	171.33	173.98	127.20
Common stock and paid-in capital	-620.27	-352.10	-194.23	-140.93	-62.98	77.79	118.10	133.83	172.76	149.26	144.60	149.73	129.20	155.61	131.41	136.26	120.03	101.31	118.27	98.53
Retained earnings	1,532.98	1,281.96	1,083.66	899.11	756.14	641.38	551.90	484.24	427.06	382.72	320.99	269.42	236.98	188.88	147.05	112.27	85.67	70.02	55.71	28.66
Common shares outstanding	162	164	168	169	171	173	174	175	176	173	171	169	169	166	32	30	29	29	29	23

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 +	253.76	328.37	401.46	364.80	341.25	350.55	333.09	282.49	250.44	294.90	277.49	254.69	209.38	302.59	269.16	272.09	275.51	320.05	291.13	299.81	381.14	407.51	369.91	340.44	373.78	326.86	286.18	257.14	308.11	285.98	247.19	235.39	242.14	268.95	251.28	239.23	220.86	230.49	216.27	200.71	192.85	219.00	183.84	172.53	165.65	189.47	167.99	168.49	150.86	154.05	138.55	120.20	108.57	109.17	125.39	101.02	89.53	90.26	82.52	83.91	115.71	114.27	104.99	91.36	101.48	136.22	118.33	114.29	106.75	112.33	101.91	97.92	85.93	102.46	91.51	83.09	74.35	86.46	25.63	24.34	0.00
Cash and cash equivalents	145.41	146.33	171.63	160.64	150.27	163.33	157.44	121.65	112.86	141.02	125.91	98.59	92.90	123.57	96.28	113.14	112.81	141.51	121.39	155.28	182.42	223.22	213.74	168.48	231.24	124.62	106.84	88.94	92.05	101.49	102.32	86.35	72.68	90.47	89.58	91.31	94.39	217.00	100.63	93.11	95.77	205.32	90.66	94.65	151.32	177.89	161.43	160.94	143.69	148.07	132.39	114.57	102.31	103.04	118.58	94.52	82.27	82.39	72.88	79.36	112.54	111.18	102.61	88.84	99.24	132.22	117.51	114.29	106.60	112.17	101.75	97.67	85.67	102.21	91.02	82.60	73.93	85.37	25.63	24.34
Short-term investments	108.36	182.04	229.83	204.16	190.98	187.22	175.65	160.83	137.59	153.88	151.58	156.10	116.48	179.03	172.89	158.94	162.69	178.54	169.74	144.53	198.72	184.29	156.18	171.96	142.54	202.24	179.34	168.20	216.06	184.49	144.88	149.05	169.46	178.48	161.70	147.92	126.47	13.49	115.64	107.59	97.08	13.68	93.18	77.88	14.33	11.58	6.56	7.56	7.17	5.99	6.15	5.63	6.26	6.14	6.81	6.50	7.26	7.87	9.65	4.56	3.17	3.08	2.39	2.52	2.24	4.01	0.82		0.15	0.15	0.15	0.26	0.26	0.25	0.50	0.48	0.42	1.09
Accounts receivable, net	388.56	343.11	398.59	396.76	401.31	359.80	365.22	351.02	356.92	329.44	321.66	306.17	306.95	275.85	271.40	252.27	255.59	214.47	210.56	200.35	176.80	165.28	171.16	173.42	201.12	185.89	197.38	197.68	192.00	178.90	177.58	156.77	146.26	143.30	139.65	128.59	133.74	113.07	109.09	121.55	116.97	92.65	98.27	94.22	89.32	80.24	75.69	73.72	77.74	76.12	74.05	76.21	76.61	72.44	65.65	61.67	58.84	55.67	58.24	55.38	45.29	44.19	42.01	41.39	35.09	34.86	31.58	31.89	34.06	33.92	42.36	44.47	47.15	39.08	40.68	35.45	36.14	27.69	28.32	21.99
Inventories							35.87		0.00		3.26	4.63	5.60	4.90	44.77	41.53	45.71	-20.23	35.46	42.86	40.40	21.72	28.80	15.98	32.46	23.40	17.78	33.26	37.33	26.57	26.89	30.99	42.23	22.26	29.61	18.69	29.85	17.94	21.78	19.70	17.55	12.33	16.96	21.17	26.88	21.54	17.72	19.43	16.39	14.57	12.90	12.90	15.73	17.97	11.68	12.44	10.96	11.43	8.16	5.11	10.67	10.63				7.42		7.77		8.27	5.85	6.54	7.59	6.51	5.21	5.83	5.48	6.34	3.49	3.54
Other current assets	155.04	158.49	86.57	91.53	83.83	80.56	65.17	66.50	54.52	52.04	49.32	50.21	47.97	33.17	38.22	35.35	39.93	42.15	41.88	39.07	36.27	33.61	21.94	20.47	27.85	26.84	21.50	32.99	34.71	35.06	29.05	34.57	47.57	29.63	24.09	21.96	21.53	35.27	28.38	31.68	37.30	27.55	30.17	34.86	40.12	32.68	29.41	30.65	29.35	22.45	25.05	20.66	25.50	24.49	22.51	21.32	22.20	20.91	19.09	18.47	16.02	15.88	14.50	12.81	13.19	6.72	9.45	10.00	8.03	11.63	8.79	8.53	12.06	22.41	13.42	13.58	7.71	8.96	5.57	4.63
Total current assets	797.36	829.96	886.62	853.09	826.38	790.91	763.48	700.00	661.88	676.37	648.48	611.07	564.29	611.62	578.79	559.70	571.03	576.66	543.57	539.23	594.21	606.39	563.00	534.33	602.75	539.59	505.06	487.81	534.81	499.94	453.83	426.73	435.97	452.82	423.25	398.60	383.50	378.82	357.98	343.77	337.75	339.20	312.28	301.61	295.09	302.39	273.08	272.86	257.95	252.63	237.65	217.07	210.68	207.94	213.55	184.01	170.56	166.84	159.85	157.76	177.02	174.33	161.50	145.56	149.76	181.55	159.35	156.18	148.84	157.88	153.06	150.92	145.14	155.59	145.12	131.64	117.78	122.72	59.52	50.96
Total non-current assets +	879.02	872.28	847.01	855.41	850.03	827.50	846.35	803.77	777.51	765.60	754.02	751.64	744.28	734.50	739.94	731.24	703.52	706.24	624.50	630.12	632.16	641.47	656.48	659.28	664.51	643.50	640.92	649.66	647.77	562.00	591.31	363.53	362.30	372.65	345.75	348.83	343.20	342.28	311.04	303.13	304.53	311.58	307.65	312.11	315.93	271.17	225.47	221.41	220.06	210.81	209.12	219.25	227.18	227.92	202.12	204.24	212.87	210.57	213.73	227.64	134.47	131.35	124.03	120.60	107.27	68.07	64.99	56.41	53.71	54.09	54.06	60.76	62.60	55.22	51.02	50.30	48.49	42.89	32.88	17.01
Property, plant and equipment, net														138.18	127.48	150.61	146.05	162.70	165.23	159.03	90.15	184.79	177.03	178.22	90.51	79.14	78.47	78.08	73.45	73.51	67.68	66.11	67.75	66.76	63.73	63.98	59.22	49.03	49.01	49.71	47.54	47.99	47.07	48.15	47.47	45.37	45.31	45.98	44.03	34.56	31.69	35.66	38.97	40.24	41.15	41.25	44.84	42.32	41.00	45.53	37.53	34.73	31.47	28.98	28.23	23.96	22.70	22.60	24.02	24.52	24.11	27.80	28.98	25.25	23.75	23.64	23.43	21.55	14.92	14.20
Goodwill	418.66	419.65	419.87	420.57	420.49	420.39	427.66	405.58	405.57	405.64	405.58	405.90	405.82	405.64	405.78	406.58	404.56	403.90	348.70	348.75	349.10	349.09	348.72	348.11	348.08	349.53	349.53	350.22	350.24	349.98	357.53	200.98	202.34	204.48	187.95	188.15	187.95	186.77	177.09	171.04	171.50	171.54	171.75	170.13	172.10	139.60	112.20	108.12	108.22	107.41	107.06	108.73	110.06	106.67	92.89	91.34	93.63	92.29	96.24	99.30	43.41	43.37	43.29	48.02	40.84	19.62	19.60	17.56	17.56	17.56	17.70	17.70	17.44	16.79	16.79	16.79	16.59	16.65	10.88
Intangible assets	32.98	36.20	39.51	42.83	46.09	49.33	51.29	44.00	47.08	50.16	53.32	56.49	60.68	64.82	69.01	73.30	76.58	81.08	49.81	52.85	56.24	59.59	62.94	66.30	69.73	73.98	78.85	84.40	90.01	95.50	114.80	41.17	45.10	48.96	43.57	46.97	50.36	53.77	50.33	47.28	50.01	52.73	55.46	58.96	60.09	46.98	30.55	31.15	32.64	34.12	35.62	37.28	39.12	43.52	32.25	33.41	35.09	36.31	37.86	39.64	17.96	18.59	19.22	16.62	10.05	0.63	0.71	17.56	17.56	17.56	0.05	0.10	0.32	0.34	0.57	0.79	1.38	1.97	2.56
Long-term investments	17.53	8.20	8.00	7.52	20.13	13.97	14.18	13.49	4.40	4.43	5.27	16.09	35.56	34.78	34.72	3.26	3.30	3.00	2.96	3.11	2.92	2.96	2.99	3.06	3.13	2.48	2.56	2.62	2.69	2.75	2.82	2.89	2.94	3.00
Other non-current assets
Total assets	1,676.38	1,702.24	1,733.63	1,708.50	1,676.41	1,618.40	1,609.83	1,503.77	1,439.39	1,441.97	1,402.49	1,362.70	1,308.57	1,346.12	1,318.73	1,290.93	1,274.55	1,282.90	1,168.07	1,169.35	1,226.37	1,247.86	1,219.48	1,193.61	1,267.26	1,183.09	1,145.98	1,137.47	1,182.58	1,061.94	1,045.14	790.26	798.27	824.78	769.00	747.43	726.69	706.53	669.02	646.90	642.28	650.78	619.94	613.72	611.02	573.56	498.56	494.27	478.01	463.43	446.77	436.32	437.85	435.85	415.67	388.25	383.44	377.41	373.58	385.40	311.49	305.68	285.53	266.16	257.03	249.62	224.34	212.58	202.54	211.97	207.12	211.68	207.74	210.81	196.14	181.94	166.27	165.61	92.39	67.97

Total current liabilities +	299.51	324.13	307.00	272.30	243.65	290.12	254.19	286.86	261.44	326.40	306.15	259.06	280.90	277.95	286.97	266.01	222.12	495.69	222.93	207.11	197.72	221.08	184.90	184.16	258.36	229.35	187.90	168.24	157.53	155.10	138.17	119.64	104.95	144.25	111.09	116.03	110.97	124.23	97.38	100.46	89.64	107.08	93.26	94.89	84.91	90.97	74.06	69.62	62.99	76.08	67.10	65.26	58.14	74.34	63.20	61.07	55.73	72.23	70.43	97.44	44.36	50.71	43.30	38.71	31.48	38.33	29.97	29.35	29.26	39.07	39.77	39.36	28.57	36.02	32.30	27.43	25.02	37.70	30.67	21.32
Accounts payable	11.26	4.75	6.77	5.97	5.65	5.88	4.08	3.00	3.09	5.06	3.16	3.02	3.38	7.79	3.49	4.38	4.80	6.87	2.88	3.88	8.30	6.99	6.21	9.05	8.05	6.56	3.66	3.27	4.56	5.65	4.31	5.43	4.11	5.92	3.83	11.66	5.29	3.29	3.40	4.49	3.15	6.40	3.64	5.83	5.51	4.66	3.34	4.29	4.42	4.71	2.20	2.17	3.32	3.60	2.71	2.43	3.67	4.33	5.92	6.75	5.75	4.86	2.87	3.66	3.15	5.35	2.25	1.95	1.89	3.37	2.15	1.98	3.42	6.39	1.61	2.67	3.03	3.16	1.77	1.35
Short-term debt	21.81	22.36	24.06	23.26	22.31	21.38	21.80	90.64	78.73	77.97	64.18	44.65	54.27	45.14	51.88	53.68	54.45	278.64	33.51	33.23	43.69	44.12	29.77	39.11	119.15	65.27	44.64	44.60	43.47	21.87	12.76	10.76	0.81	10.85	0.34	10.41	10.43	10.46	5.47	10.22	10.29	10.38	10.48	10.66	5.74	0.80	1.02	1.06	1.11	1.12	1.13	1.47	1.62	1.69	1.74	1.67	1.83	1.73	1.97	32.33	0.22	0.23				0.14			0.12	0.24	0.14	0.12	0.12	0.13	0.14	0.10	0.11	0.17	0.24	0.20
Current portion of long-term debt	4.89	4.89	4.89	4.89	4.89	4.89	4.89	75.00	65.00	65.00	50.00	30.00	40.00	30.00	35.00	35.00	35.00	260.02	15.00	15.00	25.00	25.00	10.47	20.66	100.67	40.87	20.88	20.89	20.88	21.42	12.32	10.32	0.32	10.32	45.48	45.51	10.22	10.00	5.24	10.22	10.29	70.66				51.36
Deferred revenue
Other current liabilities	243.54	281.66	258.68	221.08	195.56	243.31	214.59	177.76	157.79	229.85	213.09	186.36	183.18	203.29	188.91	164.60	139.05	189.27	163.59	146.73	116.52	133.83	130.20	116.90	113.43	142.65	129.44	107.97	97.78	118.84	105.80	81.72	70.72	107.96	89.44	72.44	69.60	87.62	71.68	64.02	56.14	76.34	-4,089.86	-6,242.60	-9,231.35	79.13	-1,954.30	-1,959.73	57.47	68.83	55.66	50.04	41.08	66.98	54.08	50.42	39.63	55.02	55.25	50.48	27.09	35.14	34.17	26.67	23.82	27.55	24.23	24.15	24.45	-2,033,024.51	-1,497,189.49	32.67	20.89	-729,689.93	25.20	20.04	14.22	-2,705,298.01	-1,783,499.29	13.13
Total non-current liabilities +	598.06	465.41	474.24	375.25	420.88	398.43	448.08	364.30	374.70	226.13	240.26	269.43	232.45	309.99	327.18	339.27	352.09	94.06	260.16	234.22	302.42	307.61	324.65	328.52	352.99	283.74	310.39	327.87	394.21	288.52	332.52	85.15	91.62	80.48	61.55	51.48	53.01	50.12	53.42	49.44	68.84	77.93	79.28	74.36	89.15	63.43	15.38	15.36	20.33	21.18	19.86	18.11	16.16	17.00	17.49	24.51	22.17	26.70	14.43	14.26	6.81	6.43	5.91	7.17	7.22	5.58	3.43	0.75	2.11	1.57	3.45	5.88	2.17	0.81	0.82	0.68	0.68	0.71	12.63	12.32
Long-term debt	412.49	293.71	349.93	255.16	302.38	283.60	339.83	260.00	280.00	135.00	160.00	190.00	160.00	220.00	235.00	250.00	260.00		170.00	139.43	202.69	201.96	216.24	215.53	234.82	194.13	223.92	231.41	299.77	263.24	288.31	57.33	67.36	50.39	45.00	35.00	35.00	35.00	40.21	35.00	55.00	60.00	60.00	60.00	75.00	50.56	0.85	0.98	1.22	1.37	1.53	1.97	2.40	2.68	3.15	3.32	4.03	4.24	4.91	5.75	0.39	0.39	0.37	0.34	0.18	0.14	0.09	0.11	0.14	0.18	0.21	0.23	0.24	0.26	0.30	0.17	0.20	0.23	6.04	5.91
Capital lease obligations	101.20	105.02	79.64	80.78	78.83	76.34	79.24	79.82	73.36	70.96	62.45	65.06	59.75	63.65	71.35	78.16	85.86	86.99	92.70	95.01	100.89	104.28	109.03	109.74	112.58	99.54	100.28	104.72	100.14	0.32	0.26	0.27	0.28	0.33	0.32	0.31	0.29	0.30	0.21	0.25	0.28	0.28	0.30	0.32	0.42	0.56	0.85	0.98	1.22	1.37	1.53	1.97	2.40	2.68	3.15	3.32	4.03	4.24	4.91	5.75
Other non-current liabilities	3.90	3.87	4.12	6.91	6.49	6.20	9.34	4.15	2.56	3.12	31.35	28.34	71.95	17.33	91.42	88.43	91.16	93.10	89.26	4.22	98.86	104.80	107.58	112.29	117.40	88.64	85.76	90.10	84.35	16.52	30.60	27.55	23.98	29.76	16.23	16.17	17.73	14.82	13.21	14.19	13.57	17.66				12.87							13.76	14.32	14.34	21.19	18.14	22.46	9.53	8.50
Total liabilities	897.58	789.53	781.24	647.55	664.53	688.54	702.27	651.16	636.14	552.54	546.41	528.49	513.35	587.94	614.14	605.28	574.21	589.75	483.09	441.33	500.14	528.69	509.55	512.69	611.36	513.09	498.30	496.11	551.75	443.62	470.69	204.78	196.57	224.73	172.64	167.51	163.98	174.35	150.80	149.90	158.49	185.01	172.53	169.26	174.06	154.40	89.44	84.98	83.32	97.26	86.96	83.36	74.30	91.34	80.70	85.57	77.89	98.94	84.86	111.70	51.17	57.14	49.21	45.87	38.70	43.90	33.40	30.10	31.37	40.64	43.22	45.24	30.74	36.83	33.12	28.12	25.70	38.41	43.30	33.64

Total stockholders' equity +	778.80	912.71	952.39	1,060.95	1,011.88	929.86	907.56	852.61	803.26	889.44	856.09	834.21	795.22	758.18	704.58	685.65	700.34	693.16	684.99	728.01	726.23	719.17	709.93	680.93	655.90	670.00	647.68	641.35	630.58	618.07	574.21	585.25	601.47	599.82	596.16	579.72	562.50	531.99	518.04	496.82	483.61	465.59	447.41	444.46	436.96	419.16	409.12	409.29	394.69	366.17	359.81	352.94	363.52	344.49	334.95	302.66	305.52	278.45	288.70	273.69	260.30	248.53	236.30	220.27	218.31	205.71	190.94	182.49	171.18	171.33	163.90	166.43	176.99	173.98	163.02	153.82	140.57	127.20	49.09	34.33
Common stock and paid-in capital	-821.26	-620.27	-520.34	-353.62	-336.64	-352.10	-323.73	-325.65	-329.17	-194.23	-187.29	-165.29	-155.21	-140.93	-162.67	-142.51	-91.97	-62.98	-42.85	26.68	52.92	77.79	100.77	98.19	81.59	118.10	117.14	129.85	131.64	133.83	93.82	120.11	150.80	172.76	159.74	164.38	167.54	149.26	150.80	145.63	148.81	144.60	141.18	153.40	157.97	149.73	147.15	153.40	146.56	129.20	138.69	145.06	164.88	155.61	158.23	137.64	149.56	131.41	151.21	144.59	139.68	136.26	132.33	124.10	127.01	120.03	112.79	108.33	98.27	101.31	97.30	98.76	114.59	118.27	117.09	114.13	106.50	98.53	26.36	15.74	0.00
Retained earnings	1,600.06	1,532.98	1,472.73	1,414.57	1,348.52	1,281.96	1,231.29	1,178.25	1,132.43	1,083.66	1,043.38	999.50	950.44	899.11	867.26	828.16	792.32	756.14	727.84	701.33	673.31	641.38	609.16	582.74	574.31	551.90	530.55	511.50	498.94	484.24	480.39	465.14	450.68	427.06	436.42	415.34	394.96	382.72	367.23	351.18	334.81	320.99	306.23	291.07	278.99	269.42	261.96	255.89	248.13	236.98	221.12	207.88	198.64	188.88	176.72	165.02	155.96	147.05	137.49	129.10	120.63	112.27	103.97	96.17	91.30	85.67	78.15	74.16	72.90	70.02	66.60	67.68	62.40	55.71	45.93	39.69	34.07	28.66	22.73	18.59
Common shares outstanding	157	162	162	164	165	164	163	164	167	167	168	168	170	169	169	169	169	170	172	173	172	172	174	176	174	173	173	175	175	175	177	176	177	170	176	176	176	174	174	174	173	172	172	172	171	169	169	169	169	169	170	171	169	168	166	33	33	30	32	31	31	29	30	30	30	29	29	29	29	29	29	29	29	29	29	29	29	28	22	11	11

Balance Sheet - ExlService Holdings, Inc. (EXLS)

Balance Sheet - ExlService Holdings, Inc. (EXLS)