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 +	280.00	144.00	147.00	204.00	190.90	1,486.48	232.07	145.12	115.65	114.40	43.42	131.91	40.03	69.00	7.55	23.66	12.75	15.83	16.23	11.18
Cash and cash equivalents	280.00	144.00	147.00	204.00	190.90	152.70	232.07	145.12	115.65	87.68	43.42	131.91	40.03	69.00	7.55	23.66	12.75	15.83	16.23	11.18
Short-term investments						1,333.78			0.00	26.72	0.00	0.00	0.00	0.00
Accounts receivable, net	1,075.00	1,028.00	1,095.00	1,080.00	1,021.00	904.80	883.92	547.29	562.94	218.06	192.99	127.88	109.43	74.55	71.28	63.50	62.86	53.19	55.70	48.79
Inventories			-88.00	15.60	0.00	0.00	168.61	22.67	71.86	41.75	7.32	0.00	44.65	11.30	1.73	2.00	1.86	1.58	2.50	2.42
Other current assets	118.00	125.00	224.00	331.00	200.80	152.48	235.78	74.68	377.62	57.48	23.62	63.14	51.71	8.48	18.02	20.06	15.41	14.27	13.89	17.16
Total current assets	1,473.00	1,297.00	1,466.00	1,615.00	1,412.70	1,209.98	1,351.77	767.08	1,056.22	363.22	260.03	317.66	201.17	163.33	96.85	107.22	92.89	84.87	88.31	77.12
Total non-current assets +	9,513.00	10,171.00	10,612.00	11,064.00	11,851.80	12,194.29	12,637.97	6,294.96	6,425.43	2,602.87	1,575.11	1,144.56	962.56	782.49	498.19	495.32	526.94	541.71	620.40	647.59
Property, plant and equipment, net				1,550.20	1,800.81	1,609.41	1,530.95	731.54	734.14	276.15	266.58	237.74	212.26	180.16	146.61	137.04	144.28	135.88	111.61	110.90
Goodwill	2,910.00	2,922.00	2,946.00	2,961.00	3,051.60	2,984.01	2,996.88	2,167.95	2,142.85	473.30	451.66	256.49	198.05	148.41	112.58	109.06	109.06	115.63	151.69	149.40
Intangible assets	4,536.00	4,776.00	5,053.00	5,344.00	5,627.40	5,848.91	6,181.09	3,270.19	3,349.26	867.26	803.70	516.17	451.56	351.32	232.38	241.73	264.40	284.20	350.08	379.92
Long-term investments	396.00	877.00	958.00	1,119.00	1,218.79	1,333.78	1,477.35	13.97
Other non-current assets
Total assets	10,986.00	11,468.00	12,078.00	12,679.00	13,264.50	13,404.28	13,989.74	7,062.03	7,481.65	2,966.09	1,835.13	1,462.23	1,163.72	945.82	595.03	602.54	619.83	626.59	708.70	724.71

Total current liabilities +	711.00	783.00	961.00	893.00	787.30	730.89	947.56	404.17	670.70	189.58	146.06	97.27	83.92	58.00	57.23	53.59	56.01	57.48	99.78	55.10
Accounts payable	133.00	133.00	235.00	198.00	248.20	218.42	157.37	67.83	31.14	19.75	25.94	16.28	10.25	12.32	9.18	10.64	6.81	9.43	8.33	10.04
Short-term debt	152.00	161.00	171.00	174.00	90.00	57.28	109.31	96.09	92.81	28.09	22.24	15.94	6.86	2.18	-0.54	1.00	7.09	3.49	50.39	3.49
Current portion of long-term debt	111.00	124.00	124.00	124.30	47.17	21.43	109.31	96.09	92.81	28.09	22.14	15.84
Deferred revenue
Other current liabilities	359.00	489.00	555.00	521.00	449.10	455.19	680.88	240.25	546.76	141.73	97.81	59.30	66.17	41.23	43.96	38.22	17.88	22.14	20.54	41.57
Total non-current liabilities +	8,213.00	8,417.00	8,804.00	9,017.00	9,619.70	10,136.51	10,988.69	4,788.87	5,229.63	2,492.15	1,602.70	1,308.42	1,093.03	884.86	721.21	724.11	740.08	734.26	698.32	742.90
Long-term debt	6,222.00	6,399.00	6,713.00	6,827.20	7,367.96	7,646.57	8,383.28	3,884.91	4,269.65	2,314.33	1,454.08	1,220.30	1,064.26	864.14	638.86	642.10	663.29	658.63	630.79	677.65
Capital lease obligations	41.00	37.00	47.00	49.60	42.84	35.85
Other non-current liabilities	497.00	531.00	571.00	583.60	523.28	815.93	894.75	270.08	340.54	45.82	46.86	10.02		20.72	18.73
Total liabilities	8,924.00	9,200.00	9,765.00	9,910.00	10,407.00	10,867.40	11,936.24	5,193.05	5,900.34	2,681.73	1,748.76	1,405.69	1,176.95	942.86	778.44	777.70	796.09	791.74	798.09	798.00

Total stockholders' equity +	2,064.00	2,257.00	2,299.00	2,741.00	2,850.40	2,518.39	2,031.50	1,852.77	1,570.61	169.14	80.67	52.54	-13.23	2.95	-183.40	-175.17	-176.26	-165.16	-89.39	-73.29
Common stock and paid-in capital	-1,473.00	-1,414.00	-889.00	-292.00	646.20	1,030.36	1,252.66	1,232.40	1,271.09	345.72	348.79	398.34	397.12	410.81	406.94	403.29	400.38	398.87	396.58	394.40
Retained earnings	3,537.00	3,671.00	3,188.00	3,033.00	2,204.20	1,488.03	778.83	620.37	299.52	-176.58	-268.12	-345.80	-410.35	-407.85	-590.35	-578.46	-576.64	-564.03	-485.97	-467.69
Common shares outstanding	31	33	36	40	44	47	48	47	46	32	32	32	30	31	29	28	28	28	28	28

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 +	379.00	280.00	236.00	584.00	253.00	1,250.00	181.00	146.00	237.00	135.00	150.00	346.00	413.00	204.00	346.60	276.40	326.20	190.90	1,382.59	313.27	1,525.32	1,486.48	1,723.76	664.62	434.07	232.07	317.42	79.92	128.59	145.12	118.42	147.68	109.12	115.65	135.80	85.90	72.89	114.40	29.26	27.18	12.82	43.42	23.36	26.89	44.58	131.91	68.68	32.11	50.58	40.03	24.62	45.63	22.63	69.00	12.24	12.48	11.85	7.55	7.81	12.53	20.82	23.66	17.76	7.77	11.19	12.75	19.32	14.29	12.12	15.83	11.65	15.63	58.47	16.23	5.91	8.83	7.87	11.18	13.10	12.70	11.83
Cash and cash equivalents	379.00	280.00	236.00	584.00	253.00	144.00	181.00	146.00	237.00	135.00	150.00	346.00	413.00	204.00	346.60	276.40	326.20	190.90	193.83	313.27	339.78	152.70	409.91	664.62	434.07	232.07	317.42	79.92	128.59	145.12	118.42	147.68	109.12	115.65	135.80	85.90	72.89	87.68	29.26	27.18	12.82	43.42	23.36	26.89	44.58	131.91	68.68	32.11	50.58	40.03	24.62	45.63	22.63	69.00	12.24	12.48	11.85	7.55	7.81	12.53	20.82	23.66	17.76	7.77	11.19	12.75	19.32	14.29	12.12	15.83	11.65	15.63	58.47	16.23	5.91	8.83	7.87	11.18	13.10	12.70	11.83
Short-term investments						1,106.00													1,188.76		1,185.54	1,333.78	1,313.86										0.00	0.00	0.00	0.00	0.00	26.72	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	1,657.00	1,075.00	1,013.00	6.00	1,030.00	1,028.00	1,016.00	1,048.00	1,051.00	1,095.00	891.00	944.00	1,008.00	1,080.00	986.90	951.20	1,016.70	1,021.00	923.01	895.45	920.06	904.80	782.20	762.93	888.74	883.92	860.79	542.61	540.53	547.29	551.73	524.08	542.73	562.94	518.54	503.12	533.93	218.06	214.40	206.83	200.00	192.99	174.71	171.96	164.58	127.88	109.02	106.85	104.46	109.43	102.06	104.36	92.62	74.55	67.45	66.50	64.32	71.28	60.69	59.06	58.33	63.50	59.40	59.11	58.82	62.86	54.87	53.84	48.78	53.19	55.74	56.08	51.24	55.70	53.37	53.36	48.63	48.79	49.14	50.29	45.97
Inventories								-159.00			14.00	14.00	14.00	15.60	178.00	0.00	0.00	0.00		0.00	0.00	0.00			124.31	168.61	138.36	34.45	22.40	22.67	44.33	0.00	44.01	71.86	34.39	30.49	33.75	41.75	27.87	14.82	6.57	7.32	72.25	53.70	55.62	0.00	0.00	0.00	0.00	44.65	14.72	11.55	11.03	11.30	2.41	1.17	1.64	1.73	1.70	0.83	4.30	2.00	2.14	1.09	3.85	1.86	2.28	1.62	2.92	1.58	2.01	1.64	2.53	2.50	2.47	1.11	1.92	2.42	2.73	2.55	1.73
Other current assets	246.00	118.00	144.00	134.00	119.00	125.00	224.00	278.00	206.00	236.00	299.00	283.00	277.00	331.00	332.80	227.40	139.10	200.80	194.71	184.37	116.29	152.48	149.11	115.23	191.49	235.78	257.40	153.41	74.40	74.68	96.34	90.66	349.78	377.62	375.08	489.49	475.36	57.48	43.36	27.92	21.51	23.62	91.09	68.06	72.47	16.14	52.43	50.68	49.49	51.71	22.63	18.39	7.77	8.48	19.17	8.76	14.04	18.02	22.23	13.19	19.22	20.06	23.22	10.16	16.21	17.27	21.62	11.05	13.52	15.85	20.10	7.70	12.56	16.38	20.75	7.71	12.43	17.16	21.04	8.28	10.64
Total current assets	2,282.00	1,473.00	1,393.00	590.00	1,402.00	1,297.00	1,421.00	1,472.00	1,494.00	1,466.00	1,340.00	1,573.00	1,698.00	1,615.00	1,666.30	1,455.00	1,482.00	1,412.70	1,311.55	1,393.09	1,376.12	1,209.98	1,341.21	1,542.78	1,514.29	1,351.77	1,435.62	775.95	743.52	767.08	766.49	717.09	1,001.63	1,056.22	1,029.42	1,078.52	1,082.18	363.22	287.02	261.93	234.33	260.03	289.15	266.91	281.64	317.66	230.13	189.64	204.53	201.17	149.32	168.37	134.05	163.33	101.26	88.90	90.21	96.85	90.74	84.79	98.37	107.22	100.38	77.04	86.21	92.89	95.81	79.17	74.42	84.87	87.49	79.40	122.28	88.31	80.03	69.90	68.93	77.12	83.28	71.27	68.44
Total non-current assets +	15,821.00	9,513.00	9,856.00	-64.00	10,012.00	10,171.00	10,272.00	10,347.00	10,451.00	10,612.00	10,707.00	10,737.00	10,766.00	11,064.00	11,432.00	11,460.50	11,608.80	11,851.80	11,971.45	11,894.55	11,971.43	12,194.29	11,949.29	11,997.27	12,061.15	12,637.97	12,667.76	6,255.59	6,353.67	6,294.96	6,352.63	6,402.41	6,455.99	6,425.43	6,475.16	6,391.10	6,440.92	2,602.87	2,633.68	1,636.52	1,657.86	1,575.11	1,571.05	1,598.79	1,621.51	1,144.56	989.97	999.41	944.26	962.56	998.67	918.40	901.67	782.49	510.10	477.45	488.00	498.19	491.94	473.20	484.24	495.32	507.20	507.46	516.81	526.94	532.24	550.59	541.02	541.71	577.73	620.21	625.99	620.40	628.28	633.75	639.92	647.59	595.93	595.93	597.86
Property, plant and equipment, net												1,545.00	1,256.00	1,550.20	1,491.00	1,492.50	1,547.40	1,800.81	1,585.70	1,888.06	1,600.91	1,609.41	1,602.61	1,585.87	1,551.40	1,530.95	1,494.65	748.65	739.98	731.54	723.87	720.46	725.27	734.14	738.22	738.73	741.48	276.15	283.60	283.86	287.66	266.58	271.57	276.19	277.84	237.74	215.59	219.16	205.48	212.26	219.26	209.52	214.30	180.16	139.74	140.89	143.66	146.61	141.80	133.90	135.56	137.04	139.55	142.08	143.29	144.28	146.15	144.57	140.60	135.88	128.44	121.36	120.10	111.61	111.46	112.39	111.78	110.90	100.88	97.89	96.54
Goodwill	5,046.00	2,910.00	2,924.00	2,924.00	2,924.00	2,922.00	2,946.00	2,946.00	2,946.00	2,946.00	2,965.00	2,961.00	2,961.00	2,961.00	3,051.60	3,051.60	3,051.60	3,051.60	3,051.89	2,982.53	2,982.51	2,984.01	2,861.31	2,880.68	2,879.75	2,996.88	3,082.65	2,166.41	2,167.95	2,167.95	2,187.34	2,184.98	2,184.00	2,142.85	2,146.80	2,145.87	2,121.60	473.30	488.43	459.96	459.92	451.66	445.19	443.86	441.13	256.49	214.45	213.88	198.03	198.05	188.11	167.84	167.73	148.41	112.58	112.58	112.58	112.58	109.68	109.06	109.06	109.06	109.06	109.06	109.06	109.06	109.06	116.42	115.97	115.63	126.65	152.27	152.27	151.69	151.43	149.41	149.41	149.40	146.26	146.26	146.26
Intangible assets	8,092.00	4,536.00	4,608.00	4,680.00	4,727.00	4,776.00	4,841.00	4,911.00	4,981.00	5,053.00	5,141.00	5,197.00	5,271.00	5,344.00	5,421.00	5,478.40	5,553.30	5,627.40	5,701.26	5,706.15	5,776.23	5,848.91	5,811.46	5,800.97	5,868.65	6,181.09	6,177.15	3,175.13	3,210.30	3,270.19	3,299.74	3,324.92	3,360.26	3,349.26	3,387.75	3,437.37	3,489.46	867.26	878.93	813.82	825.22	803.70	810.80	822.15	837.36	516.17	467.08	474.59	445.36	451.56	459.45	412.57	427.04	351.32	222.81	217.67	224.80	232.38	232.40	222.69	232.73	241.73	250.46	248.47	255.99	264.40	272.48	284.79	279.39	284.20	316.54	340.44	347.26	350.08	357.92	364.13	371.67	379.92	340.78	343.43	346.34
Long-term investments	367.00	396.00	774.00	776.00	775.00	877.00	869.00	856.00	859.00	958.00	946.00	927.00	919.00	1,119.00	1,088.70	1,063.70	1,060.80	1,218.79	1,188.76	1,191.76	1,185.54	1,333.78	1,313.86	1,307.60	1,322.20	1,477.35	1,499.09
Other non-current assets
Total assets	18,103.00	10,986.00	11,249.00	11,328.00	11,414.00	11,468.00	11,693.00	11,819.00	11,945.00	12,078.00	12,047.00	12,310.00	12,464.00	12,679.00	13,098.30	12,915.50	13,090.80	13,264.50	13,282.99	13,287.64	13,347.55	13,404.28	13,290.50	13,540.06	13,575.44	13,989.74	14,103.38	7,031.54	7,097.19	7,062.03	7,119.12	7,119.49	7,457.62	7,481.65	7,504.58	7,469.62	7,523.10	2,966.09	2,920.70	1,898.45	1,892.19	1,835.13	1,860.21	1,865.70	1,903.15	1,462.23	1,220.09	1,189.05	1,148.79	1,163.72	1,147.99	1,086.77	1,035.71	945.82	611.36	566.35	578.20	595.03	582.67	557.99	582.60	602.54	607.58	584.49	603.02	619.83	628.06	629.76	615.44	626.59	665.22	699.61	748.27	708.70	708.30	703.65	708.85	724.71	679.20	667.20	666.30

Total current liabilities +	1,299.00	711.00	745.00	22.00	805.00	783.00	846.00	828.00	831.00	961.00	852.00	836.00	864.00	893.00	915.10	745.60	733.50	787.30	711.02	638.97	729.66	730.89	671.74	822.33	916.00	947.56	1,094.30	494.05	429.94	404.17	367.29	294.57	685.16	670.70	764.72	794.45	551.22	189.58	181.15	155.96	145.11	146.06	143.02	123.35	136.41	97.27	82.35	73.20	69.85	83.92	98.95	63.33	78.80	58.00	66.16	48.68	55.72	57.23	64.53	49.35	58.35	53.59	69.22	44.00	50.87	56.01	55.03	41.87	50.29	57.48	64.51	51.72	94.42	99.78	98.92	89.54	45.89	55.10	56.11	42.91	42.10
Accounts payable	200.00	133.00	100.00	60.00	113.00	133.00	132.00	133.00	115.00	235.00	142.00	127.00	207.00	198.00	166.10	170.90	220.70	248.20	186.63	140.68	217.87	218.42	161.08	176.39	138.95	157.37	109.13	70.39	72.29	67.83	74.23	66.13	80.82	31.14	61.10	27.93	36.05	19.75	25.39	29.88	24.93	25.94	23.68	22.49	20.34	17.23	10.01	12.03	13.65	10.25	13.14	13.19	11.29	12.32	8.95	9.32	9.28	9.18	9.24	9.15	8.36	10.64	7.61	7.96	6.91	6.81	8.42	6.52	10.32	9.43	11.97	13.42	10.78	8.33	7.54	9.07	10.01	10.04	9.46	16.19	9.13
Short-term debt	326.00	152.00	152.00	148.00	165.00	161.00	165.00	166.00	167.00	171.00	172.00	173.00	174.00	174.00	170.80	167.80	99.00	90.00	83.31	33.51	24.80	57.28	57.36	60.49	56.23	109.31	177.75	112.48	113.38	96.09	42.09	41.72	92.17	92.81	103.39	57.86	22.17	28.09	28.09	26.11	24.27	22.24	19.89	18.54	17.19	15.94	7.46	6.58	6.17	6.86	4.75	4.13	3.50	2.18	1.50	1.50	1.50	12.36	1.50	1.50	1.00	1.00	1.00	1.00	3.49	7.09	3.49	3.49	3.49	3.49	3.49	3.49	50.39	50.39	50.39	50.39	3.49	3.49	3.49	3.49	3.49
Current portion of long-term debt	274.00	111.00	111.00	108.00	124.00	124.00	124.00	124.00	124.00	124.00	124.00	124.00	124.00	124.30	124.30	124.30	55.30	47.17	40.72	33.51	24.80	21.43	22.92	60.49	56.23	109.31	142.66	94.94	95.52	96.09	42.09	41.72	92.17	92.81	103.39	4,435.53	48.01	28.09	44.84	40.40	40.09	22.14				15.84
Deferred revenue
Other current liabilities	730.00	359.00	493.00	111.00	527.00	489.00	549.00	529.00	549.00	555.00	538.00	536.00	483.00	521.00	508.00	406.90	413.80	449.10	441.08	464.77	486.99	455.19	405.81	502.44	667.48	680.88	646.48	311.17	244.28	240.25	250.97	186.72	512.16	546.76	600.24	537.02	493.00	141.73	127.67	99.97	95.92	97.81	97.28	73.88	78.38	58.36	63.37	53.50	49.13	66.17	79.46	42.74	61.62	41.23	52.17	35.14	40.83	43.96	51.05	36.20	45.46	38.22	54.29	31.04	32.95	34.33	38.27	27.27	28.91	36.89	40.40	28.03	25.37	34.01	34.43	24.25	26.48	35.99	35.60	17.82	24.12
Total non-current liabilities +	14,636.00	8,213.00	8,220.00	8,249.00	8,359.00	8,417.00	8,606.00	8,711.00	8,768.00	8,804.00	8,849.00	8,911.00	8,947.00	9,017.00	9,234.80	9,300.80	9,435.60	9,619.70	9,938.55	10,023.41	10,026.88	10,136.51	10,364.04	10,515.95	10,543.38	10,988.69	11,059.05	4,579.27	4,768.24	4,788.87	4,999.85	5,182.47	5,190.96	5,229.63	5,541.39	5,471.62	5,751.08	2,492.15	2,471.95	1,604.39	1,629.52	1,602.70	1,655.46	1,646.11	1,695.30	1,308.42	1,115.55	1,106.39	1,087.38	1,093.03	1,037.68	1,017.44	954.36	884.86	705.48	688.25	702.38	721.21	705.11	692.06	705.44	724.11	728.21	727.67	731.80	740.08	750.64	747.50	723.82	734.26	745.01	747.40	757.91	698.32	696.86	695.21	743.29	742.90	701.36	699.09	697.08
Long-term debt	11,878.00	6,222.00	6,248.00	6,275.00	6,371.00	6,399.00	6,576.00	6,657.00	6,686.00	6,713.00	6,742.00	6,771.00	6,799.00	6,827.20	7,052.90	7,109.70	7,205.00	7,367.96	7,505.65	7,586.32	7,567.30	7,646.57	7,859.62	7,977.58	7,990.64	8,383.28	8,393.17	3,689.78	3,797.19	3,884.91	4,105.92	4,245.92	4,243.16	4,269.65	4,286.62	4,377.67	4,481.10	2,314.33	2,320.08	1,461.73	1,489.90	1,454.08	1,465.25	1,481.86	1,526.83	1,220.30	1,079.98	1,081.81	1,061.38	1,064.26	1,006.75	990.17	924.47	864.14	626.73	613.01	621.24	638.86	621.39	614.63	625.98	642.10	644.96	653.50	657.13	663.29	672.07	669.30	648.60	658.63	662.76	667.68	678.49	630.79	629.09	631.58	679.98	677.65	637.32	639.17	641.01
Capital lease obligations	52.00	41.00	41.00		41.00	37.00	41.00	42.00	43.00	47.00	48.00	49.00	50.00	49.60	46.50	43.50	43.70	42.84	42.59				34.43				238.64	90.33	94.39
Other non-current liabilities	617.00	497.00	505.00	511.00	517.00	531.00	536.00	548.00	574.00	571.00	538.00	554.00	555.00	583.60	467.00	476.30	510.10	523.28	737.43	754.86	786.37	815.93	818.19	840.33	856.13	894.75	773.73	173.33	334.02	270.08	254.10	303.53	320.34	340.54	353.45	207.31	207.86	45.82	40.79	39.72	45.10	46.86	50.77	45.99	51.27	10.02	35.57	24.59	26.00	28.77	30.93	27.26	23.23	20.72	29.34	26.50	18.44	18.73		16.69
Total liabilities	15,935.00	8,924.00	8,965.00	9,072.00	9,164.00	9,200.00	9,452.00	9,539.00	9,599.00	9,765.00	9,701.00	9,747.00	9,811.00	9,910.00	10,149.90	10,046.40	10,169.10	10,407.00	10,649.57	10,662.38	10,756.54	10,867.40	11,035.79	11,338.28	11,459.38	11,936.24	12,153.34	5,073.32	5,198.18	5,193.05	5,367.14	5,477.04	5,876.12	5,900.34	6,306.12	6,266.07	6,302.30	2,681.73	2,653.10	1,760.34	1,774.64	1,748.76	1,798.48	1,769.46	1,831.71	1,405.69	1,197.89	1,179.59	1,157.24	1,176.95	1,136.63	1,080.77	1,033.16	942.86	771.64	736.93	758.10	778.44	769.64	741.41	763.79	777.70	797.43	771.67	782.67	796.09	805.67	789.37	774.11	791.74	809.52	799.12	852.33	798.09	795.78	784.75	789.18	798.00	757.47	741.99	739.17

Total stockholders' equity +	2,168.00	2,064.00	2,286.00	2,256.00	2,247.00	2,257.00	2,219.00	2,267.00	2,321.00	2,299.00	2,332.00	2,543.00	2,624.00	2,741.00	2,926.10	2,869.70	2,915.70	2,850.40	2,618.74	2,610.17	2,574.20	2,518.39	2,234.63	2,180.32	2,093.15	2,031.50	1,928.73	1,943.78	1,887.31	1,852.77	1,728.07	1,633.44	1,571.36	1,570.61	1,188.97	1,190.31	1,212.03	169.14	152.47	131.69	111.40	80.67	56.27	90.66	65.53	52.54	18.20	5.46	-8.44	-13.23	11.36	5.99	2.55	2.95	-160.28	-170.58	-179.89	-183.40	-186.97	-183.42	-181.19	-175.17	-189.86	-187.17	-179.65	-176.26	-177.61	-159.61	-158.68	-165.16	-144.30	-99.51	-104.06	-89.39	-87.48	-81.10	-80.33	-73.29	-78.27	-74.80	-72.87
Common stock and paid-in capital	-1,471.00	-1,473.00	-1,479.00	-1,499.00	-1,471.00	-1,414.00	-1,266.00	-1,102.00	-985.00	-889.00	-788.00	-599.00	-470.00	-292.00	62.40	259.80	497.00	646.20	654.72	786.46	915.63	1,030.36	1,084.99	1,196.00	1,183.08	1,252.66	1,253.37	1,241.83	1,232.62	1,232.40	1,243.71	1,232.51	1,241.01	1,271.09	1,267.93	1,315.75	1,381.46	345.72	349.53	353.56	357.80	348.79	351.57	403.24	398.43	398.34	394.85	397.52	394.56	397.12	409.26	407.49	410.42	410.81	408.67	407.93	407.44	406.94	406.64	403.93	403.58	403.29	402.87	402.56	400.66	400.38	400.00	399.61	399.30	398.87	398.44	397.91	397.24	396.58	395.89	395.41	394.90	394.40	394.03	393.56	393.12
Retained earnings	3,639.00	3,537.00	3,765.00	3,755.00	3,718.00	3,671.00	3,485.00	3,369.00	3,306.00	3,188.00	3,120.00	3,142.00	3,094.00	3,033.00	2,863.70	2,609.90	2,418.70	2,204.20	1,964.02	1,823.71	1,658.57	1,488.03	1,149.64	984.32	910.06	778.83	675.36	701.95	654.68	620.37	484.37	400.93	330.36	299.52	-78.96	-125.43	-169.43	-176.58	-197.07	-221.86	-246.39	-268.12	-295.29	-312.58	-332.90	-345.80	-376.65	-392.06	-403.00	-410.35	-397.90	-401.50	-407.86	-407.85	-568.95	-578.51	-587.33	-590.35	-593.61	-587.35	-584.77	-578.46	-592.73	-589.73	-580.31	-576.64	-577.61	-559.22	-557.97	-564.03	-542.75	-497.42	-501.30	-485.97	-483.36	-476.52	-475.23	-467.69	-472.30	-468.36	-465.99
Common shares outstanding	31	30	31	31	31	31	32	33	34	34	35	36	37	38	40	41	42	43	43	44	45	46	47	47	48	46	46	48	48	47	47	47	48	48	47	48	45	32	32	32	32	32	32	32	32	32	32	32	32	30	32	31	31	31	31	30	31	29	29	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28	28

Balance Sheet - NEXSTAR MEDIA GROUP, INC. (NXST)

Balance Sheet - NEXSTAR MEDIA GROUP, INC. (NXST)