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 +	12.23	11.00	17.09	25.80	33.42	48.57	35.68	61.43	34.08	41.79	47.94	27.60	32.62	37.89	46.97	37.35	42.14	42.08	31.95	25.10
Cash and cash equivalents	11.86	10.01	16.18	25.21	23.91	40.24	24.37	51.65	32.91	38.72	46.46	26.66	31.91	37.16	46.06	36.68	38.32	4.18	17.42	16.80
Short-term investments	0.37	0.99	0.91	0.59	9.51	8.33	11.31	9.78	1.17	3.06	1.48	0.94	0.72	0.72	0.92	0.67	3.82	37.90	14.53	8.30
Accounts receivable, net	32.50	33.01	27.47	27.83	23.48	23.85	24.43	26.24	33.76	24.44	24.90	29.15	17.56	16.38	16.25	16.43	14.73	15.91	12.30	10.11
Inventories	1.84	3.31	3.34	3.57	3.66	4.09	3.41	2.88	3.93	3.74	4.61	3.71	3.16	3.47	3.83	2.22	2.17	2.09	1.16	1.22
Other current assets	22.80	16.51	22.22	24.14	13.38	10.94	12.06	9.02	17.90	16.00	13.99	14.74	14.31	27.01	6.84	5.60	5.31	6.05	4.09	5.57
Total current assets	69.38	63.83	70.12	81.33	73.93	87.44	75.58	99.57	89.67	86.13	91.44	75.19	67.66	84.74	73.88	61.60	64.34	66.15	49.49	52.16
Total non-current assets +	565.13	559.45	539.40	542.83	552.40	488.41	449.45	382.09	368.56	388.99	363.65	361.10	331.98	325.73	320.88	216.22	215.81	186.92	190.42	211.09
Property, plant and equipment, net	376.77	357.18	319.82	321.61	322.82	279.17	248.02	195.96	186.91	203.19	197.61	193.80	4.35	4.88	4.52	3.74	3.49	3.39	3.85	3.35
Goodwill	62.94	62.94	62.94	62.94	61.38	61.38	61.38	61.38	61.38	61.38	62.39	62.16	62.13	62.24	79.57	10.11	11.39	8.50	2.44	27.16
Intangible assets	64.39	1.52	1.39	1.61	1.16	3.95	6.45	7.20	8.20	8.90	9.72	10.68	11.79	12.01	1.09	1.38	1.63	1.95	9.21	0.56
Long-term investments	57.42	57.36	54.76	56.06	57.20	56.57	59.38	65.36	61.45	69.42	65.37	68.94	42.25
Other non-current assets
Total assets	634.51	623.28	609.52	624.16	626.33	575.85	525.03	482.75	459.26	475.12	455.10	436.30	399.64	410.47	395.65	277.82	280.15	253.08	239.92	263.25

Total current liabilities +	159.06	188.46	196.67	247.00	224.27	213.54	204.45	192.67	168.09	182.01	158.67	142.85	129.05	123.59	121.49	82.22	73.89	65.44	48.21	56.46
Accounts payable	56.35	61.10	76.88	100.87	87.64	77.65	69.44	70.91	56.28	49.24	49.50	38.66	32.06	28.14	27.12	22.82	16.91	18.27	12.26	8.60
Short-term debt	25.06	30.68	17.57	42.77	16.04	21.61	22.94	20.44	14.96	33.27	16.91	14.73	15.17	12.99	26.01	13.80	12.71	-15.22	8.75	21.78
Current portion of long-term debt	16.18	23.34	11.65	32.29	11.48	17.57	19.72	20.44	14.96	33.27	16.91	14.98	104.29
Deferred revenue
Other current liabilities	77.65	75.00	86.91	79.39	97.01	92.04	90.18	80.71	74.99	79.71	71.98	69.42	61.06	64.66	53.18	33.53	36.85	27.68	23.20	27.35
Total non-current liabilities +	347.43	318.08	302.46	263.20	274.59	242.64	204.29	173.42	180.17	184.57	182.53	158.78	133.27	137.64	121.94	98.22	107.13	80.45	79.46	98.95
Long-term debt	278.87	258.25	243.15	217.29	241.08	205.20	172.83	155.84	157.65	151.76	143.98	115.40	2.01	2.51	2.08	1.74	1.87	1.25	1.29	1.42
Capital lease obligations	64.17	54.04	47.55	42.44	21.69	20.03	16.32	0.00	0.00	0.00	0.00
Other non-current liabilities	0.07	0.05	0.04	0.06	0.11	0.15	0.07	0.13	0.17	0.08	0.00
Total liabilities	506.49	506.54	499.13	510.20	498.86	456.18	408.74	366.08	348.26	366.58	341.20	301.63	262.31	261.23	243.43	180.43	181.02	145.89	127.68	155.41

Total stockholders' equity +	126.83	115.42	105.22	108.73	123.22	115.41	111.99	112.36	106.84	108.18	113.61	134.36	137.15	145.55	153.86	97.07	98.58	105.76	110.84	105.79
Common stock and paid-in capital	83.52	81.52	83.20	89.93	88.97	89.76	93.92	100.28	106.21	104.69	107.41	117.33	114.18	120.13	127.70	60.48	60.83	68.53	71.00	93.33
Retained earnings	43.31	33.90	22.02	18.80	34.24	25.65	18.06	12.08	0.63	3.48	6.20	17.03	22.97	25.42	26.16	36.59	37.74	37.23	39.83	12.45
Common shares outstanding	216	216	216	216	216	216	216	216	216	216	216	216	216	216	192	187	187	188	192	186

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 +	14.87	12.23	10.38	11.62	14.66	11.00	13.28	13.01	14.43	17.09	22.25	16.96	26.74	25.80	21.67	45.71	33.42	29.47	27.12	32.66	48.57	48.57	40.75	54.56	44.77	35.68	37.47	42.02	54.17	61.43	58.65	65.38	49.20	34.08	34.39	44.55	40.41	41.79	28.32	30.12	48.54	47.94	35.06	38.79	47.18	27.60	24.71	44.97	61.47	32.62	30.47	43.61	40.72	37.89	40.50	32.59	47.76	46.97	33.28	39.26	56.61	37.35	30.68	29.58	51.64	51.64	28.52	45.96	54.79	42.08	27.46	33.48	50.77	31.95	19.85	29.79	38.36	25.10	21.37	29.27	38.05
Cash and cash equivalents	14.41	11.86	10.09	10.84	13.76	10.01	12.31	11.97	14.06	16.18	21.47	16.19	26.09	25.21	19.74	38.86	23.91	25.83	18.09	23.17	40.24	40.24	33.67	45.77	30.94	24.37	27.14	32.10	45.29	51.65	45.21	52.36	29.22	32.91	25.37	33.58	31.63	38.72	26.40	23.39	45.26	46.46	33.90	37.21	45.22	26.66	23.69	42.87	60.45	31.91	29.78	40.13	39.14	37.16	38.63	31.61	46.79	46.06	32.72	38.66	55.97	36.68	26.90	28.88	50.93	50.93	26.94	41.49	51.18	4.18	22.50	18.31	26.44	17.42	8.40	12.71	22.25	16.80	18.67	26.09	35.29
Short-term investments	0.46	0.37	0.29	0.79	0.90	0.99	0.97	1.04	0.38	0.91	0.78	0.78	0.66	0.59	1.93	6.85	9.51	3.64	9.04	9.49	8.33	8.33	7.08	8.79	13.83	11.31	10.33	9.92	8.89	9.78	13.45	13.02	19.98	1.17	9.03	10.98	8.78	3.06	1.92	6.74	3.28	1.48	1.16	1.58	1.97	0.94	1.01	2.10	1.01	0.72	0.69	3.48	1.59	0.72	1.87	0.98	0.97	0.92	0.56	0.60	0.64	0.67	3.78	0.70	0.70	0.70	1.59	4.47	3.61	37.90	4.96	15.17	24.32	14.53	11.45	17.08	16.11	8.30	2.70	3.19	2.76
Accounts receivable, net	32.95	32.50	31.37	32.54	32.65	33.01	30.10	29.26	29.54	27.47	26.74	26.63	26.75	27.83	26.83	26.91	23.48	25.92	23.21	22.65	23.85	23.85	26.89	30.92	26.37	24.43	22.71	22.98	24.37	26.24	42.45	40.10	37.78	33.76	29.54	28.79	24.05	24.44	26.14	28.44	27.17	24.90	24.19	22.86	23.96	29.15	21.79	19.04	17.38	17.56	16.81	17.23	16.90	16.38	17.39	16.22	16.01	16.25	15.80	14.92	15.03	16.43	15.17	15.42	15.23	15.23	22.95	21.81	22.05	15.96	14.80	13.38	11.89	12.30	10.15	9.39	9.97	10.11	11.96	7.86	7.88
Inventories	2.31	1.84	2.17	2.47	2.75	3.31	1.99	2.02	2.37	3.34	2.47	2.99	4.16	3.57	4.91	4.07	3.66	3.96	4.85	4.21	4.09	4.09	4.18	2.79	2.87	3.41	3.18	2.65	2.69	2.88	5.22	5.23	4.90	3.93	3.72	3.24	3.19	3.74	4.50	5.63	5.70	4.61	4.07	4.62	3.94	3.71	3.39	3.53	2.87	3.16	2.87	2.80	2.50	3.47	2.75	2.89	2.83	3.83	2.85	2.55	2.42	2.22	2.23	2.56	2.54	2.54	2.37	2.68	2.65	2.09	2.32	1.71	1.75	1.16	1.62	1.47	1.29	1.22	1.25	2.66	2.05
Other current assets	23.88	22.80	18.03	17.48	17.85	16.51	19.45	21.29	24.52	22.22	32.25	31.40	23.99	24.14	19.12	27.86	0.58	16.91	17.97	18.80	0.26	0.26	10.94	11.54	11.91	0.72	11.01	9.02	8.88	1.08	8.29	8.73	9.23	17.90	14.65	15.40	16.15	16.00	14.54	13.97	14.25	13.99	14.79	15.46	16.30	14.74	14.35	13.75	15.11	14.31	14.48	13.21	27.19	27.01	13.42	14.95	16.58	6.84	4.68	5.16	5.96	5.60	5.09	5.46	5.46	5.46	3.62	4.93	6.56	1.85	4.68	3.50	3.58	1.73	4.63	4.51	4.80	0.44	4.15	4.83	6.34
Total current assets	74.01	69.38	61.95	64.12	67.91	63.83	64.81	65.57	70.86	70.12	83.71	77.98	81.65	81.33	72.53	104.55	73.93	76.25	73.15	78.32	87.44	87.44	82.76	99.81	85.91	75.58	74.37	76.67	90.10	99.57	114.61	119.45	101.11	89.67	82.30	91.99	83.79	85.96	73.51	78.18	95.67	91.44	78.12	81.73	91.39	75.19	64.23	81.29	96.82	67.66	64.62	76.86	87.31	84.74	74.05	66.66	83.19	73.88	56.60	61.89	80.02	61.60	53.17	53.02	74.87	74.87	57.46	75.39	86.05	66.15	49.26	52.07	67.98	49.49	36.24	45.18	54.43	52.16	38.74	44.63	54.31
Total non-current assets +	559.91	565.13	567.61	565.50	558.76	559.45	555.18	561.96	550.92	539.40	549.01	546.65	535.01	542.83	569.11	552.80	552.40	557.80	539.17	522.63	488.41	488.41	464.67	457.88	459.44	449.46	436.02	425.12	406.43	383.18	356.23	353.63	366.55	369.78	370.09	373.82	383.67	389.16	379.43	385.03	370.43	363.65	355.59	356.37	349.14	361.10	351.91	329.87	330.03	331.98	326.20	318.75	319.74	325.73	328.19	318.61	317.10	320.88	210.27	209.59	212.28	216.22	211.92	211.30	214.18	214.18	209.07	186.32	184.92	186.92	187.57	185.33	184.99	190.42	190.01	192.72	196.52	211.09	207.16	201.15	197.40
Property, plant and equipment, net		376.77	370.98	367.41	357.95	357.18	345.53				345.39	341.63	328.70	321.61	323.05	312.65	327.31	322.82	310.86	300.05	290.22	279.17	264.89	261.22	258.58	248.02	242.86	232.18	215.68	195.96	194.75	190.73	184.46	3.75	3.68	3.82	3.94	4.09	4.11	4.27	4.41	4.18	4.12	4.23	4.21	4.30	4.16	4.26	4.21	4.35	4.43	4.38	4.81	4.88	4.69	4.54	4.48	4.52	3.61	3.60	3.69	3.74	3.61	3.41	3.55	3.49	3.36	3.30	3.30	3.39	3.39	3.49	3.75	3.85	3.54	3.48	3.42	3.35	3.38	3.24	3.38
Goodwill	63.84	62.94	62.94	62.94	62.94	62.94	62.94	62.94	62.94	62.94	62.94	62.94	62.94	62.94	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.39	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	61.38	62.49	62.39	62.39	62.39	62.16	62.16	62.16	62.16	62.13	62.24	62.25	62.13	62.20	62.20	62.24	62.24	67.86	77.61	78.47	79.57	10.24	10.15	10.08	10.11	10.99	11.37	11.20	11.20	22.95	8.75	8.60	8.50	10.35	9.92	9.27	2.44	2.43	11.42	9.59	27.16	10.66	3.35	2.97
Intangible assets	64.39	64.39	1.40	1.46	1.51	1.52	1.39	1.37	1.36	1.39	1.45	1.50	1.56	1.61	1.01	1.06	1.16	1.11	1.18	1.60	3.95	3.95	5.92	6.09	6.27	6.45	6.62	6.81	7.01	7.20	7.58	7.79	7.99	8.20	8.38	8.56	8.73	8.90	9.66	9.88	9.52	9.72	10.63	10.71	10.52	10.68	10.97	11.25	11.54	11.79	12.07	12.16	11.81	12.01	12.31	0.95	1.01	1.09	1.15	1.24	1.31	1.38	1.41	1.54	1.60	1.60	0.24	1.80	1.89	1.95	2.65	2.65	2.41	9.21	11.14	2.58	2.40	2.49	1.60	0.06	0.06
Long-term investments	58.80	57.42	57.50	57.42	57.42	57.36	56.92	57.05	54.32	54.76	53.75	54.88	55.29	56.06	59.36	59.80	56.46	57.20	57.52	59.27	57.45	56.57	56.74	58.34	58.47	59.38	61.15	62.16	65.29	65.36	55.00	56.43	72.06	61.45	65.08	61.01	71.10	69.42	69.48	73.98		65.37				68.94				42.25
Other non-current assets
Total assets	633.92	634.51	629.56	629.62	626.67	623.28	620.00	627.53	621.79	609.52	632.71	624.63	616.66	624.16	641.63	657.35	626.33	634.05	612.32	600.95	575.85	575.85	547.43	557.69	545.35	525.04	510.39	501.79	496.54	482.75	470.84	473.08	467.66	459.44	452.39	465.80	467.46	475.12	452.94	463.21	466.10	455.10	433.71	438.10	440.53	436.30	416.14	411.15	426.85	399.64	390.82	395.61	407.05	410.47	402.25	385.27	400.29	395.65	266.87	271.48	292.30	277.82	265.10	264.32	289.04	289.04	266.53	261.70	270.97	253.08	236.82	237.40	252.97	239.92	226.26	237.89	250.94	263.25	245.90	245.78	251.71

Total current liabilities +	178.26	159.06	163.38	174.08	187.79	188.46	193.42	200.45	210.46	196.67	225.09	224.31	249.56	247.00	240.86	238.76	224.27	230.61	221.58	215.36	213.54	213.54	199.06	206.66	235.57	204.45	202.30	191.78	201.02	192.61	173.77	160.30	173.35	168.09	148.60	154.50	170.13	182.01	185.15	187.90	191.87	158.67	150.08	147.90	160.63	142.85	135.81	128.81	153.65	129.05	122.29	133.35	142.97	123.59	120.42	109.40	141.99	121.49	88.10	87.78	110.84	82.22	74.11	67.92	103.22	103.22	75.51	65.95	93.99	65.44	64.71	60.64	75.09	48.21	44.37	42.60	61.19	56.46	62.31	49.94	61.98
Accounts payable	53.26	56.35	49.78	56.72	54.16	61.10	68.32	85.51	84.66	76.88	77.99	76.72	76.44	100.87	98.64	97.97	87.37	85.91	84.63	86.35	76.66	76.66	62.27	56.16	72.56	69.44	75.29	69.62	68.23	70.91	60.28	50.06	56.06	56.28	38.06	41.72	36.08	49.24	44.97	52.39	57.19	49.50	43.91	41.33	36.59	38.66	29.78	28.85	28.75	32.06	25.90	23.12	23.76	28.14	26.57	25.09	25.34	27.12	20.43	21.02	23.72	22.82	19.63	16.70	18.23	18.23	20.17	17.81	17.32	18.28	15.74	13.65	12.31	12.26	11.95	10.87	11.70	8.30	16.32	11.32	10.59
Short-term debt	38.41	25.06	26.07	30.40	27.75	30.68	26.21	18.38	17.30	17.57	40.47	43.70	43.31	42.77	33.11	21.24	16.04	18.87	14.96	11.60	21.61	21.61	29.20	39.14	42.92	22.94	21.62	19.79	25.45	20.44	14.26	10.95	11.84	14.96	15.63	14.83	18.00	33.27	32.76	29.27	30.22	16.91	16.96	16.75	15.62	14.73	14.78	14.03	14.12	15.17	14.26	30.64	12.00	12.99	21.90	13.94	21.34	26.01	20.54	22.45	14.17	13.80	12.72	11.15	13.16	13.16	13.48	13.04	15.89	15.10	15.32	15.26	8.86	8.75	9.43	9.03	11.17	17.39	20.52	19.18	24.55
Current portion of long-term debt	29.07	16.18	17.41	22.53	20.17	23.34	19.11	11.42	10.91	11.65	29.34	33.45	30.85	32.29	19.59	15.83	14.21	11.48	10.49	7.33	5.32	17.57	25.34	35.57	39.26	19.72	17.14	15.19	17.29	20.44	14.26	10.95	11.84	14.96	15.63	175.07	175.15	33.27	161.31	158.05		16.91				14.98				104.29
Deferred revenue
Other current liabilities	86.60	77.65	78.09	68.56	84.66	75.00	75.15	74.26	102.43	77.00	82.90	84.52	108.87	79.39	85.65	86.40	110.80	124.74	93.96	89.76	106.67	106.67	86.39	90.66	97.76	104.19	83.86	81.40	87.48	94.60	91.47	77.89	83.88	74.99	75.87	76.58	96.47	79.71	87.53	87.17	83.50	71.98	70.13	68.94	85.45	69.42	70.30	65.19	87.59	61.06	60.85	59.07	86.58	64.66	58.01	50.09	79.02	53.18	39.36	41.67	67.11	33.53	38.86	37.07	66.05	66.05	37.53	31.12	53.00	27.64	33.66	31.73	50.35	23.20	17.31	19.39	35.01	26.76	19.73	14.28	23.63
Total non-current liabilities +	329.61	347.43	344.68	330.12	322.08	318.08	313.64	312.81	305.09	302.46	290.33	281.31	257.13	263.20	273.14	284.51	274.59	276.30	273.51	264.89	242.64	242.64	229.72	231.80	196.76	204.29	193.74	191.44	181.83	173.48	183.29	195.22	180.88	180.17	184.91	188.29	186.99	184.57	162.97	163.58	168.63	182.53	172.94	165.50	161.11	158.78	157.58	152.08	152.74	133.27	128.96	118.48	133.68	137.64	140.69	129.55	121.27	121.94	92.33	91.97	100.32	98.22	101.89	102.00	101.88	101.88	100.85	94.95	86.34	80.45	73.03	70.74	78.71	79.46	79.00	83.21	85.79	98.95	87.59	109.61	112.82
Long-term debt	266.39	278.87	280.13	269.28	262.90	258.25	251.48	251.95	244.03	243.15	242.91	234.62	214.62	217.29	236.88	243.37	242.62	241.08	235.47	228.46	216.21	205.20	197.49	199.73	166.08	172.83	161.24	157.65	156.69	155.84	164.97	172.86	160.40	3.16	3.13	3.17	3.15	3.06	2.66	2.73	2.85	3.07	2.85	2.82	2.68	2.58	2.62	2.49	2.44	2.01	2.20	2.02	2.45	2.51	2.51	2.38	2.15	2.08	1.61	1.65	1.84	1.74	1.85	1.78	1.80	1.87	1.69	1.44	1.31	1.25	1.13	1.15	1.33	1.29	1.27	1.33	1.37	1.42	1.32	1.54	1.69
Capital lease obligations	61.84	64.17	60.76	55.77	53.82	54.04	52.58	51.88	49.54	47.55	43.96	42.52	40.75	42.44	37.52	34.38	21.23	21.69	21.69	21.23	20.47	20.03	18.09	16.61	16.33	16.32	21.58	22.36	17.16	0.00	0.00	0.00	0.00	0.00				0.00
Other non-current liabilities	0.07	0.07	0.07	0.07	0.07	0.05	0.11	0.05	9.55	0.04	0.05	0.07	0.07	0.06	0.10	0.12	0.11	0.11	0.12	0.16	0.15	0.15	0.15	0.17	0.11	0.07	0.12	0.11	0.10	0.00	0.00	0.00	0.00	0.00				0.00
Total liabilities	507.87	506.49	508.06	504.21	509.87	506.54	507.06	513.26	515.55	499.13	515.42	505.62	506.68	510.20	514.00	523.27	498.86	506.91	495.09	480.24	456.18	456.18	428.78	438.46	432.32	408.74	396.04	383.22	382.85	366.08	357.07	355.52	354.23	348.26	333.51	342.79	357.12	366.58	348.12	351.48	360.50	341.20	323.01	313.39	321.74	301.63	293.38	280.89	306.40	262.31	251.26	251.83	276.64	261.23	261.11	238.95	263.26	243.43	180.44	179.76	211.16	180.43	176.00	169.92	205.10	205.10	176.36	160.90	180.33	145.89	137.75	131.38	153.80	127.68	123.37	125.81	146.98	155.41	149.90	159.55	174.80

Total stockholders' equity +	124.81	126.83	120.33	124.27	115.45	115.42	111.68	112.93	105.03	105.22	112.14	113.84	104.77	108.73	123.31	129.77	123.22	122.88	112.97	116.47	115.41	115.41	114.32	114.90	108.72	112.00	110.19	114.37	109.36	112.36	109.48	113.19	109.07	106.84	118.59	122.73	109.95	108.18	104.53	111.45	105.32	113.61	110.39	124.40	118.49	134.36	122.43	130.10	120.20	137.15	139.34	143.60	130.22	145.55	140.92	146.12	136.78	153.86	85.99	91.29	80.84	97.07	88.69	93.96	83.50	83.50	89.25	99.30	89.40	105.76	97.47	104.22	97.59	110.84	101.00	110.34	102.29	105.79	94.24	84.74	75.59
Common stock and paid-in capital	82.94	83.52	81.92	82.41	82.69	81.52	82.38	82.46	83.14	83.20	88.84	89.37	89.72	89.93	87.09	87.97	88.97	88.73	86.23	86.57	89.76	89.76	93.25	93.02	93.19	93.93	99.37	99.35	99.68	100.28	99.57	99.97	100.65	106.21	109.37	108.43	107.58	104.69	105.17	104.89	105.24	107.41	100.91	107.47	110.88	117.33	111.52	112.20	112.93	114.18	122.82	122.71	119.84	120.13	122.95	124.39	124.46	127.70	60.62	60.34	60.43	60.48	60.25	60.92	60.70	60.70	61.19	66.82	67.05	68.53	68.73	68.81	71.10	71.00	70.60	70.23	70.49	93.33	70.67	61.90	59.48
Retained earnings	41.87	43.31	38.40	41.85	32.76	33.90	29.30	30.47	21.89	22.02	23.30	24.47	15.05	18.80	36.22	41.80	34.24	34.15	26.74	29.90	25.65	25.65	21.07	21.89	15.53	18.06	10.82	15.03	9.68	12.08	9.91	13.22	8.42	0.63	9.21	14.30	2.37	3.48	-0.64	6.56	0.08	6.20	9.48	16.93	7.61	17.03	10.91	17.90	7.27	22.97	16.52	20.89	10.38	25.42	17.96	21.73	12.32	26.16	25.38	30.96	20.40	36.59	28.45	33.04	22.80	22.80	28.06	32.48	22.35	37.23	28.74	35.41	26.49	39.83	30.40	40.11	31.79	12.45	23.57	22.85	16.11
Common shares outstanding	216	217	217	216	216	216	216	216	216	216	216	216	216	216	216	216	217	216	217	217	216	216	216	217	217	217	217	217	216	217	217	217	216	217	217	216	216	217	217	217	216	217	217	216	216	216	216	216	216	216	216	216	216	216	216	216	216	187	189	189	189	189	187	189	189	189	189	189	187	197	197	189	189	189	194	189	189	183	186	182	192

Balance Sheet - PLDT Inc. (PHI)

Balance Sheet - PLDT Inc. (PHI)