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-06	Dec-05	Dec-04	Dec-03	Dec-02	Dec-01
Total cash and short-term investments +	146.70	91.40	89.39	85.20	324.80	867.30	97.82	388.50	545.50	654.32	458.91	611.02	559.90	0.00	96.99	109.87	110.14	108.91	127.23	162.29
Cash and cash equivalents	146.70	91.35	89.39	85.20	324.80	867.30	97.82	388.50	320.57	465.00	458.67	461.58	559.90		96.99	105.11	105.63	92.15	104.69	102.19
Short-term investments		0.05							224.93	189.32	0.24	149.44				4.77	4.52	16.77	22.55	60.09
Accounts receivable, net	137.32	98.87	107.34	112.97	182.46	126.44	81.89	249.30	349.30	334.80	343.22	352.32	334.07		311.15	300.30	225.79	143.23	121.19	29.48
Inventories			8.39		0.00	435.00	83.80	306.40	259.13		-0.24	1.83	3.36		5.80	5.28	4.65	3.38	6.22	7.34
Other current assets	-2.62	37.09	19.28	28.03	37.04	450.05	736.36	273.00	359.70	426.00	333.79	337.70	493.38		21.44	-4.94	40.32	14.34	15.33	89.61
Total current assets	281.40	227.31	224.41	226.20	544.30	1,443.79	916.07	1,217.20	1,288.69	1,225.80	1,135.68	1,153.44	1,390.71		435.39	410.52	380.90	269.86	269.97	288.71
Total non-current assets +	1,839.90	1,634.75	1,901.21	1,746.00	1,666.90	3,527.11	5,580.36	5,552.50	6,102.59	5,877.20	6,303.43	7,284.78	7,064.37		1,767.63	1,372.42	1,149.81	880.06	695.30	621.52
Property, plant and equipment, net				912.97	883.86	578.48	1,162.39	1,275.34	1,380.42	2,151.63	2,290.90	2,514.32			729.31
Goodwill	637.30	563.40	661.48	583.49	546.80	574.83	606.48	1,707.09	1,828.37	1,934.46	2,115.90	2,469.80	2,376.68		579.81	412.11	364.97	233.56	272.52	317.59
Intangible assets	166.20	147.91	169.18	151.65	142.85	225.57	562.14	1,153.23	1,204.65	1,399.61	1,463.66	1,608.82	1,609.34		265.22	222.28	186.14	88.63	38.06	8.40
Long-term investments						1.32		3.26	48.19	65.62	59.27				96.96
Other non-current assets
Total assets	2,206.40	1,862.06	2,125.62	1,972.20	2,211.30	4,970.89	6,496.42	6,769.60	7,391.29	7,103.00	7,439.12	8,438.22	8,455.08		2,203.01	1,782.94	1,530.71	1,149.91	965.28	910.24

Total current liabilities +	472.91	367.90	453.21	381.39	371.93	804.56	1,045.06	684.50	1,374.59	1,058.10	1,548.18	1,669.32	1,596.40		609.35	561.41	456.09	312.97	224.64	168.72
Accounts payable	57.13	35.34	43.24	42.84	26.87	41.07	63.43	491.30	70.14	695.20	111.75	107.39	124.29		40.79	30.08	20.82	33.99	29.32	15.70
Short-term debt	110.56	89.43	110.34	95.18	87.23	140.45	91.29	101.87	121.87	178.99	192.35	233.29	253.62		95.67	63.04	47.01	21.65	11.37	6.45
Current portion of long-term debt	54.59	41.26	52.83	56.18	49.08	90.39	118.82	101.87	154.23	178.99	193.04	233.29			95.67
Deferred revenue
Other current liabilities	211.84	176.41	190.08	153.33	175.12	546.17	820.76	-101.87	998.47	-178.99	761.36	814.89	726.57		159.52	157.39	145.89	84.05	79.40	60.27
Total non-current liabilities +	544.68	535.62	723.26	815.10	698.11	1,900.68	2,634.92	4,019.80	4,415.69	5,356.60	5,483.76	5,668.48	5,307.37		417.54	170.14	158.44	121.81	180.69	138.68
Long-term debt	73.12	59.03	112.24	175.93	104.59	899.90	1,260.32	2,593.59	3,207.06	3,629.38	4,484.60	4,475.50			327.73
Capital lease obligations	387.76	327.13	417.63	415.89	415.25	571.78	883.92
Other non-current liabilities	37.72	31.98	34.15	30.82	24.64	33.56	147.47	214.31	260.14	270.27
Total liabilities	1,017.59	903.52	1,176.48	1,196.40	1,070.00	2,705.24	3,679.98	4,704.30	5,790.28	6,414.70	7,031.94	7,337.79	6,903.78		1,026.89	731.56	614.54	434.77	405.33	307.40

Total stockholders' equity +	1,187.94	959.55	950.07	774.40	1,139.60	2,276.82	2,816.96	2,065.30	1,601.00	688.30	407.17	1,017.07	1,465.76		1,130.70	978.71	878.64	669.15	485.93	545.86
Common stock and paid-in capital	771.05	667.91	908.21	735.16	1,124.08	2,453.64	2,380.45	2,596.22	2,547.24	1,726.00	1,816.72	2,110.37	2,400.76	0.00	589.34	543.16	522.65	376.17	239.09	203.07
Retained earnings	416.89	291.64	41.86	39.24	15.52	-176.82	436.51	-530.92	-946.24	-1,037.70	-1,409.55	-1,093.30	-935.01		541.36	435.55	355.99	292.98	246.84	342.79
Common shares outstanding	149	154	158	168	190	210	222	213	172	133	133	134	133	134	53	52	49	41	40	38

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	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06	Dec-05	Sep-05	Jun-05	Mar-05	Dec-04	Sep-04	Jun-04	Mar-04	Dec-03	Sep-03	Jun-03	Mar-03	Dec-02	Sep-02	Jun-02	Mar-02	Dec-01	Sep-01	Jun-01	Mar-01	Dec-00	Sep-00	Jun-00	Mar-00	Dec-99	Sep-99
Total cash and short-term investments +	162.99	146.70	246.45	135.35	109.78	91.40	140.72	136.48	133.84	89.39	130.90	111.70	130.60	85.20	319.04	156.91	293.84	324.80	1,856.86	427.14	667.96	867.30	716.80	629.55	546.68	97.82	323.93	236.41	278.78	388.50	589.14	585.31	664.00	545.50	704.26	560.47	1,052.14	654.32	657.71	0.00	364.60	458.91	618.39	370.80	461.58	611.02	0.00	0.00	559.90	138.51	114.57	98.07	173.57	119.13	144.61	109.87	104.15	103.67	116.63	110.14	121.42	161.64	114.63	108.91	129.07	190.53	115.59	127.23	144.21	176.17	162.20	162.29	149.06	181.67	189.98	318.57	378.17	483.02	563.36	31.30	32.30
Cash and cash equivalents	162.99	146.70	246.45	135.35	109.78	91.35	134.41	136.48	133.84	89.39	130.90	111.70	130.60	85.20	319.04	156.91	293.84	324.80	1,856.86	427.14	667.96	867.30	716.80	629.55	546.68	97.82	323.93	236.41	278.78	388.50	392.35	402.40	479.01	320.57	504.96	367.16	856.31	465.00	481.47		364.60	458.67	618.39	370.80	-461.58	461.58			-559.90	138.23	113.49	96.99	168.26	113.86	141.63	105.11	99.45	85.77	104.81	105.63	90.75	124.27	114.29	92.15	87.03	180.57	91.86	104.69	104.99	140.80	114.32	102.19	90.44	92.25	66.31	116.49	192.24	421.24	554.93	20.41	27.90
Short-term investments						0.05	6.31											0.00													196.79	182.91	184.99	224.93	199.30	193.31	195.84	189.32	176.24			0.24			923.17	149.44			1,119.80	0.28	1.08	1.08	5.31	5.27	2.97	4.77	4.70	17.91	11.82	4.52	30.67	37.37	0.34	16.77	42.04	9.96	23.73	22.55	39.22	35.37	47.88	60.09	58.62	89.42	123.67	202.08	185.92	61.77	8.43	10.89	4.40
Accounts receivable, net	75.43	137.32	93.56	149.52	70.80	98.87	94.45	125.35	94.42	107.34	114.35	141.67	109.75	112.97	99.85	199.40	156.14	182.46	173.55	140.67	129.93	126.44	201.22	338.75	422.97	81.89	420.83	410.26	536.92	243.80	441.09	474.34	636.61	349.30	659.01	536.49	620.37	364.28	632.52		505.56	343.22	567.14	685.19		352.32				291.51	364.76	311.15	234.41	265.48	258.99	300.30	141.89	155.73	214.48	225.79	145.69	143.19	186.29	143.23	86.71	94.56	101.18	121.19	106.11	114.45	123.68	29.48	145.64	93.67	96.11	101.88	90.95	87.80	70.65	78.87	113.40
Inventories									0.00	8.39		8.60	0.00	8.60		-104.92		0.00			0.00	435.00		0.00		83.80		0.00		306.40	0.00	0.00	0.00	259.13	303.68	0.00	0.00				367.99	-0.24	1.37	1.17		1.83				6.48	6.89	5.80	5.81	5.45	6.00	5.28	4.72	4.61	4.86	4.65	4.07	3.89	4.08	3.38	4.05	3.50	4.70	6.22	6.98	7.34	7.35	7.34	6.47	6.69	5.80	5.83	5.45	6.21	7.25	6.26	10.00
Other current assets	32.24	-2.62	30.46	38.60	47.48	37.04	25.87	27.23	34.18	19.28	34.05	39.13	39.05	28.03	36.99	44.22	41.64	37.04	139.44	329.21	513.38	450.05	562.44	301.89	342.38	736.36	379.44	474.19	584.76	278.50	621.05	394.96	377.59	359.70	92.25	338.83	300.48	286.52	380.54		84.37	334.03	378.64	179.22		337.70				31.29	8.03	21.44	-0.27	-1.60	41.24	-4.94	47.01	43.42	27.41	40.32	16.92	17.45	18.47	14.34	84.74	79.41	108.61	15.33	16.16	14.70	16.20	89.61	14.41	17.56	17.21		21.40	19.75	16.80	276.88	21.80
Total current assets	270.65	281.40	370.46	323.47	228.05	227.31	261.04	289.06	262.45	224.41	279.30	292.50	279.40	226.20	455.88	400.52	491.61	544.30	2,169.85	897.03	1,311.27	1,443.79	1,480.45	1,270.19	1,312.03	916.07	1,124.20	1,120.86	1,400.46	1,217.20	1,454.49	1,271.70	1,493.22	1,288.69	1,559.90	1,242.48	1,777.15	1,115.80	1,494.53		1,322.51	1,135.68	1,498.56	1,236.38	461.58	1,153.44			559.90	467.78	494.25	435.39	413.52	388.47	450.84	410.52	297.77	307.44	363.38	380.90	288.10	326.17	323.48	269.86	304.57	368.00	330.09	269.97	273.46	312.66	309.43	288.71	315.57	299.60	309.10	451.17	495.97	596.78	658.06	411.74	177.50
Total non-current assets +	2,010.50	1,839.90	1,746.09	1,712.44	1,630.15	1,634.75	1,666.12	1,772.75	1,913.94	1,901.21	1,818.10	1,878.40	1,816.10	1,746.00	1,642.88	1,701.43	1,719.12	1,666.90	1,744.51	2,748.64	3,172.78	3,527.11	3,694.70	4,683.48	5,185.06	5,580.36	5,700.51	5,970.93	6,433.06	5,552.50	5,536.05	5,658.82	6,023.54	6,102.59	6,222.67	6,127.25	6,133.44	5,877.20	6,013.93		6,374.46	6,303.43	6,347.43	6,801.15	-461.58	7,284.78			-559.90	1,920.77	1,845.90	1,767.63	1,644.90	1,446.70	1,391.56	1,372.42	1,209.81	1,144.77	1,138.12	1,149.81	1,029.88	853.43	892.78	880.06	745.96	701.17	637.41	695.30	673.07	590.29	655.00	621.52	590.39	580.39	594.45		435.33	410.36	385.21	376.39	616.20
Property, plant and equipment, net												562.46	538.75	912.97	486.31	506.06	516.85	883.86	902.53	945.27	542.96	578.48	547.06	1,600.05	1,839.79	2,061.10	2,063.14	2,176.35	2,190.50	1,278.94	1,257.69	1,793.95	1,895.35	1,934.90	2,030.23	2,208.40	2,195.72	2,151.63	2,177.60			2,290.90				2,514.32				803.83	750.48	729.31	698.53
Goodwill	635.21	637.30	616.44	602.16	565.74	563.40	578.72	621.66	672.50	661.48	640.36	658.72	618.47	583.49	553.28	570.61	567.06	546.80	559.28	568.77	551.75	574.83	518.33	1,355.59	1,501.04	606.48	1,677.39	1,737.46	1,738.23	1,707.09	1,709.59	1,819.01	1,942.34	1,828.37	2,028.29	2,020.62	2,012.96	1,934.46	2,009.28		2,033.24	2,115.90	2,125.85	2,334.51		2,469.80				588.03	561.98	579.81	511.34	416.90	413.45	412.11	360.67	359.33	360.92	364.97	345.43	244.68	246.03	233.56	223.63	215.41	194.53	272.52	281.20	265.17	333.52	317.59	311.89	293.89	293.41	296.42	222.73	225.36	201.54	201.72
Intangible assets	165.04	166.20	160.70	157.17	148.94	147.91	150.94	159.88	171.31	169.18	164.06	168.90	159.45	151.65	144.43	149.06	148.65	142.85	150.61	160.77	164.06	225.57	222.52	980.12	1,071.46	562.14	1,119.46	1,138.33	1,138.41	1,153.23	1,157.27	1,274.39	1,317.45	1,204.65	1,417.98	1,423.00	1,419.75	1,399.61	1,424.53		1,430.43	1,463.66	1,472.56	1,549.04		1,608.82				319.73	309.96	265.22	271.48	221.60	222.59	222.28	191.59	181.63	184.57	186.14	113.81	90.15	89.03	88.63	67.27	66.89	36.16	38.06	5.72	5.89	9.50	8.40	4.75	4.75	4.76	2.61	2.59	2.60	2.60	2.57	292.00
Long-term investments																				0.85	1.20	1.32	1.43	10.16	12.30		12.82	14.61	7.16	3.26	0.68	15.41	41.34	48.19	29.72	49.17	21.07	65.62				59.27								105.86	103.02	96.96	85.75
Other non-current assets
Total assets	2,281.15	2,206.40	2,116.55	2,035.91	1,858.21	1,862.06	1,927.16	2,061.81	2,176.39	2,125.62	2,097.30	2,170.90	2,095.50	1,972.20	2,098.76	2,101.95	2,210.73	2,211.30	3,914.36	3,645.67	4,484.05	4,970.89	5,175.15	5,953.68	6,497.08	6,496.42	6,824.71	7,091.79	7,833.52	6,769.60	6,990.54	6,930.52	7,516.76	7,391.29	7,782.56	7,369.74	7,910.59	7,103.00	7,508.46		7,696.97	7,439.12	7,845.99	8,037.52		8,438.22				2,388.55	2,340.15	2,203.01	2,058.41	1,835.17	1,842.40	1,782.94	1,507.58	1,452.21	1,501.49	1,530.71	1,317.98	1,179.60	1,216.26	1,149.91	1,050.53	1,069.17	967.49	965.28	946.53	902.95	964.42	910.24	905.96	879.98	903.55	1,016.96	931.31	1,007.14	1,043.27	788.13	793.70

Total current liabilities +	474.75	472.91	459.34	433.09	395.66	367.90	411.94	381.74	474.14	453.21	431.55	413.41	407.78	381.39	548.44	369.92	426.53	371.93	1,915.47	616.79	797.51	804.56	1,033.79	1,106.17	1,311.36	1,045.06	1,376.21	1,205.49	1,601.67	684.50	1,537.27	1,251.92	1,591.77	1,374.59	1,894.98	1,415.20	1,791.52	1,058.10	1,916.66		1,846.58	1,548.18	1,911.87	1,689.92		1,669.32				561.22	630.46	609.35	553.63	533.52	600.37	561.41	375.52	369.42	438.34	456.09	342.96	321.91	386.04	312.97	270.15	311.12	238.55	224.64	221.97	197.00	201.99	168.72	152.92	158.40	171.10	293.71	234.02	235.06	247.56	135.15	150.70
Accounts payable	45.74	57.13	55.71	43.07	46.97	35.34	44.20	33.83	35.82	43.24	33.33	36.96	32.85	42.84	31.19	34.46	45.70	26.87	31.99	34.02	30.01	41.07	35.42	68.89	91.29	63.43	69.89	70.91	70.63	65.36	51.40	72.47	82.83	70.14	88.12	82.88	92.37	86.70	86.87		101.21	111.75	104.96	100.23		107.39				51.26	55.29	40.79	38.76	37.68	32.44	30.08	24.33	29.75	23.86	20.82	37.19	31.66	38.10	33.99	33.51	33.86	26.02	29.32	27.30	16.17	17.27	15.70	22.20	17.13	18.08		39.53	43.31	41.82	42.45	62.10
Short-term debt	105.03	110.56	90.14	94.20	72.89	89.43	74.10	84.41	108.50	110.34	105.32	115.00	93.49	95.18	85.08	85.61	92.50	87.23	95.63	97.66	107.90	140.45	131.80	302.62	275.50	91.29	211.85	231.82	198.08	100.82	127.57	182.42	167.17	121.87	185.85	212.57	314.65	297.67	296.28		232.65	193.04	142.50	231.66		233.29				62.03	34.80	95.67	89.93	59.46	50.74	63.04	43.45	27.32	25.29	47.01	31.49	20.20	24.57	21.65	20.16	18.61	12.10	11.37	17.06	16.51	15.45	6.45	18.43	13.27	10.98	20.29	17.92		14.44	14.44	19.30
Current portion of long-term debt	55.12	54.59	30.36	36.40	21.91	41.26	22.96	27.41	49.41	52.83	49.05	62.70	49.55	56.18	46.40	46.10	53.22	49.08	49.92	50.94	62.81	90.39	88.89	211.30	191.25	118.82	119.93	136.13	105.26	95.48	104.54	158.01	131.86	151.04	185.85	3,512.22	180.51	184.21				193.04				233.29				62.03	34.80	95.67	89.93
Deferred revenue
Other current liabilities	115.93	225.03	209.24	195.04	162.86	176.41	194.67	187.60	179.49	190.08	195.48	184.03	153.20	153.33	301.20	150.00	158.93	175.12	1,448.51	331.54	500.88	546.17	777.76	394.31	414.78	809.99	601.09	588.63	749.59	809.81	633.11	347.76	372.75	998.47	860.08	716.44	372.76	662.59	696.07		806.69	712.30	791.99	796.37		814.89				152.75	76.88	159.52	179.67	176.07	166.17	157.39	112.79	116.14	113.94	145.89	115.61	96.64	90.25	84.05	80.38	88.70	106.96	79.40	82.31	75.47	60.37	60.27	60.02	65.55	74.15		45.91	62.04	61.25	68.79	69.30
Total non-current liabilities +	756.95	544.68	537.70	550.06	555.11	535.62	618.49	762.87	769.64	723.26	700.69	784.88	865.37	815.10	680.07	715.41	737.60	698.11	769.21	754.62	1,791.31	1,900.68	2,315.06	2,555.29	2,603.95	2,634.92	2,605.68	2,766.73	3,890.03	4,019.80	3,468.93	3,550.52	4,143.23	4,415.69	4,291.14	4,481.41	4,742.98	5,356.60	4,890.21		5,538.97	5,483.76	5,486.26	5,524.95		5,668.48				592.34	626.78	417.54	380.71	170.77	168.33	170.14	152.25	139.24	151.33	158.44	117.70	109.89	113.44	121.81	135.44	167.02	178.46	180.69	171.18	139.22	139.35	138.68	141.18	140.45	143.89		141.34	139.02	40.87	166.80	144.50
Long-term debt	160.72	73.12	70.60	78.15	90.99	59.03	129.84	202.99	176.55	112.24	132.10	146.11	214.98	175.93	78.36	89.87	99.43	104.59	111.82	123.47	888.18	899.90	1,307.85	1,379.92	1,411.69	1,260.32	1,158.35	1,222.14	2,136.61	2,593.59	2,505.50	2,756.11	2,852.33	3,207.06	3,024.56	3,291.71	3,629.82	3,721.64	3,945.98			4,484.60				4,475.50				477.93	399.34	327.73	320.95
Capital lease obligations	506.87	387.76	337.43	334.43	321.26	327.13	347.27	372.42	402.07	417.63	393.20	411.00	427.90	415.89	384.52	407.26	412.84	415.25	459.49	479.60	476.05	571.78	495.03	792.27	796.81	883.92	892.75	958.07	969.11
Other non-current liabilities	38.53	37.72	35.14	32.81	30.21	31.98	31.14	33.24	35.33	34.15	318.40	535.49	545.00	30.82	500.49	521.03	537.84	24.64	508.11	26.55	32.56	33.56	483.40	143.59	143.35	147.47	159.26	169.63	166.39	683.63	685.71	477.01	519.69	506.56	492.04	476.04	466.16
Total liabilities	1,231.69	1,017.60	997.04	983.16	950.77	903.52	1,030.44	1,144.61	1,243.78	1,176.48	1,132.30	1,198.30	1,273.20	1,196.40	1,228.51	1,085.32	1,164.13	1,070.00	2,684.68	1,371.41	2,588.82	2,705.24	3,348.86	3,661.46	3,915.31	3,679.98	3,981.89	3,972.21	5,491.71	4,704.30	5,006.20	4,802.44	5,734.99	5,790.28	6,186.12	5,896.61	6,534.50	6,414.70	6,806.87		7,385.55	7,031.94	7,398.13	7,214.87		7,337.79				1,153.56	1,257.23	1,026.89	934.34	704.28	768.70	731.56	527.77	508.66	589.67	614.54	460.67	431.79	499.48	434.77	405.59	478.14	417.01	405.33	393.15	336.22	341.35	307.40	294.10	298.85	314.99	430.82	375.37	374.08	288.43	301.95	285.00

Total stockholders' equity +	1,048.63	1,187.40	1,118.67	1,051.47	908.50	959.55	897.67	918.01	933.64	950.07	963.60	971.20	820.90	774.40	870.56	1,016.84	1,046.64	1,139.60	1,241.35	2,285.58	1,906.40	2,276.82	1,837.20	2,294.19	2,583.12	2,816.96	2,843.44	3,118.21	2,335.39	2,050.90	1,983.34	2,124.76	1,772.92	1,575.16	1,551.68	1,412.95	1,322.41	664.40	651.53		254.83	324.76	369.38	736.05	1,100.42	1,017.07			1,551.30	1,161.95	1,082.92	1,130.70	1,062.37	1,041.60	999.65	978.71	927.14	898.22	873.85	878.64	804.10	693.04	668.78	669.15	606.00	557.12	476.86	485.93	484.44	498.52	560.27	545.86	552.96	524.33	537.41		530.91	611.21	742.61	474.09	498.50
Common stock and paid-in capital	735.64	770.51	760.71	728.01	662.23	667.91	698.45	789.88	916.23	908.21	858.63	902.39	808.26	735.16	824.70	1,002.11	1,075.33	1,124.08	1,251.79	2,656.44	2,248.26	2,453.64	2,393.34	2,065.89	2,047.00	2,380.45	2,467.81	2,647.35	2,646.12	2,581.82	2,626.74	2,673.38	2,545.21	2,521.40	2,693.76	2,457.08	2,482.91	1,702.10	1,730.54	0.00	1,767.55	1,734.31	1,762.26	2,000.31	1,100.42	2,110.37	0.00	0.00	1,551.30	620.38	594.10	589.34	577.35	568.57	564.91	543.16	534.93	517.83	513.27	522.65	481.36	379.63	376.19	376.17	338.85	295.39	245.99	239.09	231.48	237.38	217.90	203.07	209.38	189.12	188.77	-360.23	184.67	263.53	399.60	413.33	415.00
Retained earnings	312.99	416.89	357.95	323.47	246.27	291.64	199.21	128.13	17.41	41.86	104.97	68.81	12.64	39.24	45.85	14.74	-28.69	15.52	-10.45	-370.85	-341.85	-176.82	-556.14	228.30	536.12	436.51	375.63	470.86	-310.73	-530.92	-643.41	-548.62	-772.28	-946.24	-1,142.08	-1,044.12	-1,160.51	-1,037.70	-1,079.01		-1,512.72	-1,409.55	-1,392.88	-1,264.27		-1,093.30				541.57	488.82	541.36	485.02	473.03	434.74	435.55	392.21	380.39	360.59	355.99	322.74	313.41	292.59	292.98	267.15	261.73	230.87	246.84	252.96	261.14	342.37	342.79	343.58	335.21	348.65	360.23	346.24	347.68	343.01	60.76	83.50
Common shares outstanding	142	149	148	148	148	152	152	154	157	158	158	158	157	162	165	167	178	181	186	192	200	209	210	210	210	215	224	225	225	225	224	224	188	188	179	169	154	133	134	134	133	133	133	135	135	133	133	135	133	54	52	52	52	53	53	50	52	51	49	51	49	48	38	38	45	41	41	41	40	48	42	42	42	38	37	78	48	46	52	51	51

Balance Sheet - LAUREATE EDUCATION, INC. (LAUR)

Balance Sheet - LAUREATE EDUCATION, INC. (LAUR)