Doyoumoney

	Sep-25	Sep-24	Sep-23	Sep-22	Sep-21	Sep-20	Sep-19	Sep-18	Sep-17	Sep-16	Sep-15	Sep-14	Sep-13	Sep-12	Sep-11	Sep-10	Sep-09	Sep-08	Sep-07	Sep-06
Total cash and short-term investments +	149.16	32.82	123.00	70.56	400.96	514.15	71.50	77.30	63.76	86.62	140.04	106.58	47.12	240.22	63.48	59.49	54.45	99.79	38.27	107.57
Cash and cash equivalents	149.16	107.96	123.00	70.56	400.96	514.15	71.50	77.30	63.76	86.62	140.04	106.58	47.12	240.22	63.48	59.49	54.45	99.79	38.27	107.57
Short-term investments		-75.14						0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	116.56	92.19	75.88	72.28	66.58	56.43	104.54	90.49	92.24	83.98	91.09	98.50	101.18	125.49	95.53	84.50	67.74	67.17	73.60	66.69
Inventories	987.58	1,036.62	975.22	936.37	871.35	814.50	952.91	944.34	930.86	907.34	885.21	828.43	808.31	735.36	665.25	604.36	559.69	598.20	569.40	574.98
Other current assets	48.15	68.54	53.90	53.19	44.69	48.01	34.61	42.96	55.22	94.89	70.76	70.65	59.21	62.84	54.90	46.43	34.04	40.49	30.91	21.05
Total current assets	1,301.45	1,305.31	1,228.00	1,132.40	1,383.58	1,433.10	1,163.55	1,155.08	1,170.50	1,172.83	1,187.10	1,104.15	1,015.82	1,163.91	879.15	794.78	715.92	805.65	712.19	770.29
Total non-current assets +	1,569.64	1,487.59	1,497.25	1,444.47	1,463.56	1,462.05	934.89	942.33	952.59	959.24	907.25	925.82	934.27	901.89	849.45	794.64	774.81	721.38	692.32	568.55
Property, plant and equipment, net	930.98	852.45	868.44	830.05	845.05	315.03	319.63	308.36	313.72	319.56	270.85	238.11	229.54	202.66	182.49	168.12	151.25	156.26	154.07	142.74
Goodwill	540.67	538.27	533.08	526.07	541.21	540.04	530.79	535.93	537.79	532.71	524.37	536.34	538.28	532.33	505.87	478.24	494.14	424.96	406.62	364.69
Intangible assets	53.02	59.96	55.17	50.32	55.53	58.28	62.05	72.70	80.31	92.96	98.85	114.74	130.10	128.44	129.66	109.35	78.69	85.43	70.51	53.24
Long-term investments							0.34	8.37	5.18
Other non-current assets
Total assets	2,871.10	2,792.90	2,725.25	2,576.87	2,847.13	2,895.15	2,098.45	2,097.41	2,123.09	2,132.06	2,094.35	2,029.97	1,950.09	2,065.80	1,728.60	1,589.41	1,490.73	1,527.02	1,404.50	1,338.84

Total current liabilities +	575.97	592.67	579.26	667.91	664.88	563.36	456.08	491.17	574.57	488.67	491.70	463.54	542.65	477.39	460.01	407.65	374.19	438.45	358.00	291.18
Accounts payable	224.51	269.42	258.88	275.72	291.63	236.33	278.69	303.24	307.75	271.38	275.92	259.46	273.46	262.21	262.11	224.93	193.59	171.96	176.66	176.62
Short-term debt	162.57	140.20	154.65	226.39	156.43	153.45	0.00	5.50	96.08	0.72	0.76	0.97	78.02	1.91	3.00	3.05	24.52	100.60	17.15	0.50
Current portion of long-term debt	4.00	4.13	4.17	68.66	0.19	0.18	0.00	5.50	96.08	0.72	1,787.59	0.10
Deferred revenue
Other current liabilities	170.45	145.09	145.11	142.26	187.61	153.94	150.89	161.84	145.94	186.49	181.31	172.80	159.50	177.14	185.51	167.50	154.16	154.71	164.20	114.06
Total non-current liabilities +	1,500.92	1,571.70	1,637.25	1,615.32	1,901.51	2,316.34	1,702.69	1,874.80	1,912.14	1,919.56	1,900.47	1,913.49	1,710.91	1,703.50	1,487.58	1,643.03	1,732.00	1,791.54	1,814.21	41.69
Long-term debt	861.97	978.26	1,065.81	1,083.04	1,382.53	1,796.21	1,594.54	1,768.81	1,771.85	1,783.29	1,783.97	1,810.67	1,612.69	1,615.32	1,410.11	1,559.59	1,653.01	1,724.68	1,758.59	0.62
Capital lease obligations	696.99	615.68	605.55	582.50	560.38	547.64
Other non-current liabilities	21.03	22.07	23.14	22.43	29.06	427.35	27.76	30.02	20.14	21.61	27.73	27.85	24.29	24.23	26.15	40.69
Total liabilities	2,076.89	2,164.36	2,216.50	2,283.23	2,566.39	2,879.70	2,158.77	2,365.97	2,486.71	2,408.23	2,392.17	2,377.03	2,253.57	2,180.89	1,947.58	2,050.68	2,106.18	2,229.98	2,172.21	332.87

Total stockholders' equity +	794.21	628.54	508.75	293.64	280.74	15.44	-60.32	-268.56	-363.62	-276.17	-297.82	-347.05	-303.48	-115.09	-218.98	-461.27	-615.45	-702.96	-767.71	1,005.97
Common stock and paid-in capital	-103.87	-112.15	-116.02	-146.54	-76.23	-101.67	-116.12	-88.79	-80.54	-98.61	-79.15	-27.00	81.61	531.16	660.32	631.76	621.41	633.02	646.84	78.46
Retained earnings	898.08	740.69	624.77	440.17	356.97	117.11	55.80	-179.76	-283.08	-177.56	-218.67	-320.05	-385.09	-646.24	-879.31	-1,093.03	-1,236.86	-1,335.98	-1,414.55	927.51
Common shares outstanding	104	107	109	110	114	115	120	124	138	149	158	163	176	189	188	184	183	183	182	180

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 +	157.40	157.19	149.16	112.80	92.17	105.53	107.96	97.38	97.17	212.07	123.00	74.34	61.62	102.70	70.56	101.32	227.41	298.14	400.96	270.32	408.32	537.64	514.15	838.81	364.41	67.26	71.50	57.86	89.78	102.77	77.30	76.86	68.06	83.36	63.76	54.10	49.12	94.41	86.62	91.00	88.55	67.45	140.04	239.15	246.03	190.68	106.58	46.33	202.45	157.92	47.12	53.44	62.26	148.00	240.22	53.97	64.81	71.53	63.48	52.72	59.10	38.38	59.49	28.30	37.42	31.79	54.45	105.94	104.68	112.62	99.79	33.72	31.42	43.15	38.27	32.34	33.98	31.38	107.57	77.03	0.00
Cash and cash equivalents	157.40	157.19	149.16	112.80	92.17	105.53	107.96	97.38	97.17	121.00	123.00	74.34	61.62	99.07	70.56	101.32	227.41	298.14	400.96	270.32	408.32	537.64	514.15	838.81	364.41	67.26	71.50	57.86	89.78	102.77	77.30	76.86	68.06	79.31	63.76	54.10	49.12	94.41	86.62	91.00	88.55	67.45	140.04	239.15	246.03	190.68	106.58	46.33	202.45	157.92	47.12	53.44	62.26	148.00	240.22	53.97	64.81	71.53	63.48	52.72	59.10	38.38	59.49	28.30	37.42	31.79	54.45	105.94	104.68	112.62	99.79	33.72	31.42	43.15	38.27	32.34	33.98	31.38	107.57	77.03
Short-term investments										91.07				3.63																	0.00	0.00	0.00	4.05	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	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	101.63	104.27	116.56	95.96	95.01	84.64	92.19	91.41	87.56	78.49	75.88	77.76	75.66	75.41	72.28	67.37	60.72	66.16	66.58	76.44	66.16	67.95	56.43	60.30	87.33	94.66	104.54	97.00	91.43	91.78	90.49	94.59	98.76	96.96	92.24	88.41	78.68	78.68	83.98	84.46	80.94	80.94	91.09	87.25	81.33	87.65	98.50	95.62	90.41	92.84	101.18	112.61	113.20	99.40	125.49	100.90	93.07	94.96	95.53	95.27	97.10	90.79	84.50	82.10	80.65	80.73	67.74	63.40	67.75	71.11	67.17	72.27	69.90	74.98	73.60	65.86	65.77	69.81	66.69	65.38
Inventories	986.79	978.79	987.58	1,005.37	1,006.60	1,005.98	1,036.62	1,022.38	1,039.75	1,007.63	975.22	996.40	1,023.66	986.88	936.37	1,014.62	962.56	1,005.84	871.35	935.43	949.70	895.98	814.50	815.63	946.19	991.84	952.91	967.74	953.04	982.50	944.34	950.98	935.04	941.15	930.86	947.62	917.29	907.83	907.34	909.26	901.25	912.42	885.21	874.53	838.12	837.82	828.43	839.85	819.75	814.17	808.31	780.20	752.74	752.43	735.36	719.00	689.37	684.36	665.25	664.97	636.91	632.04	604.36	586.57	578.95	579.22	559.69	559.56	538.82	571.65	598.20	610.24	590.57	595.70	569.40	560.49	566.00	556.28	574.98	558.00
Other current assets	46.94	45.44	48.15	47.52	45.32	50.58	68.54	51.40	55.84	55.75	53.90	50.90	48.07	57.84	53.19	59.81	50.99	45.40	44.69	46.93	42.28	44.30	48.01	48.60	51.10	35.28	34.61	37.85	39.90	40.82	42.96	42.09	52.31	46.26	83.65	90.11	81.45	82.00	94.89	109.97	108.19	69.18	113.25	114.66	111.20	108.35	70.65	109.42	106.00	101.82	59.21	63.36	60.42	60.23	62.84	55.52	54.08	57.67	54.90	49.39	47.44	47.11	46.43	39.65	37.39	35.92	34.04	42.43	38.20	38.99	40.49	40.40	36.45	34.23	30.91	29.43	28.13	26.81	21.05	24.00
Total current assets	1,292.76	1,285.69	1,301.45	1,261.64	1,239.11	1,246.72	1,305.31	1,262.56	1,280.32	1,262.86	1,228.00	1,199.40	1,209.01	1,219.20	1,132.40	1,243.12	1,301.68	1,415.53	1,383.58	1,329.11	1,466.45	1,545.88	1,433.10	1,763.34	1,449.04	1,189.04	1,163.55	1,160.45	1,174.14	1,217.86	1,155.08	1,164.51	1,154.16	1,163.68	1,170.50	1,180.24	1,126.54	1,162.92	1,172.83	1,159.15	1,144.39	1,129.98	1,187.10	1,278.73	1,241.40	1,183.77	1,104.15	1,049.79	1,178.03	1,126.64	1,015.82	1,009.61	988.61	1,060.06	1,163.91	929.39	901.33	908.52	879.15	862.35	840.55	808.33	794.78	736.62	734.42	727.65	715.92	771.33	749.45	794.36	805.65	756.63	728.34	748.07	712.19	688.13	693.88	684.28	770.29	724.41
Total non-current assets +	1,560.53	1,565.09	1,569.64	1,482.46	1,466.76	1,464.05	1,487.59	1,458.63	1,466.22	1,468.52	1,497.25	1,476.01	1,466.10	1,449.35	1,444.47	1,442.75	1,441.32	1,440.41	1,463.56	1,449.07	1,443.12	1,453.77	1,462.05	1,434.75	1,472.13	1,486.02	934.89	911.82	918.47	926.75	942.33	931.21	945.99	949.65	952.59	940.24	944.25	946.94	959.24	931.95	924.96	913.14	907.25	910.87	893.45	913.27	925.82	933.82	928.00	933.50	934.27	916.23	903.46	909.87	901.89	884.12	888.60	884.18	849.45	863.11	866.47	862.11	794.64	780.45	797.11	802.05	774.81	693.57	683.73	694.48	721.38	739.14	703.41	691.50	692.32	672.26	666.63	626.47	568.55	567.73
Property, plant and equipment, net		922.63	930.98	846.43	838.79	838.66	852.45				868.44	850.28	283.36	288.73	830.05	289.81	287.86	825.53	845.05	823.51	289.07	305.23	315.03	311.06	320.22	315.93	319.63	292.37	297.12	303.16	308.36	296.61	300.13	306.42	313.72	310.18	316.79	318.26	319.56	307.82	293.45	281.28	270.85	249.73	233.76	236.68	238.11	233.37	229.19	228.18	229.54	222.36	216.90	212.79	202.66	189.75	187.39	184.43	182.49	182.90	180.55	176.96	168.12	163.96	164.90	165.45	151.25	149.10	146.61	149.16	156.26	161.22	159.47	156.29	154.07	146.33	146.68	142.57	142.74	144.24
Goodwill	539.06	541.52	540.67	540.99	534.20	531.45	538.27	533.95	534.49	536.69	533.08	535.28	534.22	532.51	526.07	533.15	539.68	540.29	541.21	546.28	544.63	546.03	540.04	530.68	529.04	534.12	530.79	533.96	533.57	532.60	535.93	536.11	546.04	544.42	537.79	533.95	528.99	527.75	532.71	520.09	523.49	520.15	524.37	525.85	521.81	531.41	536.34	541.98	537.33	538.69	538.28	531.38	529.14	533.36	532.33	528.56	532.83	529.26	505.87	511.90	508.47	504.08	478.24	478.96	485.93	488.87	494.14	422.65	410.73	413.58	424.96	450.36	417.46	406.09	406.62	408.76	402.83	363.95	364.69	369.78
Intangible assets	51.38	52.41	53.02	56.18	55.79	57.74	59.96	53.28	54.09	55.19	55.17	49.93	50.53	50.96	50.32	50.39	52.99	54.32	55.53	55.65	56.91	58.82	58.28	56.86	58.89	62.15	62.05	65.44	68.37	69.60	72.70	75.74	75.94	77.74	80.31	83.31	84.87	87.64	92.96	88.93	93.78	97.50	98.85	102.96	104.21	109.59	114.74	121.51	123.54	127.35	130.10	127.38	121.08	126.02	128.44	130.80	135.98	137.83	129.66	134.88	139.12	140.24	109.35	96.73	99.97	98.97	78.69	80.19	78.82	81.09	85.43	68.98	69.44	70.33	70.51	51.61	52.13	52.75	53.24	46.31
Long-term investments																										0.35	0.34	0.70	1.64	4.55	8.37	7.73	7.30		5.18
Other non-current assets
Total assets	2,853.29	2,850.78	2,871.10	2,744.10	2,705.87	2,710.77	2,792.90	2,721.20	2,746.54	2,731.39	2,725.25	2,675.41	2,675.11	2,668.55	2,576.87	2,685.87	2,743.00	2,855.94	2,847.13	2,778.18	2,909.57	2,999.65	2,895.15	3,198.09	2,921.17	2,675.06	2,098.45	2,072.27	2,092.61	2,144.61	2,097.41	2,095.71	2,100.15	2,113.32	2,123.09	2,120.48	2,070.79	2,109.86	2,132.06	2,091.10	2,069.35	2,043.13	2,094.35	2,189.60	2,134.85	2,097.03	2,029.97	1,983.61	2,106.03	2,060.13	1,950.09	1,925.85	1,892.07	1,969.93	2,065.80	1,813.50	1,789.93	1,792.70	1,728.60	1,725.46	1,707.02	1,670.44	1,589.41	1,517.06	1,531.53	1,529.70	1,490.73	1,464.90	1,433.17	1,488.84	1,527.02	1,495.78	1,431.75	1,439.57	1,404.50	1,360.38	1,360.50	1,310.75	1,338.84	1,292.14

Total current liabilities +	553.49	542.17	575.97	523.84	533.29	548.60	592.67	594.93	643.77	573.07	579.26	565.64	630.64	677.27	667.91	774.96	574.27	681.75	664.88	650.21	875.05	590.34	563.36	937.73	915.84	594.61	456.08	441.05	420.74	484.71	491.17	549.13	545.83	590.00	574.57	542.02	468.98	475.50	488.67	468.59	501.01	455.04	491.70	459.14	474.50	430.02	463.54	432.96	462.22	437.16	542.65	506.16	465.21	422.65	477.39	479.86	422.49	426.26	460.01	433.09	422.09	437.20	407.65	391.02	368.28	367.04	374.19	350.87	359.88	428.90	438.45	344.01	327.25	333.79	358.00	318.55	321.70	321.00	291.18	272.08
Accounts payable	222.64	208.48	224.51	193.04	217.49	220.65	269.42	234.55	289.61	267.48	258.88	243.98	265.08	296.17	275.72	279.36	240.59	346.30	291.63	268.87	310.22	285.64	236.33	239.91	221.76	272.08	278.69	272.63	252.47	307.49	303.24	310.49	289.97	306.27	307.75	291.88	272.28	279.64	271.38	280.22	287.04	280.14	275.92	285.39	280.75	264.77	259.46	254.89	265.86	247.89	273.46	272.41	254.29	255.25	262.21	266.75	250.27	250.28	262.11	239.30	236.75	225.72	224.93	223.71	202.82	196.50	193.59	207.60	185.73	166.26	171.96	174.87	158.36	163.94	176.66	162.29	156.29	152.74	176.62	147.78
Short-term debt	161.05	161.10	162.57	159.59	157.98	156.44	140.20	322.21	203.80	151.24	154.65	329.67	346.69	377.51	226.39	486.07	160.73	154.65	156.43	159.28	353.31	154.28	153.45	548.32	546.83	161.05	0.00	21.00	5.50	5.50	5.50	68.99	86.21	104.90	96.08	82.25	6.19	0.68	0.72	0.72	0.75	0.73	0.76	0.76	0.77	0.89	0.97	10.34	1.61	1.87	78.02	77.51	24.48	1.95	1.91	54.97	2.10	4.74	3.00	3.22	3.09	48.30	3.05	14.48	3.59	26.48	24.52	1.32	14.47	100.36	100.60	24.14	20.85	18.99	17.15	17.12	17.16	17.19	0.50	0.66
Current portion of long-term debt	4.00	4.00	4.00	4.00	4.04	4.08	4.13	49.16	66.16	4.17	4.17	20.18	38.18	65.17	68.66	167.17	0.18	0.18	0.19	0.18	197.60	0.19	0.18	395.67	395.67	0.86	0.00	21.00	5.50	5.50	5.50	68.99	86.21	104.90	96.08	82.25	6.19	0.68	0.72	0.72	0.75		1,787.59				0.10
Deferred revenue
Other current liabilities	155.36	158.58	170.45	149.46	134.25	130.96	145.09	7.45	132.13	116.88	142.49	-33.05	-5.05	-33.77	142.26	-12.17	152.13	128.59	187.61	213.10	195.47	133.33	153.94	148.20	145.92	142.85	150.89	146.21	156.49	157.14	161.84	166.51	168.07	166.50	148.88	166.48	187.41	180.86	186.49	184.69	208.60	163.89	181.31	169.30	189.49	160.63	172.80	159.99	187.53	154.72	159.50	150.40	175.86	150.23	177.14	157.50	167.26	152.43	185.51	174.04	168.54	134.91	167.50	143.45	159.03	128.98	154.16	137.84	147.07	144.81	154.71	145.00	148.04	138.32	164.20	139.14	144.87	125.22	114.06	123.63
Total non-current liabilities +	1,461.93	1,485.04	1,500.92	1,457.35	1,472.77	1,505.68	1,571.70	1,548.60	1,551.92	1,616.98	1,637.25	1,622.06	1,618.59	1,617.98	1,615.32	1,615.03	1,896.87	1,893.17	1,901.51	1,905.71	1,899.69	2,310.45	2,316.34	2,329.50	2,058.52	2,078.26	1,702.69	1,701.68	1,816.95	1,874.63	1,874.80	1,872.79	1,869.35	1,865.95	1,912.14	1,930.73	1,922.39	1,923.34	1,919.56	1,905.41	1,909.77	1,909.76	1,900.47	1,920.62	1,921.35	1,922.58	1,913.49	1,913.45	1,912.64	1,914.15	1,710.91	1,714.07	1,707.37	1,704.48	1,703.50	1,535.60	1,436.66	1,534.96	1,487.58	1,553.46	1,626.26	1,640.13	1,643.03	1,651.55	1,718.09	1,744.66	1,732.00	1,764.72	1,781.86	1,785.90	1,791.54	1,852.80	1,839.83	1,857.51	1,814.21	1,834.61	1,858.79	1,825.97	41.69	45.17
Long-term debt	823.05	842.53	861.97	882.38	902.79	938.08	978.26	978.87	978.36	1,065.30	1,065.81	1,064.91	1,065.44	1,082.18	1,083.04	1,083.92	1,381.39	1,381.93	1,382.53	1,383.15	1,389.55	1,798.15	1,796.21	1,845.59	1,550.20	1,578.44	1,594.54	1,589.66	1,708.42	1,768.31	1,768.81	1,769.31	1,769.84	1,771.30	1,771.85	1,784.48	1,784.03	1,783.61	1,783.29	1,782.88	1,782.53	1,782.11	1,786.84	1,809.04	1,809.38	1,810.10	1,810.67	1,811.38	1,811.90	1,812.40	1,612.69	1,613.25	1,613.89	1,614.76	1,615.32	1,456.38	1,354.07	1,452.48	1,410.11	1,481.38	1,542.24	1,557.14	1,559.59	1,572.27	1,635.50	1,664.71	1,653.01	1,695.79	1,712.31	1,718.56	1,724.68	1,783.93	1,768.92	1,794.54	1,758.59	1,790.98	1,813.42	1,781.02	0.62	0.84
Capital lease obligations	689.04	694.70	696.99	624.59	615.29	609.04	615.68	593.69	595.66	586.00	605.55	605.41	599.07	583.34	582.50	580.52	567.21	560.83	560.38	560.80	544.44	544.96	547.64	530.58	556.76	560.68
Other non-current liabilities	21.08	21.99	21.03	20.87	20.97	21.77	22.07	21.38	21.63	22.47	23.14	22.43	466.86	449.92	22.43	437.85	423.21	423.63	29.06	30.01	418.85	420.28	427.35	404.36	423.90	418.86	27.76	25.71	25.92	26.97	30.02	33.77	33.35	31.15	20.14	19.01	17.84	20.98	21.61	21.86	25.47	28.72	27.73	29.45	27.97	28.90	27.85	28.54	27.15	27.89	24.29	24.76	23.68	23.76	24.23	22.93	26.53	27.39	26.15	25.68	38.76	39.06	40.69	41.82
Total liabilities	2,015.42	2,027.21	2,076.89	1,981.19	2,006.06	2,054.28	2,164.36	2,143.53	2,195.69	2,190.05	2,216.50	2,187.69	2,249.23	2,295.25	2,283.23	2,390.00	2,471.14	2,574.92	2,566.39	2,555.91	2,774.74	2,900.78	2,879.70	3,267.23	2,974.36	2,672.86	2,158.77	2,142.74	2,237.69	2,359.35	2,365.97	2,421.92	2,415.18	2,455.96	2,486.71	2,472.76	2,391.38	2,398.84	2,408.23	2,374.00	2,410.78	2,364.79	2,392.17	2,379.76	2,395.86	2,352.59	2,377.03	2,346.41	2,374.85	2,351.31	2,253.57	2,220.23	2,172.58	2,127.12	2,180.89	2,015.46	1,859.15	1,961.22	1,947.58	1,986.55	2,048.35	2,077.33	2,050.68	2,042.57	2,086.38	2,111.69	2,106.18	2,115.59	2,141.74	2,214.80	2,229.98	2,196.81	2,167.08	2,191.30	2,172.21	2,153.16	2,180.49	2,146.96	332.87	317.25

Total stockholders' equity +	837.87	823.57	794.21	762.91	699.82	656.49	628.54	577.67	550.85	541.34	508.75	487.71	425.89	373.30	293.64	295.87	271.87	281.02	280.74	222.27	134.83	98.87	15.44	-69.13	-53.20	2.20	-60.32	-70.47	-145.08	-214.73	-268.56	-326.21	-315.03	-342.64	-363.62	-352.28	-320.59	-288.98	-276.17	-282.91	-341.43	-321.67	-297.82	-190.16	-261.00	-255.56	-347.05	-362.79	-268.83	-291.18	-303.48	-294.38	-280.51	-157.19	-115.09	-201.96	-69.21	-168.53	-218.98	-261.09	-341.33	-406.89	-461.27	-525.50	-554.85	-581.99	-615.45	-650.70	-708.56	-725.96	-702.96	-701.03	-735.33	-751.73	-767.71	-792.78	-819.99	-836.21	1,005.97	974.88
Common stock and paid-in capital	-108.58	-99.74	-103.87	-100.34	-126.34	-136.13	-112.15	-120.83	-115.80	-110.91	-116.02	-94.48	-105.48	-117.21	-146.54	-122.96	-100.40	-97.29	-76.23	-66.55	-77.78	-75.43	-101.67	-115.53	-123.12	-101.26	-116.12	-93.32	-96.76	-100.69	-88.79	-90.81	-68.92	-81.64	-80.54	-91.68	-109.31	-117.29	-98.61	-92.44	-78.32	-86.43	-79.15	-63.22	-74.14	-44.27	-27.00	-1.55	-0.22	35.92	81.61	155.52	241.86	430.07	531.16	509.91	712.15	680.65	660.32	672.57	661.48	645.19	631.76	609.55	621.32	628.74	621.41	613.14	586.76	593.96	633.02	657.43	652.48	648.48	646.84	633.70	619.94	617.22	78.46	77.99	0.00
Retained earnings	946.46	923.31	898.08	863.25	826.15	792.62	740.69	698.50	666.65	652.25	624.77	582.19	531.37	490.51	440.17	418.83	372.27	378.31	356.97	288.82	212.61	174.30	117.11	46.40	69.93	103.45	55.80	22.85	-48.31	-114.04	-179.76	-235.40	-246.11	-261.00	-283.08	-260.59	-211.28	-171.68	-177.56	-190.47	-263.11	-235.23	-218.67	-126.95	-186.87	-211.29	-320.05	-361.24	-268.60	-327.10	-385.09	-449.90	-522.37	-587.26	-646.24	-711.87	-781.36	-849.17	-879.31	-933.66	-1,002.80	-1,052.08	-1,093.03	-1,135.06	-1,176.17	-1,210.73	-1,236.86	-1,263.83	-1,295.32	-1,319.92	-1,335.98	-1,358.46	-1,387.82	-1,400.21	-1,414.55	-1,426.48	-1,439.93	-1,453.43	927.51	896.89
Common shares outstanding	100	101	102	103	105	105	105	106	107	109	109	110	110	109	109	109	111	114	115	115	114	114	113	112	116	117	119	121	121	121	120	122	125	129	131	136	141	145	144	148	148	152	156	159	160	159	158	163	166	168	171	174	178	183	185	188	192	190	185	189	188	187	182	184	184	184	182	184	183	183	182	183	183	183	181	183	183	182	178	179	172

Balance Sheet - Sally Beauty Holdings, Inc. (SBH)

Balance Sheet - Sally Beauty Holdings, Inc. (SBH)