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 +	607.01	505.88	764.72	711.21	924.04	177.11	575.62	209.47	350.95	124.01	335.19	529.87	298.59	323.73	177.87	78.79	228.79	150.79	208.52	179.10
Cash and cash equivalents	607.01	505.88	737.61	652.79	694.84	176.44	575.62	209.47	350.95	123.95	255.53	433.66	207.80	218.68	139.36	64.75	197.41	150.78	154.22	95.61
Short-term investments		0.00	27.11	58.42	229.20	0.66			0.00	0.06	79.66	96.21	90.79	105.05	38.51	14.04	31.38	0.01	54.30	83.50
Accounts receivable, net	667.22	660.22	337.70	304.74	316.34	309.55	261.93	221.62	234.20	199.87	114.68	91.70	67.25	37.29	19.07	17.42	11.93	14.08	15.37	11.99
Inventories				0.00	4.63	0.00	0.00		0.00	0.00	0.00	0.39	0.00	0.00	0.31	0.00
Other current assets	96.17	105.97	88.57	68.32	60.29	136.19	49.35	29.24	35.29	24.18	30.42	24.62	23.19	16.48	15.95	19.29	15.73	9.64	6.79	7.42
Total current assets	1,370.40	1,272.07	1,190.99	1,084.27	1,300.67	622.84	886.89	460.33	620.43	348.00	482.81	646.57	389.03	377.50	212.90	115.50	256.45	174.52	230.67	198.51
Total non-current assets +	2,292.91	2,432.27	2,280.03	2,449.00	2,469.61	3,042.49	2,618.96	2,100.50	1,832.67	1,714.33	1,310.06	1,059.02	764.76	617.67	438.27	417.12	157.55	147.52	119.74	89.65
Property, plant and equipment, net				178.18	216.83	156.58	127.82	98.81	79.77	68.09	57.44	38.22	31.20	19.60	14.44	13.57	13.37	18.94	23.51	18.95
Goodwill	1,607.54	1,580.26	1,546.07	1,591.47	1,531.46	1,525.00	1,633.03	1,380.38	1,196.61	1,122.81	807.66	635.68	457.42	407.83	279.02	281.85	81.26	72.78	39.45	30.95
Intangible assets	344.21	57.40	32.37	462.82	572.73	696.86	556.55	526.47	485.75	511.69	352.64	311.80	223.53	165.32	98.07	99.95	39.09	36.79	29.22	21.40
Long-term investments	93.23	158.19	140.91	127.87	122.59	97.50	100.08	83.83	57.72	0.00	78.56	60.51	47.35	19.84	43.08	8.18
Other non-current assets
Total assets	3,663.31	3,704.33	3,471.02	3,533.27	3,770.28	3,665.33	3,505.85	2,560.83	2,453.09	2,062.33	1,792.87	1,705.59	1,153.79	995.17	651.17	532.62	414.00	322.04	350.41	288.16

Total current liabilities +	1,074.95	899.65	431.83	432.45	497.24	882.56	833.10	307.32	265.10	454.09	196.66	159.37	114.89	78.93	57.80	57.89	28.92	32.40	36.87	33.31
Accounts payable	151.29	164.35	123.26	120.83	130.98	197.86	238.06	166.52	169.84	178.07	114.38	95.31	69.57	39.87	24.07	25.11	15.94	16.92	17.52	17.12
Short-term debt	156.10	8.67	14.46	41.87	81.77	426.44	412.46	12.92	1,001.94	178.82	0.21	0.26	3.46	3.04	1.85	1.80				0.15
Current portion of long-term debt	148.69				54.61	396.80	385.53		1,001.94	178.82	592.40	593.75
Deferred revenue
Other current liabilities	568.06	507.25	109.57	104.00	95.77	61.69	1.97	0.32	0.01	0.06	0.36	0.34	5.54	5.52	5.54	14.04	1.56	1.80	14.71	4.51
Total non-current liabilities +	834.78	993.81	1,146.19	1,208.21	1,305.31	1,571.76	1,361.55	1,217.76	1,167.69	693.70	706.01	721.60	332.48	321.65	39.00	42.99	48.91	39.67	30.92	0.11
Long-term debt	717.82	864.28	1,001.31	999.05	1,036.02	1,182.22	1,062.93	1,013.13	1,001.94	601.75	592.04	593.35	245.67	245.19	0.00	0.00
Capital lease obligations				56.15	80.86	131.39	131.00			0.06	0.15	0.14
Other non-current liabilities	36.87	47.71	46.67	75.38	80.09	375.10	178.42	110.71	83.65	50.01	54.15	59.97	39.79	44.06	26.90	27.69
Total liabilities	1,909.73	1,893.45	1,578.02	1,640.66	1,802.55	2,454.31	2,194.65	1,525.09	1,432.79	1,147.79	902.66	880.96	447.37	400.58	96.80	100.88	77.83	72.06	67.80	33.42

Total stockholders' equity +	1,753.58	1,810.88	1,893.00	1,892.61	1,967.73	1,211.02	1,311.19	1,035.74	1,020.31	914.54	890.21	824.63	706.42	594.60	554.38	431.75	336.17	249.98	282.61	254.74
Common stock and paid-in capital	416.03	409.85	401.04	354.78	452.37	401.91	419.67	266.17	297.24	254.15	263.42	271.04	221.57	169.86	81.78	50.60	34.50	15.14	120.33	142.01
Retained earnings	1,337.54	1,401.03	1,491.96	1,537.83	1,515.36	809.11	891.53	769.58	723.06	660.38	626.79	553.58	484.85	424.74	472.60	381.15	301.67	234.84	162.28	112.74
Common shares outstanding	41	45	46	47	48	47	49	49	49	48	48	47	46	46	46	46	45	46	51	51

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 +	519.72	607.01	503.37	457.26	431.01	505.88	386.12	687.23	751.18	764.72	690.42	714.91	760.51	711.21	676.81	720.83	867.18	924.04	657.19	465.25	372.63	177.11	664.51	616.82	526.55	575.62	94.57	155.48	226.61	209.47	303.52	357.77	331.77	350.95	402.54	330.81	187.47	124.01	325.47	364.67	312.58	335.19	357.78	513.12	477.78	529.87	622.42	653.57	279.37	298.59	307.22	323.87	293.97	323.73	431.14	184.62	164.75	177.87	163.20	150.96	123.81	78.79	228.90	223.32	222.39	228.79	219.52	192.60	168.22	150.79	140.75	138.85	166.81	208.52	229.77	222.60	207.06	179.10	156.45	155.15	139.85
Cash and cash equivalents	519.72	607.01	503.37	457.26	431.01	505.88	386.12	687.23	734.78	737.61	660.62	679.09	721.50	652.79	621.92	648.29	629.03	694.84	546.47	347.86	371.97	176.44	567.93	616.82	526.55	575.62	94.57	155.48	226.61	209.47	303.52	357.37	331.37	350.95	402.54	330.74	187.41	123.95	285.56	313.75	242.76	255.53	272.37	415.93	392.02	433.66	515.00	591.88	208.07	207.80	199.18	214.93	193.13	218.68	287.51	142.87	135.68	139.36	134.19	129.71	106.92	64.75	212.70	211.99	184.01	197.41	188.35	192.58	168.21	150.78	140.72	138.78	151.22	154.22	132.10	108.15	103.88	95.61	73.44	66.94	50.73
Short-term investments						0.00	0.00	0.00	16.40	27.11	29.80	35.82	39.01	58.42	54.90	72.54	238.15	229.20	110.72	117.40	0.66	0.66	96.58								0.00	0.40	0.40	0.00	0.00	0.07	0.07	0.06	39.91	50.92	69.82	79.66	85.41	97.19	85.76	96.21	107.42	61.69	71.30	90.79	108.04	108.95	100.85	105.05	143.63	41.74	29.07	38.51	29.01	21.25	16.89	14.04	16.20	11.33	38.39	31.38	31.17	0.02	0.01	0.01	0.03	0.06	15.60	54.30	97.67	114.46	103.18	83.50	83.00	88.21	89.12
Accounts receivable, net	397.46	667.22	473.16	523.01	517.86	660.22	470.55	450.39	446.88	337.70	291.49	285.91	277.76	304.74	232.30	243.30	263.66	316.34	268.35	249.01	242.42	309.55	192.80	188.38	204.78	261.93	203.87	174.14	176.74	221.62	176.76	179.72	174.41	234.20	187.48	181.53	172.06	199.87	114.58	106.37	98.33	114.68	97.38	87.32	82.57	91.70	75.02	70.83	63.67	67.25	64.28	62.27	56.16	37.29	25.33	20.24	19.91	19.07	17.72	17.18	17.64	17.42	13.17	11.18	11.64	11.93	13.44	13.91	14.13	14.08	15.00	15.13	16.34	15.37	16.05	12.98	11.76	11.99	11.22	10.85	10.14
Inventories								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	0.39	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
Other current assets	518.32	96.17	148.02	122.20	123.45	105.97	94.35	93.53	95.04	88.57	81.76	74.04	68.31	68.32	66.19	60.96	62.09	60.29	73.46	65.12	60.45	136.19	46.59	47.94	50.76	49.35	94.11	71.43	64.42	29.24	33.86	36.41	31.99	35.29	40.19	293.12	48.35	24.18	11.60	13.07	14.21	32.94	44.53	31.65	26.76	24.62	32.27	37.07	26.45	23.19	25.51	20.87	18.33	16.48	14.29	8.37	11.29	15.95	19.31	10.31	16.91	19.29	9.09	8.42	9.93	15.73	13.95	11.46	6.60	9.64	8.54	6.01	6.47	6.79	8.18	6.80	5.67	7.42	6.54	4.09	3.74
Total current assets	1,435.50	1,370.40	1,124.55	1,102.47	1,072.32	1,272.07	951.02	1,231.15	1,293.10	1,190.99	1,063.66	1,074.86	1,106.58	1,084.27	975.30	1,025.08	1,192.93	1,300.67	888.27	661.98	675.50	622.84	807.32	853.15	782.10	886.89	347.30	365.34	435.56	460.33	514.15	573.49	537.77	620.43	630.21	805.46	383.71	348.00	466.62	493.51	430.61	482.81	499.68	632.09	587.10	646.57	729.70	761.47	369.49	389.03	397.01	407.02	368.47	377.50	470.76	213.23	195.96	212.90	200.22	178.44	158.36	115.50	251.16	242.93	243.96	256.45	246.90	217.96	188.95	174.52	164.29	159.99	189.62	230.67	254.00	242.38	224.49	198.51	174.20	170.09	153.73
Total non-current assets +	1,958.79	2,292.91	2,352.39	2,416.94	2,443.56	2,432.27	2,468.43	2,432.67	2,433.93	2,280.03	2,319.56	2,394.43	2,420.48	2,449.00	2,457.76	2,518.01	2,470.24	2,469.61	2,942.38	3,041.39	3,028.15	3,042.49	2,535.67	2,566.30	2,586.80	2,618.96	2,548.39	2,444.60	2,207.35	2,100.50	2,003.02	1,907.17	1,914.45	1,832.67	1,674.47	1,722.20	1,718.84	1,714.33	1,302.53	1,299.65	1,341.22	1,310.06	1,265.32	1,094.72	1,111.13	1,059.02	910.31	878.35	808.80	764.76	741.08	696.86	671.36	617.67	454.45	436.06	441.98	438.27	436.68	429.10	411.76	417.12	222.85	200.22	194.71	157.55	146.16	147.55	157.71	147.52	138.13	140.74	112.35	119.74	101.66	90.14	80.99	89.65	91.16	87.41	87.00
Property, plant and equipment, net												192.38	187.03	178.18	171.18	214.72	160.40	216.83	454.69	254.61	155.80	156.58	147.27	144.49	136.44	127.82	207.63	110.70	104.64	98.81	98.02	91.08	85.85	79.77	71.33	71.17	69.71	68.09	61.44	60.05	56.37	57.44	59.83	36.78	36.62	38.22	38.79	40.66	38.83	31.20	30.14	28.45	24.87	19.60	13.94	14.10	14.21	14.44	14.34	14.62	13.54	13.57	11.41	11.48	11.86	13.37	15.81	16.55	17.95	18.94	20.30	21.24	22.31	23.51	21.29	19.41	18.16	18.95	18.61	18.70	17.01
Goodwill	1,343.82	1,607.54	1,606.18	1,619.48	1,598.61	1,580.26	1,572.85	1,626.27	1,624.63	1,546.07	1,539.66	1,599.90	1,597.68	1,591.47	1,579.96	1,603.34	1,557.08	1,531.46	1,861.33	1,837.54	1,777.75	1,525.00	1,661.55	1,637.29	1,637.19	1,633.03	1,626.27	1,589.70	1,415.64	1,380.38	1,314.30	1,260.81	1,257.52	1,196.61	1,107.99	1,139.43	1,138.70	1,122.81	853.79	840.95	829.01	807.66	772.92	674.08	669.37	635.68	533.40	514.54	483.26	457.42	441.69	433.94	429.29	407.83	293.69	289.26	290.10	279.02	279.01	277.95	277.36	281.85	113.13	93.71	90.12	81.26	81.07	81.15	80.36	72.78	66.14	67.26	39.72	39.45	36.89	31.14	31.00	30.95	30.51	23.90	21.26
Intangible assets	314.13	344.21	375.32	397.63	416.07	425.75	470.77	385.82	400.56	325.41	367.94	401.64	433.31	462.82	498.45	536.74	544.65	572.73	641.16	676.15	676.70	696.86	459.57	490.44	526.66	556.55	604.91	561.59	513.45	526.47	496.98	473.82	494.59	485.75	431.07	468.09	497.20	511.69	325.65	344.25	362.69	352.64	366.09	316.17	329.30	311.80	263.50	254.83	246.26	223.53	196.81	198.67	195.65	165.32	101.56	101.91	103.74	98.07	100.37	102.00	104.41	99.95	44.85	43.72	41.58	39.09	37.36	38.53	39.95	36.79	32.69	33.84	29.00	29.22	27.35	23.11	22.79	21.40	20.81	18.55	21.05
Long-term investments	100.08	93.23	119.56	139.81	167.16	158.19	152.82	152.42	139.96	140.91	140.17	114.36	116.06	127.87	124.23	128.46	121.55	122.59	110.72	117.40	138.70	97.50	96.58	94.04	98.02	100.08	96.79	104.00	93.73	83.83	82.52	70.22	64.95	57.72					53.42	42.54	81.90	78.56	52.89	54.18	61.72	60.51	61.42	54.93	35.70	47.35	66.90	29.00	16.12	19.84	38.69	22.22	28.59	43.08	30.64	20.69	2.89	8.18	43.41	41.53
Other non-current assets
Total assets	3,394.29	3,663.31	3,476.93	3,519.41	3,515.88	3,704.33	3,419.45	3,663.81	3,727.03	3,471.02	3,383.23	3,469.29	3,527.07	3,533.27	3,433.07	3,543.10	3,663.17	3,770.28	3,830.66	3,703.37	3,703.66	3,665.33	3,342.99	3,419.45	3,368.89	3,505.85	2,895.69	2,809.93	2,642.91	2,560.83	2,517.16	2,480.66	2,452.22	2,453.09	2,304.69	2,527.66	2,102.55	2,062.33	1,769.15	1,793.15	1,771.83	1,792.87	1,765.00	1,726.81	1,698.24	1,705.59	1,640.00	1,639.82	1,178.28	1,153.79	1,138.09	1,103.88	1,039.83	995.17	925.21	649.28	637.93	651.17	636.91	607.54	570.12	532.62	474.00	443.14	438.67	414.00	393.06	365.51	346.66	322.04	302.42	300.72	301.97	350.41	355.66	332.52	305.47	288.16	265.36	257.50	240.73

Total current liabilities +	863.72	1,074.95	698.01	692.84	704.77	899.65	667.39	643.81	663.33	431.83	419.50	436.04	441.18	432.45	416.46	484.05	432.19	497.24	1,028.40	845.02	867.53	882.56	768.91	772.18	368.68	833.10	412.44	387.71	334.96	307.32	294.45	263.92	241.94	265.10	225.85	483.67	477.11	454.09	180.49	185.25	167.72	196.66	165.43	164.34	157.87	159.37	130.50	130.22	114.58	114.89	116.47	113.59	99.79	78.93	66.33	63.82	59.28	57.80	53.50	55.89	55.65	57.89	33.89	31.30	47.82	28.92	30.07	32.29	35.34	32.40	33.53	40.60	41.87	36.87	34.86	32.16	29.42	33.31	24.61	21.85	21.85
Accounts payable	121.68	151.29	472.07	140.40	140.91	164.35	371.50	367.89	360.15	123.26	127.82	127.15	143.97	120.83	212.93	191.92	213.00	130.98	228.98	198.22	201.14	197.86	177.82	166.29	162.66	238.06	226.37	204.69	186.96	166.52	158.92	143.25	127.71	169.84	134.62	135.47	145.93	178.07	101.83	106.51	82.81	114.38	89.64	87.08	81.01	95.31	70.78	65.59	54.08	69.57	68.43	67.09	57.12	39.87	28.44	26.24	23.22	24.07	22.90	25.09	25.12	25.11	19.84	15.75	16.56	15.94	16.72	17.68	16.42	16.92	18.35	22.77	18.34	17.52	20.07	14.83	15.34	17.12	13.74	9.71	13.01
Short-term debt	148.81	156.10		10.80		8.67	10.47	6.70	18.02	14.46	4.99	11.05		41.87	23.17	93.37	26.46	81.77	599.69	432.95	430.22	426.44	421.65	417.69	26.72	412.46	24.08	18.07	18.94	12.92	8.19	3.81	1,004.80	1,001.94	999.20	246.65	224.15	178.82	0.19	0.03	0.20	0.21	0.25	0.32	0.44	0.26	1.78	6.41	5.18	3.46	6.83	6.08	4.38	3.04	4.01	3.70	2.37	1.51	3.02	1.93	1.12	2.37	18.14	13.04	2.08	23.13	15.32	16.22	11.03							0.00	0.02	0.15	0.29	0.42	0.45
Current portion of long-term debt	148.81	148.69														68.51		54.61	568.05	402.13	399.89	396.80	393.98	391.09		385.53			18.94			1,007.69	1,004.80	1,001.94	999.20	1,243.03	224.12	780.56	0.19	0.03	0.20	592.40				593.75
Deferred revenue
Other current liabilities	458.47	568.06	22.80	343.60	331.78	507.25	81.40	70.84	85.28	109.57	103.95	109.12	96.28	104.00	-11.45	0.20	0.29	95.77	0.04	8.85	9.54	61.69	0.90	3.89	1.65	1.97	2.30	7.27	2.01	0.32	0.42	0.29	0.29	0.01	4.45	0.55	0.01	0.06	2.21	4.15	5.73	0.36	0.36	0.36	0.19	0.34	0.54	0.91	5.71	5.54	5.54	5.53	5.53	5.52	5.52	5.52	5.53	5.54	0.98	1.70	1.70	14.04	19.84	15.75	16.56	24.70	16.72	17.68	16.42	1.80	1.33	3.82	8.94	4.65	0.17	3.13	-26.27	1.87	10.58	1.87	-5.99
Total non-current liabilities +	809.06	834.78	955.86	983.91	989.74	993.81	999.74	1,150.12	1,161.69	1,146.19	1,159.59	1,170.56	1,191.27	1,208.21	1,222.97	1,264.85	1,365.49	1,305.31	1,433.00	1,563.85	1,561.21	1,571.76	1,397.74	1,384.10	1,759.13	1,361.55	1,398.88	1,350.12	1,251.30	1,217.76	1,177.89	1,186.13	1,179.11	1,167.69	1,098.30	1,088.43	695.01	693.70	690.46	689.51	696.08	706.01	727.60	713.27	725.41	721.60	705.95	716.01	335.34	332.48	346.78	345.89	329.98	321.65	290.55	41.95	38.42	39.00	51.01	47.45	45.72	42.99	39.44	37.46	35.57	48.91	47.63	42.88	41.23	39.67	36.46	34.34	32.70	30.92	28.64	28.06	26.37	0.11	0.09	0.11	0.23
Long-term debt	718.26	717.82	865.94	865.38	864.83	864.28	863.74	1,002.46	1,001.88	1,001.31	1,000.74	1,000.18	999.62	999.05	998.50	1,033.70	1,122.95	1,036.02	1,110.70	1,189.73	1,186.44	1,182.22	1,075.07	1,071.36	1,455.45	1,062.93	1,150.52	1,119.44	1,015.97	1,013.13	1,010.57	1,007.69	1,004.80	1,001.94	999.20	996.38	604.27	601.75	599.27	596.81	594.41	601.33	599.18	597.21	595.33	593.35	591.46	589.60	245.80	245.67	245.55	245.43	245.31	245.19	245.08	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00																0.00	0.12
Capital lease obligations														56.15	61.51	68.50	76.18	80.86	116.16	112.57	110.80	131.39	115.24	117.88	120.40	131.00	95.01	71.15	73.57										0.01	0.08	0.14	0.15	0.18	0.20	0.07	0.14
Other non-current liabilities	34.39	36.87	38.90	41.89	44.00	47.71	74.91	74.50	78.88	46.67	91.26	66.68	68.14	75.38	45.44	78.39	42.95	80.09	44.26	39.72	58.39	375.10	311.44	189.49	186.20	178.42	70.46	68.87	141.83	122.39	127.05	138.60	132.60	127.43	58.13	57.23	50.17	50.01	48.86	45.48	55.21	54.15	54.67	44.38	58.06	59.97	41.83	48.57	42.38	39.79	47.56	46.22	45.51	44.06	34.16	30.64	28.26	26.90	30.97	29.87	28.15	27.69	39.08	37.46
Total liabilities	1,672.78	1,909.73	1,678.03	1,676.75	1,694.51	1,893.45	1,667.13	1,793.93	1,825.02	1,578.02	1,579.09	1,606.61	1,632.45	1,640.66	1,639.42	1,748.90	1,797.68	1,802.55	2,461.40	2,408.87	2,428.75	2,454.31	2,166.66	2,156.28	2,127.81	2,194.65	1,811.32	1,737.83	1,586.26	1,525.09	1,472.34	1,450.05	1,421.05	1,432.79	1,324.15	1,572.10	1,172.13	1,147.79	870.95	874.76	863.79	902.66	893.03	877.61	883.28	880.96	836.44	846.23	449.92	447.37	463.26	459.48	429.77	400.58	356.87	105.77	97.70	96.80	104.51	103.34	101.37	100.88	73.33	68.76	83.39	77.83	77.70	75.17	76.57	72.06	69.98	74.94	74.57	67.80	63.50	60.22	55.79	33.42	24.70	21.95	22.08

Total stockholders' equity +	1,721.51	1,753.58	1,798.91	1,842.66	1,821.37	1,810.88	1,752.31	1,869.89	1,902.01	1,893.00	1,804.14	1,862.68	1,894.62	1,892.61	1,793.65	1,794.20	1,865.49	1,967.73	1,369.26	1,294.50	1,274.91	1,211.02	1,176.34	1,263.17	1,241.08	1,311.19	1,084.37	1,072.10	1,056.65	1,035.74	1,044.82	1,030.61	1,031.17	1,020.31	980.54	955.56	930.43	914.54	898.19	918.39	908.04	890.21	871.97	849.20	814.96	824.63	803.56	793.59	728.37	706.42	676.37	645.41	610.64	594.70	568.33	543.51	540.24	554.38	532.40	504.20	468.75	431.75	400.68	374.38	355.28	336.17	315.36	290.34	270.10	249.98	232.44	225.78	227.40	282.61	292.15	272.30	249.68	254.74	240.66	235.55	218.65
Common stock and paid-in capital	389.32	416.03	424.29	433.19	414.65	409.85	417.23	398.34	398.17	401.04	377.16	369.80	363.95	354.78	324.13	342.88	356.69	452.37	437.78	401.90	392.84	401.91	394.20	412.94	408.43	419.67	316.18	320.06	314.48	266.17	304.39	299.88	307.61	297.24	288.15	276.53	261.88	254.15	263.81	261.36	268.04	263.42	265.16	264.37	253.91	271.04	267.99	273.24	230.05	221.57	200.39	184.53	174.66	169.96	163.47	80.85	82.78	81.78	79.91	64.04	57.09	50.60	46.39	39.76	35.97	34.50	31.40	25.71	16.60	15.14	17.87	225.78	227.40	120.33	292.15	272.30	136.95	142.01	240.66	235.55	155.96
Retained earnings	1,332.19	1,337.54	1,374.62	1,409.47	1,406.72	1,401.03	1,335.08	1,471.54	1,503.84	1,491.96	1,426.98	1,492.88	1,530.67	1,537.83	1,469.52	1,451.32	1,508.80	1,515.36	931.48	892.61	882.07	809.11	782.14	850.23	832.65	891.53	768.19	752.04	742.17	769.58	740.43	730.73	723.56	723.06	692.39	679.03	668.55	660.38	634.39	657.04	640.00	626.79	606.81	584.83	561.05	553.58	535.57	520.35	498.32	484.85	475.98	460.88	435.98	424.74	404.86	462.66	457.46	472.60	452.49	440.17	411.66	381.15	354.29	334.62	319.31	301.67	283.97	264.63	253.50	234.84	214.57			162.28			112.74	112.74			62.69
Common shares outstanding	38	39	42	44	44	47	44	51	46	51	46	47	47	52	47	47	52	49	49	48	47	46	46	47	48	49	49	49	49	49	49	49	49	48	49	49	49	48	47	48	48	49	48	48	48	47	47	47	47	46	46	46	46	45	45	46	47	47	46	47	47	47	46	46	45	45	45	45	45	45	45	46	48	48	51	51	51	51	51	51	51

Balance Sheet - ZIFF DAVIS, INC. (ZD)

Balance Sheet - ZIFF DAVIS, INC. (ZD)