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 +	270.52	609.06	482.93	139.09	700.60	326.49	217.76	221.66	228.78	239.84	281.47	328.78	277.72	336.95	252.54	1.34	14.41	1.94	126.29	4,951.89
Cash and cash equivalents	50.16	459.85	372.41	55.50	583.61	186.92	94.97	67.23	31.82	75.94	69.30	92.67	130.62	191.44	122.76	41.27	15.01	17.28	20.23	60.05
Short-term investments	220.36	149.21	110.52	83.59	116.98	139.57	122.79	154.43	196.96	163.90	212.17	236.11	147.10	145.51	129.78	-39.93	-0.60	-15.35	106.06	4,891.84
Accounts receivable, net	18.55	19.57	19.22	9.38	7.34	6.77	3.63	3.35	3.51	2.68	2.46	2.66	2.56	6.04	5.53		4.80	5.95	6.09	5.47
Inventories			43.96	2,395.23	-594.35	-195.16	-99.83	-72.86	-249.15	-311.56	4.25	3.69	7.30	7.66	9.39	3.70	2.57	0.15	0.18	0.40
Other current assets			391.81	2.68	2.87	1.47	1.16	1.07	1.29	1.15	1.04	0.75	0.70	2.23	3.64	950.26	991.35	896.22	782.55	84.96
Total current assets	68.72	628.63	502.15	151.15	710.80	334.73	222.55	226.07	233.57	243.66	284.97	332.19	280.98	345.22	261.71	41.27	15.01	23.24	26.33	65.52
Total non-current assets +	213.50	5,602.13	5,508.77	3,326.13	2,749.34	1,598.59	1,336.69	1,257.01	1,160.29	916.61	850.18	768.21	773.14	840.59	896.48	1,089.04	1,141.51	1,021.40	930.59	880.13
Property, plant and equipment, net				61.12	62.99	29.72	23.82	22.71	23.05	16.56	16.86	16.28	15.20	15.59	14.66	14.48	14.31	13.86	15.62	15.97
Goodwill	63.27	63.27	63.27	63.27	63.42	17.52	17.52	17.52	17.52	11.93	11.93	11.93	12.45	12.45	12.45	13.68	15.95	15.95	15.95	11,938.71
Intangible assets	29.72	44.19	54.02	10.82	11.62	1.72	2.25	2.86	3.72	1.08	1.21	1.33	3.52	3.82	4.21	4.84	5.41	5.92	6.44	5.47
Long-term investments	641.37	636.10	629.41	644.28	522.95	206.67	1,369.72	1,345.49	1,089.98	869.61	790.99	707.68	709.90	771.75	833.24
Other non-current assets
Total assets	6,258.82	6,230.76	6,010.92	3,477.28	3,460.14	1,933.32	1,559.24	1,483.08	1,393.86	1,160.27	1,135.14	1,100.40	1,054.12	1,185.81	1,158.19	1,130.31	1,156.52	1,044.64	956.91	943.56

Total current liabilities +	11.03	5,528.34	5,386.12	3,052.49	3,037.24	1,704.10	1,344.12	1,277.21	1,227.80	1,004.11	985.02	956.42	947.38	1,067.03	1,028.31	1,006.87	1,027.28	900.69	816.38	804.95
Accounts payable				1.34	3.44	1.70	0.33	0.60	0.07	0.07	0.11	0.17	0.23	0.34	0.57	979.52	990.94	2.35	2.79	2.24
Short-term debt	11.03	11.84	1.80	40.00	4.14	1.05	2.45	60.81	21.73	3.20	6.67	4.81	10.14	13.76	17.82	16.04	20.40	52.97	47.69	28.52
Current portion of long-term debt			0.00	40.00	0.00		1.23	60.81	21.73	3.20	6.67	4.81
Deferred revenue
Other current liabilities	4,255.47	5,528.34	5,386.12	3,011.14	3,029.66	1,701.35	1,341.33	1,212.34	1,206.00	1,000.84	978.24	951.44	937.01	1,052.93	1,009.92	990.83	1,006.87	845.37	765.90	774.18
Total non-current liabilities +	5,668.95	161.36	113.66	60.51	72.21	34.20	22.32	22.68	2.33	1.86	3.16	3.51	3.45	4.75	8.64	0.93	1.43	16.57	20.29	29.37
Long-term debt	89.06	123.72	72.30	43.07	52.90	24.43	15.00	15.00	0.00	0.00	0.00	0.00	0.00	0.00	0.46	0.46		7.95	12.49	21.00
Capital lease obligations	11.03	11.84	12.86	9.91	11.57	4.87	4.79
Other non-current liabilities						13.16	8.87	11.74	5.61	5.28	6.04	6.12	7.22	8.75	8.75
Total liabilities	5,668.95	5,689.70	5,499.78	3,112.99	3,109.44	1,738.30	1,366.43	1,299.89	1,230.12	1,005.97	988.18	959.93	950.83	1,071.78	1,036.94	1,007.80	1,028.71	917.26	836.68	832.23

Total stockholders' equity +	589.87	541.07	511.14	364.29	350.69	195.02	192.80	183.19	163.74	154.30	146.97	140.47	103.30	114.03	121.25	122.51	127.81	127.39	120.24	111.33
Common stock and paid-in capital	356.30	350.90	348.85	192.67	200.73	53.81	61.38	62.61	64.07	63.34	63.87	63.97	31.86	32.95	30.45	30.06	31.66	31.25	29.87	29.05
Retained earnings	233.58	190.17	162.29	171.61	149.97	141.21	131.43	120.57	99.66	90.96	83.10	76.50	71.44	81.08	90.80	92.46	96.15	96.14	90.37	82.28
Common shares outstanding	33	33	27	20	13	12	13	13	13	13	13	11	8	8	8	8	8	8	8	8

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 +	236.18	270.52	530.63	372.66	568.15	609.06	316.96	270.48	294.06	482.93	187.85	123.90	119.23	139.09	249.65	497.70	677.67	700.60	415.98	351.15	351.19	326.49	295.81	212.30	200.63	217.76	242.28	184.69	209.63	221.66	216.45	219.05	225.25	228.78	257.31	255.67	226.92	239.84	249.89	256.89	279.81	281.47	279.18	287.97	312.83	328.78	329.20	295.54	284.75	277.72	241.16	217.28	261.14	336.95	22.01	23.04	19.17	252.54	26.52	21.23	19.07	1.34	21.76	16.65	14.35	14.41	13.70	20.50	24.60	1.94	21.88	19.53	17.24	17.20	29.45	21.81	50.84	4,951.89	24.40	20.33	36.84
Cash and cash equivalents	44.05	50.16	416.51	184.98	389.01	459.85	183.62	138.88	114.56	372.41	108.71	45.83	37.71	55.50	163.31	403.01	570.98	583.61	310.85	237.19	227.09	186.92	156.46	126.28	96.25	94.97	103.37	39.28	58.82	67.23	48.78	43.48	42.00	31.82	43.92	54.08	48.85	75.94	75.10	61.21	73.07	69.30	58.75	59.76	72.72	92.67	105.92	92.71	132.50	130.62	105.30	121.94	118.90	191.44	160.43	160.30	149.81	122.76	118.81	66.83	50.39	41.27	39.78	32.30	26.00	15.01	15.30	22.12	24.60	17.28	22.40	19.88	24.16	20.23	23.61	32.30	45.76	60.05	40.65	28.60	32.73
Short-term investments	192.13	220.36	114.12	187.68	179.15	149.21	133.34	131.59	179.50	110.52	79.14	78.07	81.53	83.59	86.35	94.69	106.70	116.98	105.13	113.96	124.10	139.57	139.35	86.02	104.38	122.79	138.91	145.41	150.81	154.43	167.68	175.57	183.26	196.96	213.39	201.59	178.07	163.90	174.79	195.68	206.74	212.17	220.43	228.21	240.11	236.11	223.27	202.83	152.25	147.10	135.86	95.34	142.24	145.51	-138.42	-137.27	-130.64	129.78	-92.29	-45.60	-31.31	-39.93	-18.01	-15.65	-11.65	-0.60	-1.60	-1.62		-15.35	-0.51	-0.34	-6.93	-3.04	5.84	-10.49	5.08	4,891.84	-16.26	-8.27	4.11
Accounts receivable, net	20.68	18.55	20.41	19.82	20.56	19.57	19.99	19.64	19.54	19.22	15.68	10.08	8.22	9.38	7.44	7.09	7.26	7.34	5.11	5.39	6.01	6.77	7.78	6.17	3.67	3.63	4.03	4.45	3.76	3.35	3.60	3.03	3.25	3.51	3.12	2.87	2.75	2.68	2.47	2.58	2.60	2.46	2.62	2.52	2.60	2.66	2.64	2.62	3.31	2.56	16.19	7.50	8.90	6.04			4.81	5.53							4.78		5.96	5.75	6.00	5.95	6.19	6.45	6.90	6.09	6.09	5.55	5.08	5.47	5.23	4.27	4.61
Inventories								-158.52	23.54	43.96	-140.25	-69.09	-57.55	2,395.23	-174.08	-413.21	-581.77	-594.35	-720.45	-582.57	0.21		0.04	0.04	0.04	0.07	0.07	0.52	0.98	1.22	1.52	1.57	1.57	1.79	1.81	2.30	2.35	2.48	2.20	1.90	3.90	4.25	2.88	2.50	3.47	3.69	4.80	4.20	4.67	7.30	29.41	6.41	8.37	7.66	8.42	11.50	11.42	9.39	9.87	7.88	4.80	3.70	1.52	1.43	2.40	2.57	2.06	2.21	1.46	0.15				0.18	0.75	0.31	0.40	0.40	0.05	0.05	0.05
Other current assets				-318.15		-19.57	205.49	161.65	136.13	391.81	124.57	2.92	3.22	2.68	3.13	2.91	2.96	2.87	1.65	1.54	1.69	1,344.43	1.69	1.37	1.69	1.16	1.48	1.19	1.26	1.07	1.55	1.32	1.58	1.29	1.53	1.11	1.22	1.15	1.65	1.16	1.61	1.04	1.33	1.45	1.62	0.75	1.31	1.25	1.15	0.70	1.21	1.25	2.26	2.23	855.88	844.78	860.98	3.64	895.37	911.45	941.34	950.26	958.01	954.32	966.71	996.16	997.00	1,005.44	931.35	896.22	879.19	864.70	836.04	782.55	758.44	747.29	749.69	720.40	732.59	707.29	665.49
Total current assets	64.73	68.72	551.04	392.48	588.71	628.63	336.95	290.12	313.60	502.15	203.54	136.90	130.68	151.15	260.23	507.70	687.90	710.80	422.73	358.07	358.89	16.65	305.29	219.84	205.98	222.55	247.79	190.33	214.65	226.07	221.60	223.40	230.08	233.57	261.96	259.64	230.89	243.66	254.01	260.63	284.02	284.97	283.13	291.94	317.05	332.19	333.15	299.41	289.21	280.98	258.56	226.03	272.29	345.22	160.43	160.30	149.81	261.71	118.81	66.83	50.39	41.27	39.78	32.30	26.00	15.01	21.26	27.87	30.61	23.24	28.58	26.32	31.07	26.33	29.70	37.85	50.84	65.52	45.88	32.87	37.35
Total non-current assets +	6,141.33	213.50	5,727.44	5,645.39	5,587.85	5,602.13	5,580.75	5,573.90	5,512.11	5,508.77	5,505.19	3,504.74	3,423.02	3,326.13	3,186.58	2,934.85	2,806.60	2,749.34	1,838.04	1,762.19	1,680.74	204.67	1,522.89	1,499.69	1,365.44	1,336.69	1,313.89	1,298.23	1,271.15	1,257.01	1,251.94	1,228.32	1,191.53	1,160.29	1,114.17	1,103.16	936.01	916.61	903.86	865.06	847.16	850.18	834.68	792.41	777.08	768.21	763.14	765.44	760.31	773.14	792.83	828.25	832.32	840.59	1,018.21	1,015.03	1,019.91	896.48	1,038.72	1,057.36	1,080.95	1,089.04	1,094.73	1,096.90	1,120.34	1,141.51	1,136.42	1,130.35	1,045.99	1,021.40	1,008.44	993.14	972.77	930.59	910.17	902.92	909.51	880.13	888.46	854.71	818.08
Property, plant and equipment, net												51.04	50.52	61.12	62.02	62.22	62.23	62.99	32.52	30.93	25.31	29.72	24.68	24.67	24.93	23.82	23.87	22.71	22.63	22.71	23.25	23.31	23.19	23.05	23.12	23.30	16.83	16.56	16.68	16.71	16.81	16.86	16.96	16.80	16.73	16.28	15.23	14.95	15.11	15.20	15.18	15.32	15.50	15.59	15.54	15.40	15.24	14.66	14.24	14.38	14.30	14.48	14.71	14.92	14.68	14.31	14.01	14.02	13.94	13.86	14.10	14.47	15.41	15.62	15.65	15.97	15.90	15.97	15.95	15.95	15.56
Goodwill	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.27	63.28	63.28	63.28	63.42	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	17.52	27.62	27.62	27.62	17.52	27.91	27.21	11.93	11.93	11.93	11.93	11.93	11.93	11.93	11.93	11.93	11.93	11.93	11.93	12.45	12.45	12.45	12.45	12.45	12.45	12.45	12.45	12.45	12.45	12.45	13.68	13.68	13.68	12.95	15.95	15.95	15.95	15.95	15.95	15.95	15.95	15.95	15.95	15.95	15.95	11.94	11.94	11.94	11,938.71	11.94	11.94	11.94
Intangible assets	27.74	29.72	37.02	39.16	41.57	44.19	45.92	48.94	51.34	54.02	56.58	10.14	10.42	10.82	11.33	11.73	12.13	11.62	1.37	1.47	1.59	1.72	1.84	1.97	2.11	2.25	2.40	2.54	2.70	2.86	4.09	4.37	4.61	3.72	4.83	4.95	1.05	1.08	1.11	1.15	1.18	1.21	1.23	1.26	1.30	1.33	1.36	1.40	3.45	3.52	3.59	3.67	3.74	3.82	3.89	3.99	4.08	4.21	4.33	4.58	4.71	4.84	4.97	5.15	5.28	5.41	5.54	5.66	5.79	5.92	6.05	6.18	6.31	6.44	1.37	1.42	1.49	5.47	1.65	1.74	1.82
Long-term investments	371.34	641.37	342.27	652.94	654.67	636.10	623.87	636.72	689.00	629.41	607.63	616.45	631.88	644.28	658.29	554.92	515.14	522.95	357.01	314.23	1,697.24	206.67	1,570.71	1,493.89	1,379.68	1,369.72	1,373.29	1,381.31	1,358.01	1,345.49	1,343.94	1,328.50	1,116.18	1,089.98	1,044.19	1,031.88	889.55	869.61	855.75	816.72	794.61	790.99	773.16	737.63	718.32	707.68	701.17	705.65	698.64	709.90	733.32	769.06	772.61	771.75	799.15	802.14	811.53	833.24	855.55	867.50
Other non-current assets
Total assets	6,206.06	6,258.82	6,278.48	6,037.87	6,176.56	6,230.76	5,917.70	5,864.02	5,825.70	6,010.92	5,708.73	3,641.63	3,553.69	3,477.28	3,446.80	3,442.55	3,494.50	3,460.14	2,260.77	2,120.26	2,039.63	1,933.32	1,828.17	1,719.52	1,571.42	1,559.24	1,561.68	1,488.56	1,485.80	1,483.08	1,473.54	1,451.71	1,421.61	1,393.86	1,376.13	1,362.80	1,166.90	1,160.27	1,157.87	1,125.69	1,131.18	1,135.14	1,117.81	1,084.35	1,094.13	1,100.40	1,096.29	1,064.85	1,049.51	1,054.12	1,051.38	1,054.28	1,104.61	1,185.81	1,178.63	1,175.33	1,169.72	1,158.19	1,157.54	1,124.19	1,131.33	1,130.31	1,134.50	1,129.20	1,146.33	1,156.52	1,157.69	1,158.21	1,076.60	1,044.64	1,037.03	1,019.46	1,003.84	956.91	939.88	940.76	960.35	945.65	934.34	887.59	855.42

Total current liabilities +	10.61	11.03	5,528.17	5,313.96	5,460.35	5,528.34	5,225.72	5,179.89	5,184.28	5,386.12	5,108.74	3,217.88	3,131.08	3,052.49	3,018.08	3,018.36	3,071.17	3,037.24	2,021.77	1,885.05	1,806.16	0.65	1,595.46	1,510.28	1,352.28	1,344.12	1,343.42	1,276.35	1,274.98	1,277.21	1,300.45	1,281.85	1,254.14	1,227.80	1,211.87	1,201.67	1,006.41	1,004.11	999.94	970.22	977.91	985.02	968.81	937.73	947.93	956.42	953.78	923.94	941.39	947.38	945.98	936.24	985.24	1,067.03	1,051.59	1,046.53	1,041.75	1,028.31	1,027.21	991.69	1,009.48	1,006.87	1,010.72	1,003.10	1,004.75	1,027.28	1,012.09	1,011.80	906.45	900.69	894.43	878.79	854.21	816.38	801.65	794.36	815.57	804.95	796.07	752.47	738.88
Accounts payable												2.96	1.50	1.34	0.74	0.88	0.46	3.44	0.20	0.56	0.26	0.65	0.32	0.21	0.33	0.33	0.45	0.22	0.31	0.60	0.40	0.27	0.14	0.07	0.06	0.06	0.07	0.07	0.07	0.09	0.10	0.11	0.13	0.14	0.16	0.17	0.20	0.20	0.22	0.23	0.27	0.29	0.33	0.34	1,038.51	1,032.70	1,028.07	0.57	1,011.92	973.44	986.49	979.52	982.43	971.61	990.75	990.94	2.22	2.37	2.30	2.35	2.14	1.87	2.58	2.79	2.14	2.07	2.42	2.24	1.82	1.48	1.39
Short-term debt	10.61	11.03	0.51	11.54	1.43	1.71	2.08	31.00	1.35	1.80	13.08	276.00	131.50	40.00	10.02	10.22	10.40	4.14	3.50	2.91	3.50	24.43	1.02	1.06	2.16	2.45	17.26	25.51	30.72	60.81	114.04	102.74	72.99	21.73	1.47	3.33	2.92	3.20	5.00	6.87	5.87	6.67	6.48	6.63	5.10	4.81	10.76	7.80	8.07	10.14	11.47	10.10	11.09	13.76	13.08	13.83	13.68	17.82	15.29	18.25	12.08	16.04	17.78	17.86	14.00	20.40	17.67	28.10	31.06	52.97	53.08	58.26	42.71	47.69	39.39	27.56	32.82	28.52	27.31	35.43	27.28
Current portion of long-term debt								31.00		0.00	0.00	276.00	131.50	40.00				0.00					0.00	1.06	2.16	1.23	17.26	25.51	30.72		114.04	102.74	72.99	21.73	1.47	3.33	2.92	3.20	5.00	6.87	5.87	6.67				4.81
Deferred revenue
Other current liabilities		4,244.44	5,527.66	5,313.96	5,460.35	5,528.34	5,225.72	5,148.89	5,184.28	5,386.12	5,108.74	2,938.92	2,995.27	3,011.14	3,016.02	3,015.66	3,069.49	3,029.66	2,018.07	1,880.58	1,800.64	-0.65	1,594.12	1,504.73	1,348.79	1,341.33	1,325.70	1,250.62	1,239.22	1,212.34	1,186.01	1,178.85	1,181.01	1,206.00	1,210.34	1,198.29	1,003.42	1,000.84	994.87	963.26	971.94	978.24	962.20	930.97	942.67	951.44	942.82	915.94	933.09	937.01	934.24	925.85	973.83	1,052.93	1,038.51	1,032.70	1,028.07	1,009.92	1,011.92	973.44	997.40	990.83	992.94	985.24	990.75	1,006.87	992.20	981.33	873.09	845.37	839.22	818.66	808.92	765.90	760.12	764.64	778.36	774.18	766.94	715.56	708.72
Total non-current liabilities +	5,603.35	5,668.95	173.11	158.72	163.75	161.36	158.71	161.35	126.20	113.66	95.05	60.62	60.97	60.51	71.51	71.41	71.46	72.21	37.40	36.53	37.36	24.43	33.83	9.11	23.45	22.32	24.30	20.91	23.74	22.68	1.67	1.75	2.49	2.33	1.61	1.19	2.86	1.86	3.09	3.15	3.16	3.16	3.12	3.22	3.46	3.51	3.83	3.42	3.50	3.45	3.41	4.45	5.02	4.75	8.88	9.34	9.38	8.64	9.34	11.56	0.93	0.93	1.43	1.43	16.48	1.43	17.38	18.54	16.70	16.57	17.19	17.63	26.93	20.29	20.49	31.47	31.40	29.37	29.06	28.89	12.42
Long-term debt	89.03	89.06	124.49	124.24	123.98	123.72	123.46	122.82	72.56	72.30	72.04	43.23	43.15	43.07	53.01	52.97	52.93	52.90	24.52	24.49	24.46	24.43	24.40		15.00	15.00	15.00	15.00	15.00	15.00	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	0.46	0.46	0.46	0.46	0.93	0.93	0.93	0.93	1.43	1.43	1.43	1.43	1.95	7.95	7.95	7.95	8.49	8.49	15.49	12.49	16.00	27.00	27.00	25.00	25.00	25.00	9.00
Capital lease obligations	10.61	11.03	11.40	11.54	12.18	11.84	11.82	12.19	12.55	12.86	13.08	9.39	9.64	9.91	10.02	10.22	10.40	11.57	5.69	5.76	7.33	4.87	4.84	4.94	5.07	4.79	4.92	3.66	3.77
Other non-current liabilities												21.74	22.84		21.26	22.47	21.20		16.58	16.51	18.43	13.16	10.77	13.60	9.77	8.87	9.96	7.75	15.72	11.74	6.25	5.76	6.57	5.61	5.82	3.28	4.81	5.28	5.74	5.41	5.46	6.04	6.01	5.41	5.51	6.12	6.20	6.07	7.37	7.22	7.50	8.48	9.02	8.75	8.42	8.88	8.93	8.75	8.41	10.63
Total liabilities	5,603.35	5,668.95	5,701.27	5,472.68	5,624.09	5,689.70	5,384.43	5,341.23	5,310.48	5,499.78	5,203.79	3,278.49	3,192.06	3,112.99	3,089.58	3,089.77	3,142.63	3,109.44	2,059.17	1,921.58	1,843.53	1,738.30	1,629.29	1,519.39	1,375.73	1,366.43	1,367.72	1,297.26	1,298.72	1,299.89	1,302.12	1,283.60	1,256.63	1,230.12	1,213.48	1,202.86	1,009.27	1,005.97	1,003.03	973.37	981.07	988.18	971.93	940.95	951.38	959.93	957.61	927.36	944.88	950.83	949.38	940.68	990.26	1,071.78	1,060.47	1,055.87	1,051.14	1,036.94	1,036.55	1,003.25	1,010.41	1,007.80	1,012.15	1,004.53	1,021.23	1,028.71	1,029.47	1,030.34	923.15	917.26	911.63	896.43	881.14	836.68	822.14	825.83	846.97	834.32	825.13	781.35	751.30

Total stockholders' equity +	602.71	589.87	577.21	565.19	552.47	541.07	533.27	522.78	515.23	511.14	504.93	363.14	361.64	364.29	357.22	352.78	351.86	350.69	201.61	198.68	196.10	195.02	198.88	200.13	195.69	192.80	193.96	191.31	187.08	183.19	171.42	168.12	164.98	163.74	162.65	159.94	157.63	154.30	154.84	152.32	150.11	146.97	145.89	143.40	142.75	140.47	138.67	137.49	104.63	103.30	102.00	113.59	114.35	114.03	118.16	119.47	118.58	121.25	120.99	120.94	120.93	122.51	122.36	124.67	125.11	127.81	128.22	127.88	153.45	127.39	125.40	123.04	122.70	120.24	117.74	114.93	113.38	111.33	109.21	106.23	104.13
Common stock and paid-in capital	356.08	356.30	355.51	353.79	352.57	350.90	352.39	349.07	348.74	348.85	345.80	193.65	193.77	192.67	191.63	194.46	198.67	200.73	51.99	52.27	52.31	53.81	60.12	63.26	62.65	61.38	65.04	65.31	64.03	62.61	61.79	61.92	62.15	64.07	65.02	65.09	64.50	63.34	65.73	65.25	64.93	63.87	64.70	63.87	64.84	63.97	63.41	63.49	31.93	31.86	31.73	31.93	33.05	32.95	32.01	31.49	30.90	30.45	30.43	30.39	30.06	30.06	30.24	30.65	31.03	31.66	31.94	32.20	55.95	31.25	30.18	29.54	30.62	29.87	29.37	28.57	29.04	29.05	28.72	27.69	28.10
Retained earnings	246.64	233.58	221.69	211.40	199.90	190.17	180.88	173.72	166.49	162.29	159.13	169.49	167.86	171.61	165.59	158.32	153.20	149.97	149.62	146.41	143.79	141.21	138.77	136.88	133.04	131.43	128.92	126.00	123.05	120.57	109.63	106.19	102.83	99.66	97.63	94.85	93.13	90.96	89.10	87.07	85.18	83.10	81.19	79.53	77.90	76.50	75.27	74.01	72.70	71.44	70.27	81.66	81.30	81.08	86.15	87.97	87.68	90.80	90.56	90.55	90.87	92.46	92.12	94.02	94.08	96.15	96.28	95.68	97.49	96.14	95.22	93.50	92.08	90.37	88.37	86.36	84.34	82.28	80.48	78.54	76.03
Common shares outstanding	33	33	33	33	33	33	33	33	33	33	33	20	20	20	20	20	20	17	12	12	12	12	12	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	13	10	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8

Balance Sheet - SHORE BANCSHARES INC (SHBI)

Balance Sheet - SHORE BANCSHARES INC (SHBI)