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 +	4,909.20	3,503.40	1,750.80	2,278.00	3,488.90	2,594.40	2,005.80	1,058.40	1,055.30	597.30	878.00	740.30	1,881.00	2,593.80	1,370.10	2,268.90	795.25	779.12	1,527.18	1,302.78
Cash and cash equivalents	4,304.60	3,258.10	1,151.50	2,069.70	3,002.00	2,183.60	1,925.10	844.60	1,004.80	546.00	274.50	401.70	1,672.70	2,459.50	848.10	2,192.70	772.31	716.74	1,409.27	1,022.78
Short-term investments	604.60	245.30	599.30	208.30	486.90	410.80	80.70	213.80	50.50	51.30	603.50	338.60	208.30	134.30	522.00	76.20	22.95	62.38	117.90	280.00
Accounts receivable, net	2,022.60	1,243.80	1,228.30	1,473.80	1,446.60	1,136.60	911.80	972.60	976.40	668.50	551.20	621.90	597.78	751.97	883.60	774.60	435.59	133.59	462.78	606.43
Inventories	1,058.10	1,048.90	1,016.90	1,013.90	972.90	950.20	1,068.50	1,032.70	1,041.90	1,010.40	857.20	766.00	693.90	682.70	651.90	504.90	456.12	451.60	448.28	413.65
Other current assets	362.60	378.20	433.50	422.00	231.20	134.00	198.60	180.80	96.50	286.30	193.10	246.70	307.92	342.09	107.16	117.17	91.17	189.39	197.27	120.02
Total current assets	8,352.50	6,174.30	4,429.50	5,187.70	6,139.60	4,815.20	4,184.70	3,180.80	3,170.10	2,566.10	2,483.80	2,411.70	3,411.10	4,287.90	3,082.70	3,689.10	1,778.13	1,553.69	2,635.51	2,442.88
Total non-current assets +	13,028.90	12,539.20	12,295.80	12,089.70	12,158.00	12,131.30	12,222.70	11,107.60	10,600.50	10,710.50	10,043.40	9,035.10	7,579.99	6,082.37	4,991.10	4,509.70	4,284.44	4,210.63	3,945.05	3,933.54
Property, plant and equipment, net				10,448.00	10,380.70	10,583.70	10,417.40	10,581.20	10,077.00	9,573.40	8,262.80	7,436.43	6,871.35	5,419.53	4,542.87	4,094.99	3,969.56	3,960.06	3,788.55	3,769.81
Goodwill	41.90	41.90	41.90	41.90	41.90	41.90	41.90	41.90	41.90	41.90	41.40	17.00	17.00	17.00	17.00	17.00	17.00	17.00	17.00	17.00
Intangible assets	80.50	82.70	88.30	92.80	96.20	101.10	106.50	105.80	21.50	21.70	26.90	92.87	93.22	92.30	110.40	133.80	204.10	253.30	115.80	118.11
Long-term investments	134.50	111.90	108.20	110.80	115.40	114.30	111.90	103.60	99.70	87.50	187.30	66.70	218.39	183.95
Other non-current assets
Total assets	21,381.40	18,713.50	16,725.30	17,277.40	18,297.60	16,946.50	16,407.40	14,484.80	13,770.60	13,276.60	12,527.20	11,308.80	11,129.80	10,383.70	8,073.80	8,198.80	6,062.57	5,764.32	6,580.56	6,376.41

Total current liabilities +	2,145.10	2,248.10	1,388.50	1,235.70	2,250.00	1,384.80	1,476.50	1,216.30	1,168.30	999.10	916.70	1,178.60	783.50	857.10	954.70	1,098.50	602.42	737.46	927.19	859.57
Accounts payable	861.50	615.20	652.60	657.60	591.90	594.60	598.30	673.40	659.80	581.30	646.60	546.90	493.26	475.57	438.80	496.30	283.34	413.35	255.07	271.06
Short-term debt	86.50	581.60	78.00	77.30	373.60	70.60	468.40		5,957.10	5,954.20	5,951.50	200.00		10.00	10.00	10.00	10.00	10.00	160.00	10.00
Current portion of long-term debt		499.80			299.70		399.80		5,957.10	5,954.20	5,951.50	200.00
Deferred revenue
Other current liabilities	562.70	416.10	379.60	362.70	451.90	388.80	293.50	310.10	508.50	417.80	270.10	288.00	-214,102.76	359.33	544.14	570.36	133.70	314.11	512.12	578.51
Total non-current liabilities +	8,131.40	7,227.20	7,855.60	7,894.80	7,839.80	8,285.70	8,072.70	6,655.60	6,452.90	6,406.60	6,311.30	4,293.60	4,784.40	4,737.50	3,082.80	3,194.20	1,599.22	1,631.46	1,788.56	1,836.25
Long-term debt	6,750.70	5,758.50	6,254.60	6,251.20	6,247.90	6,544.20	6,541.00	5,960.10	5,957.10	5,954.20	5,951.50	4,006.03	4,204.92	4,203.86	2,735.73	2,750.40	1,270.25	1,279.97	1,289.75	1,518.11
Capital lease obligations	662.80	739.40	775.40	774.10	842.40	908.40	1,046.40
Other non-current liabilities	105.70	35.60	66.20	82.40	68.30	1,582.10	112.60	493.00	466.80	247.60	226.30		415.23	392.23	172.62	214.96	152.73
Total liabilities	10,276.50	9,475.30	9,244.10	9,130.50	10,089.80	9,670.50	9,549.20	7,871.90	7,621.20	7,405.70	7,228.00	5,472.20	5,567.90	5,594.60	4,037.50	4,292.70	2,201.64	2,368.93	2,715.75	2,695.82

Total stockholders' equity +	11,038.10	9,171.60	7,418.10	8,084.20	8,149.20	7,224.80	6,810.30	6,567.50	6,149.40	5,870.90	5,299.20	5,804.50	5,533.70	4,765.10	4,036.30	3,906.10	3,842.92	3,381.26	3,848.12	3,666.61
Common stock and paid-in capital	5,240.90	2,332.00	384.60	381.90	379.50	378.40	374.70	380.60	423.20	415.60	487.10	1,457.68	2,138.87	2,414.97	184.25	310.12	372.99	464.74	627.26	656.30
Retained earnings	5,797.20	6,839.60	7,033.50	7,702.30	7,769.70	6,846.40	6,435.60	6,186.90	5,726.20	5,455.30	4,812.10	4,346.82	3,394.83	2,350.13	3,852.05	3,595.98	3,469.93	2,916.52	3,220.86	3,010.31
Common shares outstanding	838	786	786	773	773	773	773	773	773	774	795	828	843	848	855	859	860	888	893	893

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 +	5,349.50	4,909.20	4,525.50	4,010.30	4,334.50	3,503.40	2,973.60	2,204.40	1,581.50	1,750.80	2,214.20	2,199.30	2,440.40	2,278.00	2,184.80	2,355.70	3,253.70	3,488.90	3,210.50	2,940.10	2,683.20	2,594.40	2,176.10	1,839.50	2,092.30	2,005.80	1,936.90	871.00	950.50	1,058.40	1,203.80	1,083.20	1,124.70	1,055.30	829.00	728.90	751.40	597.30	612.30	550.70	658.60	878.00	1,386.60	2,145.70	276.00	740.30	1,242.20	1,625.30	1,746.10	1,881.00	2,158.80	2,332.60	2,666.80	2,593.80	1,537.51	1,453.20	1,745.44	1,370.07	1,778.90	1,679.20	2,194.00	2,268.89	2,296.08	2,194.77	672.04	795.25	439.24	269.43	342.26	779.12	1,258.69	1,247.77	1,584.80	1,527.18	1,515.21	1,353.61	1,268.85	1,302.78	918.10	800.95	775.63
Cash and cash equivalents	4,915.40	4,304.60	3,949.60	3,334.90	4,116.30	3,258.10	2,654.80	1,875.30	1,252.20	1,151.50	1,967.10	2,199.00	2,299.80	2,069.70	2,184.50	2,113.10	2,847.20	3,002.00	2,583.70	2,394.30	2,267.30	2,183.60	2,145.40	1,808.80	2,051.60	1,925.10	1,935.20	752.20	737.00	844.60	967.30	1,032.50	1,068.20	1,004.80	798.50	688.70	698.70	546.00	511.50	452.50	376.00	274.50	504.50	1,572.30	192.20	401.70	1,034.20	1,335.40	1,473.10	1,672.70	1,795.30	1,939.70	2,462.30	2,459.50	1,157.81	1,079.40	1,518.18	848.12	1,243.10	1,453.80	1,973.30	2,192.68	2,236.70	2,144.62	651.96	772.31	413.28	235.54	291.28	716.74	1,175.65	1,150.26	1,472.78	1,409.27	1,195.21	1,013.61	888.85	1,022.78	918.10	800.95	775.63
Short-term investments	434.10	604.60	575.90	675.40	218.20	245.30	318.80	329.10	329.30	599.30	247.10	0.30	140.60	208.30	0.30	242.60	406.50	486.90	626.80	545.80	415.90	410.80	30.70	30.70	40.70	80.70	1.70	118.80	213.50	213.80	236.50	50.70	56.50	50.50	30.50	40.20	52.70	51.30	100.80	98.20	282.60	603.50	882.10	573.40	83.80	338.60	208.00	289.90	273.00	208.30	363.50	392.90	204.50	134.30	379.70	373.80	227.26	521.96	535.80	225.40	220.70	76.21	59.38	50.14	20.08	22.95	25.96	33.89	50.98	62.38	83.04	97.52	112.02	117.90	320.00	340.00	380.00	280.00
Accounts receivable, net	2,079.70	2,022.60	1,790.40	1,627.80	1,605.10	1,243.80	1,589.40	1,704.00	1,395.00	1,228.30	1,211.10	1,157.30	1,326.70	1,473.80	1,154.70	1,146.40	1,255.20	1,446.60	1,579.80	1,506.60	1,324.40	1,136.60	1,036.80	937.70	789.70	911.80	918.60	935.70	1,035.40	972.60	943.00	963.30	1,009.70	976.40	976.80	743.10	769.80	668.50	664.30	563.90	626.90	551.20	516.80	581.80	589.20	621.90	598.40	649.21	607.85	597.78	582.70	571.01	672.30	751.97	2,868.73	820.50	824.53	883.58	807.80	880.00	673.66	748.03	438.32	421.00	497.30	435.59	466.69	334.99	238.66	133.59	439.16	540.79	614.53	462.78	678.90	639.04	502.70	606.43	523.30	509.06	359.79
Inventories	959.20	1,058.10	1,031.30	1,005.20	966.10	1,048.90	990.50	1,017.20	1,014.40	1,016.90	975.50	985.30	981.80	1,013.90	1,053.30	1,071.60	1,029.90	972.90	912.50	893.90	880.70	950.20	977.30	1,039.00	1,079.40	1,068.50	1,062.20	1,068.60	1,035.60	1,032.70	1,007.60	1,003.50	1,049.80	1,041.90	997.40	975.40	979.90	1,010.40	972.60	979.40	931.30	857.20	804.80	826.50	842.90	766.00	750.00	754.60	749.90	693.90	704.60	683.00	692.40	682.70	646.42	625.60	609.08	651.90	623.90	609.40	591.90	504.94	430.40	446.67	469.08	456.12	417.66	456.53	449.29	451.60	492.52	491.58	455.31	448.28	462.71	471.20	456.64	413.65	480.47	461.34	436.15
Other current assets	328.60	362.60	322.30	359.10	314.30	378.20	372.90	408.10	449.90	433.50	347.20	427.70	448.80	422.00	566.50	395.10	229.70	231.20	188.00	170.90	148.00	134.00	147.60	102.10	178.30	198.60	259.90	222.80	160.90	180.80	118.80	119.50	133.00	96.50	149.20	197.30	272.70	286.30	300.60	316.90	302.10	193.10	399.52	302.10	282.60	283.50	364.90	349.71	370.23	303.01	284.20	388.55	328.70	355.53	236.88	14.40	227.52	195.65	120.61	41.19	135.16	181.11	98.28	59.61	80.15	91.17	79.44	141.72	155.99	189.39	159.63	151.40	204.26	197.27	115.97	78.19	107.22	120.02	83.56	63.07	67.54
Total current assets	8,717.00	8,352.50	7,669.50	7,002.40	7,220.00	6,174.30	5,926.40	5,333.70	4,440.80	4,429.50	4,748.00	4,769.60	5,197.70	5,187.70	4,959.30	4,968.80	5,768.50	6,139.60	5,890.80	5,511.50	5,036.30	4,815.20	4,337.80	3,918.30	4,139.70	4,184.70	4,177.60	3,098.10	3,182.40	3,180.80	3,273.20	3,169.50	3,317.20	3,170.10	2,952.40	2,644.70	2,773.80	2,566.10	2,549.80	2,352.20	2,459.00	2,483.80	3,010.90	3,863.50	1,999.80	2,411.70	2,955.50	3,312.70	3,389.40	3,411.10	3,730.30	3,875.00	4,360.20	4,287.90	5,289.54	3,071.70	3,406.58	3,101.50	3,331.20	3,271.50	3,631.80	3,702.96	3,263.07	3,122.05	1,718.57	1,778.13	1,403.02	1,202.67	1,186.20	1,553.69	2,350.00	2,431.54	2,858.90	2,635.51	2,772.78	2,542.05	2,335.40	2,442.88	2,005.44	1,834.42	1,639.11
Total non-current assets +	13,212.90	13,028.90	12,662.20	12,552.30	12,571.20	12,539.20	12,489.10	12,444.00	12,348.50	12,295.80	12,217.00	12,169.90	12,125.60	12,089.70	12,123.90	12,152.70	12,130.40	12,158.00	12,219.50	12,183.90	12,181.50	12,131.30	11,910.60	11,945.30	12,072.40	12,222.70	12,316.80	12,246.50	12,360.20	11,107.60	11,043.50	10,876.40	10,720.90	10,600.50	11,030.00	10,870.60	10,749.20	10,710.50	10,513.20	10,435.20	10,348.70	10,043.40	9,854.31	9,485.10	9,248.10	8,897.10	8,581.60	8,195.28	7,875.37	7,579.99	7,205.30	6,779.33	6,416.70	6,082.37	5,552.24	5,301.40	5,087.28	4,977.32	4,668.45	4,522.60	4,455.78	4,389.01	4,348.36	4,327.43	4,282.02	4,284.44	4,273.50	4,239.08	4,177.96	4,210.63	3,996.71	3,973.59	3,919.24	3,945.05	3,976.48	3,987.29	3,948.05	3,933.54	3,870.45	3,789.91	3,776.50
Property, plant and equipment, net											10,517.70	10,765.50	10,680.80	10,448.00	10,424.20	10,609.50	10,574.90	10,380.70	10,402.70	10,400.40	10,610.70	10,583.70	10,310.50	10,359.00	10,437.70	10,417.40	10,620.20	10,620.40	10,565.60	10,581.20	10,454.80	10,276.10	10,147.40	10,077.00	9,868.80	9,727.80	9,604.10	9,573.40	9,368.00	9,274.80	9,170.50	8,262.80	8,599.31	8,322.34	8,106.59	7,436.43	7,729.15	7,428.96	7,126.75	6,871.35	6,405.72	5,636.38	5,633.49	5,419.53	5,074.11	4,848.40	4,649.88	4,542.87	4,293.43	4,190.08	4,138.43	4,094.99	4,042.59	4,011.33	3,973.57	3,969.56	3,942.92	3,876.38	3,948.16	3,960.06	3,829.91	3,805.62	3,758.51	3,788.55	3,822.43	3,827.26	3,796.38	3,769.81	3,708.47	3,629.48	3,613.97
Goodwill		41.90				41.90				41.90				41.90				41.90				41.90				41.90			41.90	41.90	0.00	0.00	41.90	41.90	0.00	0.00	41.90	41.90	0.00	0.00	0.00	41.40	-202,702.10	-125,120.80	-109,668.20	17.00	-110,004.90	-110,362.50	-109,750.10	17.00	-110,103.80	-108,328.60	-108,697.20	17.00	0.00	0.00	-109,851.04	17.00	0.00	0.00	17.00	17.00	0.00	0.00	0.00	17.00	0.00	0.00		17.00				17.00				17.00
Intangible assets	122.60	80.50	120.90	121.70	122.60	82.70	125.40	127.30	128.80	88.30	130.50	132.40	134.50	92.80	137.20	135.10	136.80	96.20	139.00	140.10	141.50	101.10	144.80	145.90	148.50	106.50	152.00	148.20	147.30	105.80	150.80	151.80	153.10	21.50	147.00	146.80	155.50	21.70	664.30	154.70	155.20	26.90	202,835.00	125,246.00	109,778.00	4.80	110,115.00	110,473.00	109,860.00	12.20	110,214.00	108,437.00	108,806.00	8.90	109.44	109.80	109,961.00	93.44	110.90	111.30	111.80	95.35	115.27	113.13	113.65	96.84	114.34	114.01	113.62	114.06	114.51	114.95	115.38	115.80	116.39	116.97	117.54	118.11	118.76	119.45	120.16
Long-term investments	150.70	134.50	123.60	120.80	115.00	111.90	114.00	114.50	113.90	108.20	100.10	100.20	103.90	110.80	115.70	115.80	116.70	115.40	120.50	123.40	118.20	114.30	168.00	165.40	171.90	111.90	167.90	103.00	104.70	103.60	103.60	100.20	100.00	99.70	95.80	91.50	90.20	87.50	83.70	153.20	189.10	187.30	232.15	230.12	228.46	227.97	228.57	225.38	224.42	218.39	161.24	170.70	173.38	183.95
Other non-current assets
Total assets	21,929.90	21,381.40	20,331.80	19,554.70	19,791.20	18,713.50	18,415.50	17,777.70	16,789.30	16,725.30	16,965.00	16,939.50	17,323.30	17,277.40	17,083.20	17,121.50	17,898.90	18,297.60	18,110.30	17,695.40	17,217.80	16,946.50	16,248.40	15,805.00	16,212.10	16,407.40	16,494.40	15,344.60	15,542.60	14,484.80	14,316.70	14,045.90	14,038.10	13,770.60	13,982.40	13,515.30	13,523.00	13,276.60	13,063.00	12,787.40	12,807.70	12,527.20	12,974.50	13,348.60	11,247.90	11,308.80	11,537.10	11,507.90	11,264.70	11,129.80	10,935.60	10,654.30	10,776.90	10,383.70	10,841.77	8,373.10	8,493.86	8,062.70	7,999.60	7,794.10	8,124.60	8,128.02	7,611.42	7,449.48	6,000.59	6,062.57	5,676.52	5,441.75	5,364.17	5,764.32	6,346.71	6,405.14	6,778.14	6,580.56	6,749.27	6,529.34	6,283.45	6,376.41	5,875.89	5,624.33	5,415.60

Total current liabilities +	1,992.40	2,145.10	1,698.00	1,329.00	1,944.40	2,248.10	2,139.40	1,898.20	1,340.00	1,388.50	1,284.10	1,060.60	1,247.30	1,235.70	1,484.80	1,508.40	1,725.80	2,250.00	1,789.10	1,452.10	1,374.90	1,384.80	1,161.70	891.80	1,387.20	1,476.50	1,432.20	1,385.40	1,123.40	1,216.30	1,207.90	1,006.20	1,179.80	1,168.30	979.80	800.80	989.50	999.10	935.10	798.70	982.70	916.70	974.80	1,015.50	1,047.80	1,178.60	1,224.20	1,025.60	852.90	783.50	736.10	664.20	921.60	857.10	1,103.88	758.40	958.02	992.88	796.20	697.80	1,065.00	1,139.02	677.23	549.67	502.42	602.43	412.11	413.58	485.70	737.46	654.16	569.00	992.45	927.19	852.69	797.63	700.55	859.57	609.43	619.96	795.72
Accounts payable	906.00	861.50	739.20	647.20	684.40	615.20	609.30	647.20	748.50	652.60	618.50	610.10	662.60	657.60	662.60	671.50	693.70	591.90	611.20	560.80	549.00	594.60	566.80	554.80	597.80	598.30	575.00	630.80	587.30	673.40	688.50	621.40	640.00	659.80	565.10	548.30	505.70	581.30	549.40	559.60	704.20	646.60	542.75	548.90	470.90	549.70	641.40	508.90	502.31	493.26	456.90	452.74	518.50	475.57	427.48	384.90	450.79	443.13	331.16	342.10	591.08	558.66	219.96	222.81	254.23	283.34	236.49	288.67	313.56	413.35	289.72	267.34	360.61	255.07	264.85	289.71	292.98	271.06	232.65	286.07	210.18
Short-term debt	88.50	86.50	85.40	84.00	583.10	581.60	575.30	576.40	77.00	78.00	71.80	74.90	76.20	77.30	376.90	375.80	374.40	373.60	72.60	72.00	71.30	70.60	70.60	69.70	469.40	468.40	467.00	464.10	65.80			5,958.50	5,957.80	5,957.10	5,956.30	5,955.60	5,954.90	5,954.20				5,951.50		200.00	250.00	200.00	200.00	200.00			5.00	5.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	160.00	160.00	160.00	160.00	10.00	10.00	10.00	10.00	10.00
Current portion of long-term debt					500.00	499.80	499.60	499.50							300.00	299.90	299.80	299.70							400.00	399.80	399.70	399.60	65.80			5,958.50	5,957.80	5,957.10	5,956.30	5,955.60	5,954.90	5,954.20				5,951.50				200.00
Deferred revenue
Other current liabilities	552.60	562.70	475.20	333.20	416.70	416.10	423.00	309.80	372.20	379.60	380.20	290.60	407.70	362.70	350.60	295.10	420.70	451.90	450.40	358.50	470.20	388.80	334.10	223.20	303.50	293.50	309.50	218.00	352.30	310.10	331.60	384.80	539.80	508.50	414.70	252.50	483.80	417.80	264.70	183.40	269.00	270.10	322.80	266.66	326.93	401.24	419.90	281.00	302.99	-214,102.76	274.20	-214,727.54	393.10	359.33	-66,857.60	363.52	352.30	357.25	318.54	345.68	259.12	304.12	271.26	208.01	169.00	217.72	147.72	-72,159.09	142.91	314.11	-76,585.56	-62,226.34	-177,059.17	512.12	-135,588.16	-112,641.08	-118,991.43	578.51	-120,843.21	-93,792.11	-322,299.46
Total non-current liabilities +	8,078.20	8,131.40	8,116.90	8,172.30	8,210.10	7,227.20	7,286.70	7,319.30	7,843.40	7,855.60	7,872.70	7,916.30	7,887.60	7,894.80	7,970.40	7,926.10	7,952.50	7,839.80	8,167.80	8,270.50	8,264.60	8,285.70	8,017.50	8,043.60	8,061.70	8,072.70	8,191.90	7,170.60	7,726.40	6,655.60	6,478.30	6,470.60	6,468.90	6,452.90	6,372.50	6,382.30	6,409.50	6,406.60	6,393.40	6,396.10	6,416.80	6,311.30	6,447.70	6,491.40	4,530.40	4,293.60	4,432.80	4,505.40	4,677.70	4,784.40	4,789.60	4,765.60	4,771.90	4,737.50	3,136.81	3,038.40	3,041.08	3,033.54	3,073.40	3,075.60	3,098.00	3,078.59	3,038.46	3,055.65	1,585.48	1,566.49	1,592.77	1,585.92	1,573.35	1,631.46	1,780.32	1,770.23	1,767.60	1,788.56	1,750.24	1,742.87	1,869.28	1,836.25	1,837.79	1,802.69	1,445.18
Long-term debt	6,751.90	6,750.70	6,749.40	6,748.20	6,747.00	5,758.50	5,757.80	5,757.00	6,255.50	6,254.60	6,253.80	6,252.90	6,252.00	6,251.20	6,250.30	6,249.50	6,248.70	6,247.90	6,546.70	6,545.90	6,545.00	6,544.20	6,543.40	6,542.60	6,541.80	6,541.00	6,540.40	5,562.10	5,960.90	5,960.10	5,959.30	5,958.50	5,957.80	5,957.10	5,956.30	5,955.60	5,954.90	5,954.20	5,953.50	5,952.90	5,952.10	5,951.50	5,950.89	5,952.22	4,006.35	4,006.03	4,005.75	4,005.47	4,205.19	4,204.92	4,204.65	4,204.38	4,204.12	4,203.86	2,731.20	2,731.04	2,735.89	2,735.73	2,740.59	2,740.44	2,745.29	2,750.40	2,755.26	2,755.13	1,270.33	1,270.25	1,275.18	1,275.11	1,280.04	1,279.97	1,284.91	1,284.85	1,289.82	1,289.75	1,363.29	1,363.23	1,518.17	1,518.11	1,527.79	1,529.95	1,162.14
Capital lease obligations	649.80	662.80	683.40	700.70	720.70	739.40	725.00	745.40	757.10	775.40	715.10	738.70	756.50	774.10	869.70	883.70	826.20	842.40	854.00	944.30	890.50	908.40	994.70	1,011.20	1,029.50	1,046.40	1,061.80	1,076.30	1,092.50
Other non-current liabilities	66.50	105.70	80.90	60.70	68.90	35.60	38.90	35.10	55.90	66.20	72.50	83.70	1,463.90	82.40	98.90	1,557.60	66.00	68.30	89.10	128.30	1,575.40	1,582.10	1,333.70	1,344.80	1,336.70	112.60	1,446.40	1,398.50	1,559.00	493.00	481.30	475.00	472.70	466.80	261.10	261.70	259.60	247.60	243.90	238.60	236.30	226.30	158.60	154.57	153.20	172.83	213.12	228.26	225.91	415.23	414.40	404.77	400.40	392.23	186.51	177.39	174.01	172.62	213.03	185.42	213.35	214.96	183.04	173.57	158.29	152.73	196.82	171.44
Total liabilities	10,070.60	10,276.50	9,814.90	9,501.30	10,154.50	9,475.30	9,426.10	9,217.50	9,183.40	9,244.10	9,156.80	8,976.90	9,134.90	9,130.50	9,455.20	9,434.50	9,678.30	10,089.80	9,956.90	9,722.60	9,639.50	9,670.50	9,179.20	8,935.40	9,448.90	9,549.20	9,624.10	8,556.00	8,849.80	7,871.90	7,686.20	7,476.80	7,648.70	7,621.20	7,352.30	7,183.10	7,399.00	7,405.70	7,328.50	7,194.80	7,399.50	7,228.00	7,422.50	7,506.90	5,578.20	5,472.20	5,657.00	5,531.00	5,530.60	5,567.90	5,525.70	5,429.80	5,693.50	5,594.60	4,240.69	3,796.80	3,999.11	4,026.42	3,869.60	3,773.40	4,163.00	4,217.61	3,715.69	3,605.32	2,087.91	2,168.92	2,004.88	1,999.50	2,059.06	2,368.93	2,434.48	2,339.23	2,760.04	2,715.75	2,602.93	2,540.50	2,569.83	2,695.82	2,447.22	2,422.65	2,240.90

Total stockholders' equity +	11,787.60	11,038.10	10,449.90	9,984.80	9,568.30	9,171.60	8,921.00	8,492.50	7,541.70	7,418.10	7,744.80	7,899.60	8,124.80	8,084.20	7,566.80	7,627.20	8,160.70	8,149.20	8,096.00	7,917.50	7,525.10	7,224.80	7,019.20	6,821.50	6,716.20	6,810.30	6,821.30	6,740.30	6,646.50	6,567.50	6,586.10	6,525.70	6,346.80	6,107.70	6,589.50	6,292.30	6,084.70	5,832.30	5,696.30	5,555.00	5,371.30	5,262.90	5,516.90	5,807.40	5,636.50	5,804.50	5,848.90	5,946.90	5,705.10	5,533.70	5,382.80	5,198.50	5,058.30	4,765.10	6,577.14	4,553.30	4,472.14	4,015.30	4,109.30	4,000.70	3,942.20	3,890.45	3,876.53	3,825.33	3,893.91	3,875.63	3,654.82	3,426.91	3,290.66	3,381.26	3,896.44	4,050.12	4,001.23	3,848.12	4,129.97	3,973.65	3,699.83	3,666.61	3,415.46	3,190.58	3,163.19
Common stock and paid-in capital	6,494.90	5,240.90	4,333.90	3,525.40	2,885.50	2,332.00	1,778.20	1,311.60	385.00	384.60	383.30	382.80	382.40	381.90	380.30	379.90	379.40	379.50	386.20	379.50	378.70	378.40	376.40	375.40	375.00	374.70	382.10	381.60	380.80	380.60	383.10	382.90	381.80	381.50	378.20	378.00	377.20	377.00	380.20	397.90	397.30	450.80	734.28	1,043.73	1,087.74	1,457.68	1,752.13	2,074.80	2,086.91	2,138.87	2,293.39	2,352.28	2,415.72	2,414.97	2,432.72	423.02	455.06	163.25	205.52	237.31	360.85	294.47	407.30	406.76	406.23	405.70	396.32	394.54	395.01	464.74	560.89	628.83	627.81	627.26	631.36	631.45	641.92	656.30	669.66	671.87	678.82
Retained earnings	5,292.70	5,797.20	6,116.00	6,459.40	6,682.80	6,839.60	7,142.80	7,180.90	7,156.70	7,033.50	7,361.50	7,516.80	7,742.40	7,702.30	7,186.50	7,247.30	7,781.30	7,769.70	7,709.80	7,538.00	7,146.40	6,846.40	6,642.80	6,446.10	6,341.20	6,435.60	6,439.20	6,358.70	6,265.70	6,186.90	6,203.00	6,142.80	5,965.00	5,726.20	6,211.30	5,914.30	5,707.50	5,455.30	5,316.10	5,157.10	4,974.00	4,812.10	4,782.62	4,763.67	4,548.76	4,346.82	4,096.77	3,872.10	3,618.19	3,394.83	3,089.41	2,846.22	2,642.58	2,350.13	4,144.42	4,130.28	4,017.08	3,852.05	3,903.78	3,763.39	3,581.35	3,595.98	3,469.23	3,418.56	3,487.68	3,469.93	3,258.50	3,032.37	2,895.66	2,916.52	3,335.55	3,421.30	3,373.42	3,220.86	3,498.61	3,342.20	3,057.91	3,010.31	2,745.80	2,518.72	2,484.37
Common shares outstanding	822	838	823	808	793	788	778	782	773	773	773	773	773	786	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	773	774	774	774	782	793	798	805	817	829	833	834	838	842	845	846	846	848	849	850	850	852	857	859	859	859	859	859	859	859	859	862	862	892	893	893	893	893	893	893	893	893	893	893

Balance Sheet - SOUTHERN COPPER CORP/ (SCCO)

Balance Sheet - SOUTHERN COPPER CORP/ (SCCO)