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 +	138.92	138.22	125.25	-465.18	71.40	109.12	71.96	99.82	94.05	67.70	80.80	51.25	140.35	47.76	52.25	77.25	171.16	102.65	39.19	115.08
Cash and cash equivalents	138.92	138.22	99.06	92.87	71.13	109.12	65.75	57.50	55.68	43.86	75.80	47.66	126.72	30.79	26.48	46.75	131.95	63.97	17.38	70.80
Short-term investments			26.18	-558.05	0.27		6.21	42.32	38.37	23.84	5.00	3.58	13.63	16.98	25.77	30.50	39.21	38.68	21.81	44.28
Accounts receivable, net	1,648.65	1,380.70	739.49	643.99	419.19	293.81	43.59		2.85	16.61	137.66	53.39	41.41	34.57	18.52	22.58	20.20	22.46	15.90	25.25
Inventories			26.18	-699.17	81.26	-146.92			33.75	21.86	-11.46	-8.89	-8.36	-7.93	9.37	30.50	39.21	38.68	49.95	35.34
Other current assets		142.58	91.17	55.19	-495.38	18.89	4.99	15.19	27.51	13.88	30.74	34.14	29.81	24.91	25.77	30.50	39.21	81.25	71.01	-86.68
Total current assets	1,787.57	1,661.50	929.72	92.87	76.19	421.82	114.32	72.69	86.04	74.35	108.74	135.18	197.94	90.26	70.77	87.31	176.27	156.56	95.77	70.80
Total non-current assets +	27,476.48	27,186.43	26,526.54	12,074.59	10,398.28	8,974.03	8,418.06	7,775.29	7,374.91	7,017.09	5,962.67	4,246.80	3,779.20	3,133.21	2,445.48	2,162.51	2,231.28	2,134.45	1,958.30	1,505.51
Property, plant and equipment, net	25,801.68	25,327.80	24,831.81	10,262.51	9,062.60	7,893.80	7,696.86	7,491.83	7,132.43	6,770.45	5,689.31	4,135.70	3,636.54	2,991.72	2,263.80	1,972.40	2.79	3.36	3.54	4.52
Goodwill	170.81	170.81	170.81	170.81	0.00				0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible assets	182.40	22.47	147.58	21.57	147.02	137.14	134.93	132.00	126.82	123.97	104.77	88.12	80.97	63.45	3.42	3.34	3.30	3.30
Long-term investments	1,366.78	1,632.34	1,371.62	882.41	1,176.51	991.25	338.05	125.33	70.09	79.57	103.01	85.71	88.13	106.31	130.41	140.56
Other non-current assets
Total assets	29,264.05	28,847.93	27,456.26	12,167.46	10,474.48	9,395.85	8,532.38	7,847.98	7,455.14	7,091.45	6,071.41	4,422.34	3,977.14	3,223.48	2,516.25	2,248.47	2,407.56	2,291.01	2,054.08	1,669.83

Total current liabilities +	1,393.11	1,783.84	1,087.59	1,184.03	740.87	1,126.14	314.65	227.66	195.90	466.39	120.92	204.19	61.27	138.71	260.08	205.71	33.39	57.40	49.40	78.10
Accounts payable	357.58	346.52	334.52	171.68	142.29	130.01	111.38	101.46	96.09	101.39	82.69	65.52	60.60	52.30	45.08	34.21	33.39	35.13	31.35	10.84
Short-term debt	1,393.11	1,362.00	682.00	945.00	535.00	949.00	158.00	81.00	94.00	365.00	36.00	138.00		85.00	215.00	170.47	179.07	1,090.19
Current portion of long-term debt	1,224.00	1,362.00	682.00	945.00	535.00	949.00	158.00	81.00	19.00	4,308.67	3,542.61	2,354.01
Deferred revenue
Other current liabilities		75.32	71.07	67.35	63.58	47.13	45.26	45.20	5.82	-1.70	-133.70	0.67	3.68	1.41	45.08	35.24	33.39	57.40	49.40	78.10
Total non-current liabilities +	13,546.90	12,204.73	10,954.73	6,905.15	5,947.63	5,333.59	5,296.04	4,834.90	4,541.24	4,028.89	3,580.11	2,286.60	1,984.64	1,540.85	1,182.41	1,246.92	1,402.98	1,299.85	1,319.80	948.20
Long-term debt	12,006.65	10,960.02	10,334.75	7,331.46	5,422.75	4,797.30	4,888.49	4,699.59	4,342.77	3,823.90	3,382.43	2,231.88	1,946.65	1,492.60	1,148.66	1,076.45	1,123.91	1,052.45	1,279.79	938.70
Capital lease obligations	761.11	705.85	236.52	229.04	233.36	263.49	274.78
Other non-current liabilities	516.97	538.87	383.46	289.66	291.53	583.41	452.82	149.58	81.03	87.67	80.49	54.72	38.00	48.25	33.75	28.27
Total liabilities	14,940.01	13,988.56	12,042.31	8,089.18	6,688.50	6,459.72	5,610.68	5,062.56	4,731.33	4,495.28	3,698.80	2,490.12	2,045.25	1,678.15	1,442.49	1,309.40	1,461.34	1,357.25	1,369.17	991.11

Total stockholders' equity +	13,433.17	13,947.54	14,390.92	4,078.27	3,785.98	2,547.78	2,539.96	2,413.72	2,350.75	2,244.89	2,089.08	1,737.43	1,758.47	1,491.81	1,073.76	881.40	884.18	872.46	619.92	643.56
Common stock and paid-in capital	14,882.34	14,846.87	14,769.94	4,214.15	3,914.22	2,902.68	2,841.01	2,676.63	2,604.04	2,584.15	2,426.64	1,995.16	1,984.47	1,726.87	1,337.85	1,143.91	1,138.05	1,110.04	825.27	822.82
Retained earnings	-1,449.17	-899.34	-379.02	-135.87	-128.25	-354.90	-301.05	-262.90	-253.28	-339.26	-337.57	-257.74	-226.00	-235.06	-264.09	-262.51	-253.88	-237.58	-205.35	-179.27
Common shares outstanding	212	212	169	142	140	130	136	133	134	126	127	121	112	107	97	92	91	82	71	59

Show Quarterly Balance Sheet

	Jun-26	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 +	695.17	138.99	138.92	111.93	125.05	119.56	138.22	88.93	108.11	84.46	125.25	264.73	101.88	88.13	-465.18	-271.67	761.08	760.09	790.31	439.33	56.01	60.33	109.12	74.80	56.40	93.30	71.96	65.42	54.97	64.90	99.82	120.67	118.45	96.82	94.05	87.32	55.16	58.06	67.70	18.72	41.09	50.22	80.80	1,115.67	201.32	80.65	51.25	75.42	74.60	67.04	140.35	104.50	216.62	55.73	47.76	66.99	222.74	61.85	52.25	64.25	67.89	83.08	77.25	54.69	62.05	141.70	171.16	233.35	172.48	89.36	102.65	150.34	222.99	55.22	39.19	91.03	136.12	321.47	115.08	151.69	4.25	11.06
Cash and cash equivalents	695.17	138.99	138.92	111.93	125.05	119.56	138.22	88.93	76.97	50.82	99.06	216.12	50.64	47.95	92.87	86.99	58.73	65.98	71.13	65.57	56.01	60.33	109.12	74.80	56.40	93.30	65.75	62.28	47.67	38.99	57.50	45.38	49.19	35.53	55.68	63.73	31.65	29.31	43.86	18.69	41.06	49.75	75.80	1,115.53	175.89	45.30	47.66	49.22	53.95	47.02	126.72	81.70	206.93	35.58	30.79	43.61	185.50	37.58	26.48	33.90	35.19	42.56	46.75	21.80	28.35	108.74	131.95	100.99	131.55	54.48	63.97	112.08	185.84	21.01	17.38	41.83	45.79	35.11	70.80	151.69	4.25	11.06
Short-term investments									31.13	33.65	26.18	48.61	51.24	40.18	-558.05	-358.66	702.35	694.11	719.19	373.77							6.21	3.14	7.30	25.91	42.32	75.29	69.26	61.29	38.37	23.58	23.51	28.74	23.84	0.02	0.04	0.46	5.00	0.14	25.42	35.35	3.58	26.21	20.65	20.03	13.63	22.80	9.69	20.16	16.98	23.38	37.23	24.27	25.77	30.35	32.70	40.53	30.50	32.89	33.70	32.96	39.21	132.36	40.93	34.88	38.68	38.27	37.15	34.21	21.81	49.20	90.33	286.36	44.28
Accounts receivable, net		115.38	1,648.65	1,684.18	1,683.91	1,491.52	1,380.70	1,151.37	1,306.74	895.68	739.49	722.93	691.16	648.60	643.99	438.00	476.34	394.11	419.19	306.12	268.78	243.73	293.81				43.59	118.76				160.25	160.10	160.18	2.85	4.62	4.68	6.25	16.61	9.16	0.49	15.74	2.21	3.02	2.07	3.14	31.95	12.28	12.64	8.97	26.28	7.93	3.26	9.10	34.57	10.93	15.98	15.42	18.52	61.18	8.49	9.33	10.06	24.59	20.59	23.00	5.11	3.38	5.67	5.04	11.34	11.59	9.24	29.61	30.04	30.43	6.47	5.97	15.88	7.06	11.79	16.59
Inventories								-1,062.44							-699.17	-498.86	226.02	300.00	300.00	-306.12	-268.78	-243.73	-293.81				-43.59					-160.25	-160.10	-160.18	33.75	0.00	0.00	0.00	21.86	0.00	0.00	0.00	-11.46	0.00	0.00	0.00	-8.89	0.00	0.00	0.00	-8.36	0.00	-9.69	0.00	-7.93	0.00	0.00	0.00	9.37	0.00	0.00	0.00	37.08	32.89	33.70	32.96	39.21	42.08	40.93	34.88	38.68	38.27	37.15		-35.72				35.34
Other current assets				153.71	93.89	128.30	142.58	102.92	97.18	80.18	91.17	-939.05	69.35	58.07	55.19	68.23	47.79	6.69	-714.12	15.72	3.74	2.47	18.89	5.77	5.35	4.63	4.99	4.44	7.98	7.84	15.19	21.21	19.91	18.54	27.51	17.28	16.76	12.23	13.88	16.44	15.23	32.00	28.53	228.63	25.42	35.35	34.14	26.21	20.65	20.03	29.81	22.80	20.50	20.16	24.91	23.38	37.23	24.27	25.77	30.35	32.70	40.53	30.50	49.05	47.17	83.36	39.21	89.81	83.41	75.87	81.25	75.42	72.93	-30.54	71.01	-100.48	-144.44	-327.44	-86.68	-158.75	-16.04	-27.65
Total current assets	695.17	138.99	1,787.57	1,949.82	1,902.85	1,739.39	1,661.50	1,343.21	1,480.89	1,026.67	929.72	216.12	811.15	754.61	92.87	593.22	582.86	466.77	76.19	81.28	59.75	62.80	421.82	80.57	61.75	97.93	114.32	66.72	55.64	46.83	72.69	66.58	69.11	54.06	86.04	85.63	53.09	47.79	74.35	44.29	56.78	97.50	108.74	1,347.18	203.39	83.79	135.18	87.70	87.24	76.01	197.94	112.43	230.69	64.83	90.26	77.92	238.71	77.26	70.77	125.43	76.38	92.42	87.31	128.33	129.82	215.10	176.27	194.18	220.63	135.39	156.56	199.09	268.00	50.62	95.77	121.46	142.59	321.47	70.80	151.69	4.25	11.06
Total non-current assets +	732.49	28,960.38	27,476.48	27,283.15	27,465.16	27,254.53	27,186.43	26,719.90	26,281.19	26,453.45	26,526.54	27,409.70	11,554.30	11,378.06	12,074.59	11,247.43	10,455.91	10,124.98	10,398.28	9,627.08	9,403.34	9,273.82	8,974.03	8,680.53	8,468.14	8,451.56	8,418.06	8,251.72	8,335.08	8,085.69	7,775.29	7,732.11	7,652.84	7,416.56	7,374.91	7,001.33	6,984.38	6,986.56	7,017.09	6,697.77	6,402.22	6,193.92	5,962.67	4,655.66	4,630.36	4,380.36	4,246.80	4,138.19	4,121.65	4,047.48	3,779.20	3,405.81	3,201.92	3,164.27	3,133.21	2,935.00	2,469.63	2,445.87	2,445.48	2,248.80	2,234.48	2,160.70	2,162.51	2,046.82	2,049.30	2,022.36	2,231.28	2,174.97	2,161.81	2,168.35	2,134.45	2,044.60	1,981.27	1,947.87	1,958.30	1,847.20	1,768.33	1,543.71	1,599.02	1,459.94	1,413.10	1,340.97
Property, plant and equipment, net			25,801.68	25,710.40	25,869.98	25,419.28	25,327.80	25,129.56				24,850.79	10,017.35	9,991.45	10,219.70	10,104.06	9,367.51	8,940.72	9,062.60	8,501.86	8,347.00	7,944.40	7,893.80	7,755.95	7,673.72	7,689.62	7,696.86	7,665.57	7,667.03	7,688.62	7,491.83	7,425.81	7,390.08	7,171.60	7,132.43	6,770.09	6,782.79	6,770.59	6,770.45	6,458.76	6,164.79	5,933.96	5,689.31	4,452.25	4,452.05	4,197.85	4,135.70	3,954.76	3,941.04	3,862.68	3,636.54	3,223.67	3,027.65	2,995.51	2,991.72	2,741.95	2,278.33	2,266.54	2,263.80	2,060.19	2,045.63	1,971.41	1,972.40	1,902.70	1,896.32	2.48	2.79	2.85	3.01	3.15	3.36	2.89	3.38	3.38	3.54				4.52	4.50	4.40	4.27
Goodwill		170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81	170.81															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	0.00	0.00	0.00	0.00
Intangible assets		325.61	182.40	331.50	338.09	1.81	22.47	349.56	446.33	455.87	147.58	459.03	165.68	135.43	21.57	164.00	151.94	147.98	147.02				137.14				134.93				132.00	0.00	0.00	126.82	126.82	0.00	0.00	0.00	123.97	0.00	0.00	0.00	104.77	0.00	0.00	88.12	88.12	0.00	0.00	80.97	80.97	0.00	0.00	0.00	63.45	0.00	0.00	0.00	3.42	0.00	0.00	0.00	3.34	3.34	3.34	3.34	3.30	3.30	3.30	3.30	3.30
Long-term investments		1,369.60	1,366.78	1,363.97	1,388.98	1,620.85	1,632.34	1,360.21	1,365.16	1,366.03	1,371.62	1,968.86	1,638.97	1,464.53	882.41	1,227.35	1,247.13	1,169.40	1,176.51	979.88	930.01	413.50	991.25	347.79	344.18	342.40	338.05	175.44	174.48	161.03	125.33	114.45	97.56	63.87	70.09	78.51	79.29	79.39	79.57	85.91	99.58	89.22	103.01	84.67	84.74	85.60	85.71	86.23	86.79	89.33	88.13	100.46	101.70	102.10	106.31	121.27	125.73	125.34	130.41	134.22	138.00	141.53	140.56	144.12	152.98
Other non-current assets
Total assets	29,660.49	29,099.37	29,264.05	29,232.97	29,368.01	28,993.92	28,847.93	28,063.12	27,762.08	27,480.12	27,456.26	27,625.82	12,365.45	12,132.67	12,167.46	11,840.65	11,038.77	10,591.75	10,474.48	9,708.36	9,463.09	9,336.61	9,395.85	8,761.10	8,529.89	8,549.49	8,532.38	8,318.43	8,398.03	8,132.51	7,847.98	7,798.69	7,721.95	7,470.62	7,455.14	7,086.96	7,037.46	7,034.36	7,091.45	6,742.06	6,459.24	6,291.42	6,071.41	6,002.84	4,833.75	4,464.15	4,422.34	4,225.90	4,208.89	4,123.49	3,977.14	3,518.24	3,432.62	3,229.10	3,223.48	3,012.92	2,708.34	2,523.14	2,516.25	2,374.23	2,310.86	2,253.12	2,248.47	2,175.15	2,179.12	2,237.46	2,407.56	2,369.15	2,382.44	2,303.74	2,291.01	2,243.69	2,249.28	2,049.28	2,054.08	2,019.58	1,983.94	1,951.61	1,669.83	1,668.54	1,477.97	1,428.27

Total current liabilities +	2,062.14	374.81	1,393.11	1,492.54	1,220.89	1,413.59	1,783.84	1,346.93	1,403.07	1,030.02	1,087.59	1,122.57	556.85	340.94	1,184.03	857.32	836.30	421.36	740.87	401.87	473.80	544.13	1,126.14	294.37	385.36	405.78	314.65	326.80	542.14	478.87	227.66	170.76	400.99	252.70	195.90	139.25	220.68	440.11	466.39	268.47	179.19	193.11	120.92	261.30	69.38	170.55	204.19	113.53	75.54	139.89	61.27	58.25	46.98	145.44	138.71	289.61	151.08	177.30	260.08	205.89	161.71	159.33	205.71	69.69	56.98	56.90	33.39	65.86	61.29	55.64	57.40	55.34	52.70	115.40	49.40	119.80	92.10	71.70	78.10	72.30	66.60	66.30
Accounts payable	445.14	374.81	357.58	472.83	438.06	359.50	346.52	388.76	381.94	338.03	334.52	430.12	212.42	178.16	171.68	191.18	171.92	136.86	142.29	164.67	150.09	129.04	130.01	153.84	132.26	116.07	111.38	122.66	115.06	99.30	101.46	126.54	107.25	108.93	96.09	114.25	92.68	77.11	101.39	102.47	91.19	77.11	82.69	76.30	69.38	71.55	65.52	73.53	65.54	52.89	60.60	58.25	46.98	45.44	52.30	49.61	47.12	38.03	45.08	39.89	32.71	34.33	34.21	37.45	32.19	33.90	33.39	40.64	34.46	33.34	35.13	36.48	33.61	34.79	31.35	33.95	25.36	6.94	10.84	6.78	4.49	7.33
Short-term debt	1,617.00		1,393.11	942.00	706.00	978.00	1,362.00	884.00	948.00	620.00	682.00	623.00	275.25	94.50	945.00	600.00	599.00	220.00	535.00	174.00	261.00	353.00	949.00	94.00	207.00	244.00	158.00	159.00	382.00	335.00	81.00		250.00	100.50	94.00	25.00	128.00	363.00	365.00	166.00	88.00	116.00	36.00	185.00		99.00	138.00	40.00	10.00	87.00				100.00	85.00	240.00	103.96	139.27	215.00	166.00	129.00	125.00	170.47	1,171.43	1,181.37	1,240.26		1,264.04	100.00			1,049.68
Current portion of long-term debt		1,152.50	1,224.00	942.00	706.00	978.00	1,362.00	884.00	948.00	620.00	682.00	623.00	275.25	94.50	945.00	600.00	599.00	220.00	535.00	174.00	261.00	353.00	949.00	94.00	207.00	244.00	158.00	159.00					4,767.50	4,514.36	19.00	25.00	4,290.73	363.00	4,308.67	166.00	88.00	116.00	3,542.61				2,354.01
Deferred revenue
Other current liabilities				77.71	76.83	76.10	75.32	74.17	73.13	71.99	71.07	69.45	69.18	68.28	67.35	66.14	65.38	64.51	63.58	63.20	62.70	62.09	47.13	46.53	46.10	45.71	45.26	45.14	45.08	44.57	45.20	44.22	43.74	43.27	5.82		6.00		-1.70	133.00	-88.00	-46.29	-2.22	20.40		7.23	-138.00	1.82	3.19	3.08	-0.67					49.61	47.12	38.03	45.08	39.89	32.71	34.33	35.24	-1,101.75	-1,124.39	56.90	33.39	65.86	61.29	55.64	57.40	55.34	52.70	115.40	49.40	119.80	92.10	71.70	78.10	72.30	66.60	66.30
Total non-current liabilities +	13,345.47	14,512.05	13,546.90	13,244.02	13,470.03	12,801.82	12,204.73	11,757.50	11,228.17	11,161.13	10,954.73	10,936.55	7,773.20	7,759.03	6,905.15	6,914.02	6,309.23	6,292.22	5,947.63	5,923.61	5,628.34	5,477.83	5,333.59	5,698.92	5,399.02	5,369.08	5,296.04	5,083.64	5,027.09	4,879.83	4,834.90	4,857.84	4,605.16	4,501.27	4,541.24	4,373.98	4,238.10	4,008.44	4,028.89	3,944.21	3,836.84	3,672.93	3,580.11	3,354.19	2,341.09	2,386.54	2,286.60	2,178.77	2,202.64	2,060.42	1,984.64	1,824.82	1,795.84	1,530.51	1,540.85	1,393.16	1,246.62	1,266.09	1,182.41	1,106.27	1,090.20	1,146.64	1,275.19	1,171.43	1,181.37	1,240.26	1,402.98	90.52	1,375.19	1,295.06	1,299.85	1,299.68	1,300.67	1,321.00	1,319.80	1,272.50	1,260.60	1,243.30	948.20	945.20	950.30	892.80
Long-term debt		12,018.03	12,006.65	11,960.71	12,198.98	11,563.74	10,960.02	10,643.83	10,547.31	10,537.55	10,334.75	10,329.08	7,217.49	7,237.30	7,331.46	6,393.53	5,788.64	5,792.67	5,422.75	5,409.83	5,109.88	4,947.42	4,797.30	5,186.22	4,873.90	4,881.80	4,888.49	4,653.00	4,656.20	4,666.09	4,699.59	4,665.57	4,399.99	4,296.39	4,342.77	4,170.60	4,043.33	3,811.10	3,823.90	3,708.61	3,591.74	3,448.96	3,382.43	3,163.21	2,288.46	2,213.32	2,231.88	2,138.88	2,153.63	2,022.88	1,946.65	1,757.06	1,763.99	1,483.90	1,492.60	1,350.13	1,211.96	1,237.45	1,148.66	1,076.22	1,061.24	1,121.01	1,076.45	1,056.43	1,041.37	1,240.26	1,123.91	1,354.56	1,375.19	1,295.06	1,052.45	1,299.68	1,300.67	1,320.99	1,279.79	1,272.52	1,245.32	1,243.30	938.70	945.19	950.27	892.79
Capital lease obligations		769.69	761.11	757.81	742.85	704.73	705.85	706.49	229.04	232.68	236.52	242.44	228.34	234.26	229.04	233.83	238.39	242.84	233.36	234.12	238.41	242.95	263.49	267.09	271.88	270.17	274.78	279.05	230.82	103.58
Other non-current liabilities		497.55	516.97	525.51	528.21	533.35	538.87	407.18	451.83	390.89	383.46	365.03	327.37	287.48	289.66	286.66	282.20	256.72	291.53	279.67	280.05	592.50	583.41	559.22	571.22	532.99	452.82	475.78	408.65	258.31	149.58	140.60	131.40	130.68	81.03	85.97	77.39	79.98	87.67	118.32	127.59	106.74	80.49	71.39	52.64	53.63	54.72	39.89	49.02	37.54	38.00	34.05	31.86	46.61	48.25	43.03	38.62	32.92	33.75	30.05	28.96	25.63	28.27	32.24	24.78
Total liabilities	15,483.16	14,886.87	14,940.01	14,736.56	14,690.92	14,215.42	13,988.56	13,104.43	12,631.24	12,191.14	12,042.31	12,059.12	8,330.05	8,099.97	8,089.18	7,771.35	7,145.53	6,713.59	6,688.50	6,325.48	6,102.14	6,021.96	6,459.72	5,993.28	5,784.38	5,774.86	5,610.68	5,410.44	5,569.22	5,358.70	5,062.56	5,028.60	5,006.15	4,753.98	4,731.33	4,513.23	4,458.78	4,448.54	4,495.28	4,212.68	4,016.03	3,866.03	3,698.80	3,615.50	2,410.47	2,557.09	2,490.12	2,292.30	2,278.18	2,200.31	2,045.25	1,883.07	1,842.83	1,675.94	1,678.15	1,682.77	1,397.70	1,443.39	1,442.49	1,312.16	1,251.91	1,305.97	1,309.40	1,241.12	1,238.35	1,297.16	1,461.34	1,420.42	1,436.47	1,350.70	1,357.25	1,355.02	1,353.37	1,373.75	1,369.17	1,355.31	1,315.38	1,280.38	991.11	981.92	982.08	923.71

Total stockholders' equity +	13,257.90	13,332.48	13,433.17	13,617.62	13,790.84	13,886.79	13,947.54	14,010.61	14,172.63	14,297.05	14,390.92	14,537.12	3,255.78	3,253.33	3,259.60	3,250.57	3,202.12	3,210.22	3,116.50	2,991.76	2,968.09	2,921.97	2,547.78	2,389.28	2,375.69	2,398.12	2,539.96	2,522.71	2,442.21	2,384.15	2,413.72	2,395.72	2,341.95	2,343.75	2,350.75	2,215.27	2,221.79	2,236.12	2,244.89	2,198.83	2,114.71	2,143.06	2,089.08	2,109.29	2,144.17	1,732.88	1,737.43	1,739.33	1,736.55	1,750.27	1,758.47	1,514.31	1,530.41	1,499.55	1,491.81	1,274.52	1,255.56	1,024.51	1,018.95	1,007.38	1,004.27	890.80	881.40	876.58	879.04	878.52	884.18	883.61	878.63	892.09	872.46	829.14	835.47	612.89	619.92	627.29	631.27	636.58	643.56	651.09	461.11	469.14
Common stock and paid-in capital	14,888.77	14,884.87	14,882.34	14,870.90	14,866.27	14,859.45	14,846.87	14,828.48	14,840.30	14,807.20	14,769.94	14,790.00	3,431.72	3,412.89	3,395.47	3,389.82	3,361.21	3,337.41	3,244.74	3,221.03	3,218.36	3,206.41	2,902.68	2,782.18	2,766.98	2,760.38	2,841.01	2,819.47	2,730.61	2,661.80	2,676.63	2,650.78	2,618.64	2,607.11	2,604.04	2,586.23	2,588.23	2,591.30	2,584.15	2,522.30	2,458.15	2,471.86	2,426.64	2,382.31	2,416.30	1,991.60	1,995.16	1,987.51	1,984.42	1,985.28	1,984.47	1,770.95	1,771.80	1,730.92	1,726.87	1,518.06	1,516.85	1,287.38	1,283.03	1,274.50	1,273.45	1,157.39	1,143.91	1,139.25	1,140.62	1,137.54	1,138.05	1,132.15	1,133.13	1,130.97	1,110.04	1,064.24	1,062.30	828.14	825.27	825.78	824.74	823.99	822.82	822.49	624.98	624.32
Retained earnings	-1,630.87	-1,552.39	-1,449.17	-1,253.28	-1,075.43	-972.67	-899.34	-817.87	-667.67	-510.15	-379.02	-252.88	-175.94	-159.56	-135.87	-139.25	-159.09	-127.19	-128.25	-229.27	-250.27	-284.44	-354.90	-392.89	-391.29	-362.26	-301.05	-296.75	-288.40	-277.66	-262.90	-255.07	-276.69	-263.36	-253.28	-370.96	-366.44	-355.19	-339.26	-323.47	-343.44	-328.80	-337.57	-273.02	-272.13	-258.73	-257.74	-248.18	-247.87	-235.01	-226.00	-256.64	-241.39	-231.37	-235.06	-243.55	-261.29	-262.87	-264.09	-267.12	-269.17	-266.59	-262.51	-262.67	-261.58	-259.01	-253.88	-248.53	-254.50	-238.88	-237.58	-235.09	-226.84	-215.25	-205.35	-198.49	-193.47	-187.42	-179.27	-171.41	-163.87	-155.18
Common shares outstanding	220	220	221	212	212	212	212	220	212	220	220	195	144	143	143	142	143	142	141	140	140	140	138	130	129	137	137	137	136	134	134	134	133	133	135	133	133	133	126	134	132	132	131	130	124	123	122	122	121	121	115	118	115	115	112	109	107	100	94	99	96	93	87	92	92	92	86	92	92	91	82	87	80	72	65	71	69	69	53	57	56	56

Balance Sheet - Extra Space Storage Inc. (EXR)

Balance Sheet - Extra Space Storage Inc. (EXR)