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 +	1,478.21	1,254.88	1,531.48	722.61	496.32	1,708.20	681.70	571.56	463.93	380.73	744.10	1,782.54	2,381.78	1,054.15	1,832.76	487.68	1,458.88	253.10	1,611.18	751.57
Cash and cash equivalents	1,478.21	1,254.88	1,531.48	690.33	452.69	1,668.74	644.95	543.36	434.77	356.91	723.72	1,763.08	2,365.14	1,041.98	1,823.21	478.95	1,448.93	241.51	1,506.92	725.79
Short-term investments				32.28	43.63	39.46	36.75	28.20	29.16	23.81	20.38	19.46	16.64	12.17	9.55	8.73	9.95	11.59	104.26	25.78
Accounts receivable, net	1,646.81	1,682.06	1,581.82	1,449.36	1,384.91	1,296.19	1,151.60	1,021.53	953.76	891.69	852.75	738.59	711.07	667.75	602.51	399.82	363.24	338.74	58.07	57.05
Inventories			0.00		0.00	0.00	0.00	-80.94	-77.97	-129.67	-185.12	-164.43	-184.48	-90.61	0.00	0.00	0.00
Other current assets	249.65	144.05	81.09	46.48	48.47	-1,893.02	184.54	176.78	148.57	192.84	258.91	651.75	241.68	623.71	75.46	308.03	21.87	21.97	186.84	40.87
Total current assets	3,374.67	3,080.99	3,194.38	2,186.17	1,886.07	3,015.52	1,981.09	1,760.18	1,459.13	1,311.77	1,650.26	2,988.99	3,133.41	2,152.22	2,323.22	1,638.21	1,843.99	613.81	1,565.00	782.84
Total non-current assets +	22,791.49	23,003.99	22,831.77	22,021.50	20,479.19	19,842.67	19,303.82	18,496.29	17,913.10	17,537.99	16,729.20	16,897.77	17,028.85	13,310.10	12,459.74	11,710.05	10,504.72	10,297.83	8,799.86	8,244.11
Property, plant and equipment, net	20,899.88	21,050.26	20,593.46	19,496.44	17,715.60	17,818.81	17,622.21	16,752.12	16,507.01	15,925.03	15,555.64	15,688.74	15,817.19	11,959.17	0.00	10,441.12	0.00
Goodwill									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible assets				713.97	599.57				0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-term investments	1,043.92	1,133.29	1,413.66	1,748.19	1,526.63	1,310.48	955.65	956.31	619.93	775.20	235.22	193.39	126.08	659.92		767.25
Other non-current assets
Total assets	26,166.16	26,084.98	26,026.15	24,207.67	22,365.26	22,858.19	21,284.91	20,256.48	19,372.23	18,849.77	18,379.46	19,886.77	20,162.25	15,462.32	14,782.97	13,348.26	12,348.70	10,911.65	11,192.64	9,695.02

Total current liabilities +	1,479.12	1,202.46	763.19	691.96	730.43	613.63	638.28	531.03	599.19	672.77	792.42	1,289.27	867.24	382.05	316.15	329.42	376.68	436.09	145.69	102.93
Accounts payable	480.02	401.87	458.33	417.55	320.78	336.26	377.55	276.65	331.50	298.52	274.71	243.26	202.47	199.10	155.14	161.59	220.09	171.79	145.69	102.93
Short-term debt	750.00	571.25	1,198.30	13,964.36	145.00	862.28	332.49	0.00	45.00	307.09	9,201.21	10,086.98						100.00
Current portion of long-term debt	750.00	500.00			145.00				10,271.61	307.09	9,201.21	10,086.98
Deferred revenue
Other current liabilities	249.10	229.33	304.86	-13,689.94	264.66	277.37	260.73	254.38	222.69	374.24	517.71	1,046.00	1,409.65	182.95	161.01	143.36	156.59	264.29	999.36	-102.93
Total non-current liabilities +	17,002.35	16,934.87	17,070.60	15,145.28	13,592.03	13,898.05	12,632.39	11,511.48	10,670.59	10,246.95	9,700.11	10,694.56	12,251.40	9,445.42	9,053.31	8,054.65	6,902.96	6,944.29	4,198.04	4,150.94
Long-term debt	15,859.48	15,720.50	15,856.30	14,240.34	12,751.61	13,047.76	11,811.81	11,007.76	10,226.61	9,796.13	9,216.51	10,086.98	11,521.51	8,912.37	8,455.15	7,786.00	6,372.39	5,997.26	4,893.56	4,559.45
Capital lease obligations	749.25	763.57	768.35	454.02	448.98	438.21	424.22
Other non-current liabilities	386.07	450.80	445.95	450.92	390.42	850.29	812.22	503.73	443.98	450.82	483.60	502.26	578.97	324.61		213.00
Total liabilities	18,481.46	18,137.32	17,833.79	15,837.24	14,322.46	14,511.68	13,270.67	12,042.51	11,269.78	10,919.72	10,492.53	11,983.83	13,118.63	9,827.47	9,369.45	8,384.07	7,279.64	7,380.38	6,869.92	5,848.29

Total stockholders' equity +	5,147.19	5,413.31	5,885.08	8,370.43	5,843.59	8,346.51	5,684.69	5,883.17	5,813.96	7,930.05	7,886.93	7,902.94	5,741.15	5,097.07	4,866.00	4,372.64	4,446.00	3,531.27	3,668.83	3,223.23
Common stock and paid-in capital	6,822.19	6,832.88	6,701.23	8,761.79	6,469.48	8,856.16	6,445.21	6,558.71	6,526.30	8,625.43	8,667.88	8,665.40	5,849.71	5,207.04	4,919.08	4,397.41	4,350.57	3,338.42	3,274.50	3,115.07
Retained earnings	-1,675.00	-1,419.58	-816.15	-391.36	-625.89	-509.65	-760.52	-675.53	-712.34	-695.38	-780.95	-762.46	-108.55	-109.97	-53.08	-24.76	95.43	192.84	394.32	108.16
Common shares outstanding	159	158	157	157	156	156	155	155	154	154	154	153	153	151	146	140	132	121	121	117

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 +	554.86	1,478.21	861.07	488.02	398.13	1,254.88	1,369.47	697.45	701.70	1,531.48	882.65	1,615.06	951.05	722.61	405.81	487.95	472.30	496.32	1,044.25	598.78	736.37	1,708.20	1,749.72	1,723.90	688.83	681.70	785.59	1,120.41	392.14	571.56	353.88	502.62	323.92	463.93	521.04	519.22	303.49	380.73	442.35	1,201.82	1,626.76	744.10	1,406.65	1,354.86	1,652.61	1,782.54	865.50	1,055.50	1,197.60	2,381.78	1,656.65	1,663.56	964.79	1,054.15	1,235.01	1,683.03	602.39	1,832.76	1,072.34	790.56	1,062.80	487.68	1,277.99	1,710.47	1,227.98	1,458.88	792.54	830.42	153.20	253.10	71.76	132.48	1,028.63	1,611.18	1,996.69	1,978.26	2,108.29	751.57	1,132.51	2,158.88	55.93
Cash and cash equivalents	512.78	1,478.21	861.07	446.95	398.13	1,254.88	1,420.48	685.38	701.70	1,531.48	882.65	1,581.58	918.95	690.33	375.77	456.49	436.27	452.69	1,002.73	557.31	697.37	1,668.74	1,714.78	1,691.05	660.73	644.95	751.21	1,087.00	360.09	543.36	322.50	472.56	294.57	434.77	493.06	492.44	302.94	356.91	419.32	1,180.04	1,605.68	723.72	1,387.01	1,342.75	1,064.40	1,763.08	846.66	1,036.58	1,179.57	2,365.14	1,641.28	1,608.73	909.38	1,041.98	1,223.22	1,672.00	591.20	1,823.21	1,063.02	780.58	1,053.00	478.95	1,270.07	1,703.45	1,220.39	1,448.93	782.11	819.25	143.79	241.51	55.60	112.11	852.28	1,506.92	1,894.20	1,885.32	2,016.34	725.79	1,049.03	1,264.64	32.21
Short-term investments	42.07			41.06			-51.01	12.07				33.48	32.10	32.28	30.04	31.46	36.03	43.63	41.52	41.48	39.00	39.46	34.93	32.85	28.10	36.75	34.38	33.41	32.05	28.20	31.38	30.06	29.35	29.16	27.98	26.78	0.55	23.81	23.02	21.78	21.08	20.38	19.65	12.11	588.22	19.46	18.83	18.93	18.03	16.64	15.38	54.83	55.41	12.17	11.79	11.04	11.19	9.55	9.31	9.98	9.80	8.73	7.91	7.03	7.59	9.95	10.44	11.17	9.41	11.59	16.16	20.37	176.35	104.26	102.49	92.94	91.96	25.78	83.49	894.24	23.72
Accounts receivable, net	90.14	1,646.81	1,782.35	109.68	1,622.83	1,682.06	99.71	1,602.88	1,589.34	1,491.32	1,557.22	1,512.37	1,474.94	1,449.36	1,319.81	1,330.09	1,299.53	1,296.93	1,362.55	1,327.99	1,292.87	1,199.91	1,290.30	1,151.55	1,149.11	1,151.60	1,105.19	1,060.89	1,046.53	1,021.53	1,024.78	976.31	962.31	953.76	915.17	908.71	885.14	891.69	861.83	861.68	841.62	852.75	803.59	785.98	761.64	738.59	733.10	724.94	699.54	711.07	696.43	691.69	687.89	667.75	147.16	984.44	985.73	972.81	132.34	892.61	400.02	842.50	383.66	368.60	372.09	363.24	341.85	78.50	339.12	338.74	327.55	312.12	34.58	58.07	43.20	48.40	50.80	57.05	42.13	35.81	41.46
Inventories									0.00	0.00	0.00	0.00	1,186.79		-107.54	-55.23	0.00	-57.81	-97.56	-46.95	-129.10	-33.84	-106.52	-56.77	-136.73	-41.69	-110.31	-68.70	-131.47	-80.94	-133.44	-85.97	-147.26	-77.97	-144.82	-93.99	-150.91	-129.67	-176.69	-144.22	-136.80	-185.12	-143.48	-117.99	-165.99	-164.43	-219.07	-133.04	-178.49	-184.48	-238.69	-179.74	-71.76	-90.61	0.00	0.00	0.00	0.00	0.00	0.00	-305.69	0.00	0.00	-375.67	-356.09	0.00	20.68	292.29	19.42		34.31	59.64	57.64		17.84
Other current assets	188.82	249.65	77.66	1,660.90	314.30	144.05	51.01	52.13	64.94	231.21	-1,155.81	-1,822.54	-1,141.46	46.48	259.24	180.17	262.76	194.25	176.75	126.92	380.92	180.71	156.53	461.38	429.17	184.54	374.02	144.62	434.74	176.78	448.17	340.48	307.81	148.57	228.60	141.33	202.15	192.84	240.67	209.88	208.15	258.91	233.86	370.55	754.20	651.75	372.24	192.28	232.73	241.68	292.19	179.74	198.92	236.40	32.25	31.38	30.70	75.46	36.76	302.44	305.69	308.03	300.77	426.44	397.79	21.87	-301.12	-303.46	-298.83	21.97	-320.47	-350.02	-291.63	186.84	-120.32	47.17	63.90	40.87	72.03	79.17	91.65
Total current assets	833.81	3,374.67	2,721.08	2,257.60	2,335.26	3,080.99	1,520.18	2,340.38	2,355.97	3,254.01	2,487.60	3,140.86	2,439.22	2,186.17	1,847.29	1,911.51	1,998.56	1,943.88	2,444.47	1,965.27	2,242.05	3,049.36	3,055.09	3,303.97	2,239.01	1,981.09	2,009.80	2,323.54	1,578.42	1,760.18	1,528.56	1,703.37	1,417.44	1,459.13	1,492.00	1,448.49	1,239.32	1,311.77	1,345.13	2,107.38	2,518.65	1,650.26	2,280.98	2,381.29	2,414.26	2,988.99	1,732.92	1,820.76	1,933.36	3,133.41	2,391.21	2,355.25	2,041.30	2,152.22	1,696.63	2,698.85	1,618.82	2,845.90	2,026.64	1,985.61	1,462.82	1,638.21	1,962.41	2,505.51	1,350.92	1,843.99	1,508.78	1,541.33	842.97	613.81	750.03	830.39	1,323.28	1,565.00	2,254.31	1,933.72	2,067.14	782.84	1,091.15	406.21	73.67
Total non-current assets +	24,268.44	22,791.49	23,278.40	23,363.60	23,101.26	23,003.99	23,288.70	23,134.06	23,170.01	22,772.14	22,251.54	22,200.82	22,186.20	22,021.50	21,879.40	21,354.92	20,477.07	20,421.38	20,404.34	20,093.80	19,971.50	19,808.83	19,904.12	19,696.81	19,590.69	19,303.82	19,278.78	18,944.74	18,923.19	18,496.29	18,608.94	18,257.79	18,166.50	17,913.10	17,816.52	17,833.27	17,727.31	17,537.99	17,444.77	16,856.59	16,657.18	16,729.20	16,699.29	16,732.67	16,764.82	16,897.77	17,142.24	17,077.77	17,046.21	17,028.85	17,128.50	17,111.30	13,581.98	13,310.10	13,445.32	12,581.78	12,594.04	11,937.07	11,954.15	11,898.61	12,372.66	11,710.05	11,086.43	10,282.19	10,900.43	10,504.72	10,123.00	10,039.34	10,028.97	10,297.83	10,123.30	9,557.53	9,026.21	9,627.64	8,731.31	8,429.96	8,400.71	8,912.18	8,018.65	7,782.43	7,939.11
Property, plant and equipment, net		20,899.88	21,294.69	21,262.84	21,119.16	21,050.26	20,900.98				19,868.10	19,598.10	19,539.38	19,496.44	25,192.38	18,445.46	18,313.22	17,715.60	17,700.90	17,575.43	17,873.02	17,818.81	17,741.34	17,668.42	17,518.17	17,622.21	17,511.07	17,229.71	17,116.76	16,752.12	16,849.14	16,780.93	16,641.81	16,507.01	16,374.45	16,234.92	16,089.98	15,925.03	15,789.20	0.00	15,569.42	15,555.64	15,569.01	15,612.33	0.00	15,688.74	15,886.28	15,894.95	15,860.78	15,817.19	15,826.60	0.00	0.00	11,959.17	0.00	0.00	0.00	0.00	10,639.18	10,584.62	10,597.04	10,441.12	0.00	0.00	0.00	0.00	0.00	0.00
Goodwill																															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	0.00	0.00	0.00	0.00
Intangible assets	830.92							800.10			692.39	710.82	720.17	713.97																	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	0.00	0.00	0.00	0.00
Long-term investments	896.79	1,043.92	1,043.37	1,202.10	1,176.04	1,133.29	1,461.07	1,455.66	1,437.01	1,413.66	1,569.63	1,814.44	1,784.72	1,748.19	1,593.83	1,586.45	1,518.62	1,526.63	1,415.04	1,347.07	1,307.73	1,310.48	1,377.29	1,339.72	1,377.34	955.65	933.26	936.84	976.58	956.31	925.43	682.51	666.72	619.93	611.80	819.37	793.93	775.20	775.66	252.62	235.90	235.22	217.53	209.97		193.39	180.15	176.94	127.36	126.08	129.04			659.92					770.47	772.50	762.52	767.25
Other non-current assets
Total assets	25,102.25	26,166.16	25,999.48	25,621.19	25,436.52	26,084.98	26,405.54	25,474.45	25,525.98	26,026.15	24,739.15	25,341.68	24,625.42	24,207.67	23,726.69	23,266.43	22,475.63	22,365.26	22,848.81	22,059.08	22,213.55	22,858.19	22,959.22	23,000.78	21,829.70	21,284.91	21,288.58	21,268.28	20,501.60	20,256.48	20,137.50	19,961.16	19,583.94	19,372.23	19,308.52	19,281.76	18,966.63	18,849.77	18,789.90	18,963.97	19,175.83	18,379.46	18,980.26	19,113.96	19,179.07	19,886.77	18,875.16	18,898.53	18,979.57	20,162.25	19,519.71	19,466.55	15,623.28	15,462.32	15,141.94	15,280.63	14,212.86	14,782.97	13,980.80	13,884.21	13,835.47	13,348.26	13,048.84	12,787.70	12,251.34	12,348.70	11,631.78	11,580.66	10,871.94	10,911.65	10,873.33	10,387.93	10,349.49	11,192.64	10,985.62	10,994.60	11,085.74	9,695.02	9,777.51	9,710.52	8,690.40

Total current liabilities +	1,416.53	1,479.12	1,478.19	1,708.87	1,988.02	1,202.46	1,237.84	1,156.76	666.41	2,061.85	762.58	717.13	683.63	691.96	963.41	775.23	821.31	613.82	588.83	583.07	508.55	644.62	605.86	594.64	547.25	638.28	669.87	673.14	583.41	531.03	743.39	563.17	705.40	599.19	554.97	519.16	815.86	672.77	660.65	622.71	587.38	792.42	559.03	523.34	523.51	1,289.27	548.26	484.52	511.48	867.24	509.56	467.10	420.74	382.05	694.56	318.80	356.05	316.15	346.07	318.67	342.71	329.42	365.29	338.39	339.56	376.68	490.37	497.41	481.81	436.09	477.83	522.73	502.71	145.69	474.85	27.72	-4.10	102.93	7.97	-5.09	3,217.14
Accounts payable	418.44	480.02	484.80	480.16	398.76	401.87	444.29	372.48	374.68	458.33	462.24	434.57	397.80	417.55	360.57	342.47	304.58	320.78	331.69	305.97	260.88	336.26	345.96	328.29	293.83	377.55	421.27	418.43	328.89	276.65	315.46	327.07	355.00	331.50	325.44	303.56	313.72	298.52	312.98	287.46	252.73	274.71	245.20	231.90	224.09	243.26	253.60	216.08	218.03	202.47	215.78	213.00	210.36	199.10	193.49	163.50	165.44	155.14	172.93	173.26	171.62	161.59	199.53	177.00	189.63	220.09	229.18	223.91	200.27	171.79	164.99	183.19	128.77	145.69	37.56	27.72	-4.10	102.93	7.97	-5.09	-8.41
Short-term debt	750.00	750.00	750.00	1,715.00	1,296.16	571.25	500.00	500.00	1,177.77	1,298.66	1,197.17	497.43	13,969.52	13,964.36	340.00	165.00	255.00	28.39	2,280.11	2,901.71	2,904.67	30.99	2,912.49		250.00						170.00	2.82	115.00	45.00	10,234.63	10,236.64	105.00	307.09				9,201.21				10,086.98				744.88	739.54	769.58	434.11																100.00	100.00											3,225.55
Current portion of long-term debt	750.00	750.00	750.00	935.00	800.00	500.00	500.00	500.00							340.00	165.00	255.00	145.00							250.00						0.64	2.82	3.73	10,271.61	10,234.63	10,236.64	9,895.48	307.09				9,201.21				10,086.98
Deferred revenue
Other current liabilities	248.09	249.10	243.39	-486.29	293.11	229.33	293.55	284.28	291.73	304.86	300.34	282.55	-13,683.70	-13,689.94	602.84	432.76	516.73	264.66	257.15	277.10	247.68	277.37	259.90	266.35	253.41	260.73	248.60	254.71	254.52	254.38	257.93	236.11	235.39	222.69	229.53	215.60	397.13	374.24	347.67	711.93	546.46	517.71	313.83	291.44	299.43	1,046.00	294.66	331.44	293.45	-80.12	-445.76	-515.48	-223.73	182.95	501.07	155.30	190.61	161.01	173.14	145.42	171.09	143.36	165.76	161.39	149.92	156.59	261.19	273.50	281.54	164.29	312.84	339.53	373.94	999.36	437.29	-27.72	4.10	-102.93	-7.97	5.09	-3,225.55
Total non-current liabilities +	15,961.34	17,002.35	17,004.52	16,057.91	15,598.66	16,934.87	16,857.76	16,027.44	16,573.86	15,780.32	15,936.21	16,331.72	15,629.71	15,145.28	14,363.23	14,340.61	13,601.64	13,718.22	14,196.45	13,377.03	13,575.97	13,873.96	13,852.72	13,858.99	12,861.57	12,632.39	12,615.86	12,574.47	11,747.91	11,511.48	11,188.14	11,184.75	10,694.45	10,670.59	10,653.85	10,689.25	10,228.33	10,246.95	10,270.00	10,443.04	10,658.66	9,700.11	10,358.48	10,602.17	10,656.61	10,694.56	11,279.31	11,400.11	11,465.55	12,251.40	12,268.29	12,315.08	9,397.29	9,445.42	8,761.73	9,256.10	8,336.99	9,053.31	8,250.57	8,229.00	8,203.31	8,054.65	7,605.45	7,380.38	6,846.31	6,902.96	6,064.64	6,013.35	6,168.45	6,944.29	6,111.46	5,503.89	4,873.32	4,198.04	4,655.65	4,327.58	4,445.15	4,150.94	4,283.32	4,383.40	4,696.71
Long-term debt	14,864.01	15,859.48	15,854.70	15,061.01	14,871.69	15,720.50	15,715.25	14,867.47	15,362.32	15,856.30	14,961.72	15,456.21	14,709.44	14,240.34	13,492.87	13,487.77	3,268.75	12,751.61	13,378.35	12,536.07	12,536.26	13,047.76	13,048.16	13,048.58	11,811.22	11,811.81	11,838.74	11,846.24	11,005.56	11,007.76	10,719.70	10,721.88	10,224.31	10,226.61	10,234.63	10,236.64	9,781.85	9,796.13	9,808.92	9,934.08	10,160.37	9,216.51	9,909.80	10,047.46	10,066.70	10,086.98	10,655.75	10,738.61	10,757.14	11,521.51	11,354.37	11,545.55	8,871.52	8,912.37	8,650.86	8,896.21	7,960.63	8,455.15	7,950.36	7,941.64	7,937.26	7,786.00	7,444.89	7,229.30	6,674.90	6,372.39	6,008.99	5,957.70	6,112.80	5,997.26	6,111.46	5,503.89	5,527.83	4,893.56	5,409.27	5,619.60	5,736.14	4,559.45	4,733.32	4,833.40	4,696.71
Capital lease obligations	744.52	749.25	743.00	765.07	764.02	763.57	762.70	761.44	793.56	768.35	594.48	456.70	455.00	454.02	453.10	451.48	450.23	448.98	447.70	469.98	439.74	438.21	434.63	431.13	427.64	424.22	420.78	372.25	372.78
Other non-current liabilities	352.81	386.07	406.82	416.84	450.17	450.80	407.44	398.53	417.98	445.95	380.01	418.81	465.28	450.92	870.36	401.36	396.28	390.42	370.40	370.99	1,039.71	850.29	804.56	804.41	794.49	812.22	777.12	728.23	742.35	503.73	468.43	462.87	470.14	443.98	419.22	452.61	446.49	450.82	461.08	508.95	498.29	483.60	448.68	448.48		502.26	517.43	539.72	556.77	578.97	747.46			324.61					244.56	231.70	210.39	213.00
Total liabilities	17,383.93	18,481.46	18,482.70	17,766.78	17,586.68	18,137.32	18,123.23	17,184.21	17,240.27	17,842.17	16,698.78	17,048.85	16,313.34	15,837.24	15,326.64	15,115.83	14,422.94	14,332.03	14,785.29	13,960.10	14,084.53	14,518.58	14,458.57	14,453.63	13,408.82	13,270.67	13,285.73	13,247.61	12,331.32	12,042.51	11,931.52	11,747.92	11,399.85	11,269.78	11,208.82	11,208.41	11,044.19	10,919.72	10,930.65	11,065.75	11,246.04	10,492.53	10,917.50	11,125.51	11,180.12	11,983.83	11,827.57	11,884.63	11,977.02	13,118.63	12,777.85	12,782.18	9,818.03	9,827.47	9,456.29	9,574.89	8,693.04	9,369.45	8,596.64	8,547.67	8,546.01	8,384.07	7,970.74	7,718.76	7,185.86	7,279.64	6,555.01	6,510.76	6,650.26	7,380.38	6,589.29	6,026.62	6,030.54	6,869.92	5,884.12	6,100.22	6,221.19	5,848.29	5,214.56	5,316.21	5,016.56

Total stockholders' equity +	5,152.11	5,147.19	5,007.57	5,258.79	5,319.94	5,413.31	5,759.21	5,810.78	5,857.70	5,876.70	5,788.08	6,040.05	6,062.79	6,132.92	6,155.62	5,929.75	5,843.60	5,834.02	5,716.82	5,749.34	5,775.64	5,996.08	6,129.57	6,182.07	6,047.87	5,684.69	5,669.87	5,715.85	5,836.62	5,883.17	5,876.57	5,892.84	5,879.03	5,813.96	5,825.22	5,814.37	5,775.53	5,784.62	5,725.93	5,732.90	5,749.78	5,709.44	5,851.92	5,782.98	5,782.17	5,697.30	5,725.03	5,691.03	5,702.07	5,741.15	5,683.06	5,624.85	5,256.87	5,097.07	5,119.36	5,134.05	4,963.15	4,866.00	4,825.54	4,757.91	4,696.04	4,372.64	4,461.91	4,443.38	4,437.24	4,446.00	4,450.59	4,444.06	3,647.17	3,531.27	3,644.87	3,698.00	3,664.44	3,668.83	4,347.88	4,163.34	4,137.61	3,223.23	3,816.53	3,569.44	2,938.66
Common stock and paid-in capital	6,836.61	6,822.19	6,819.93	6,838.56	6,833.50	6,832.88	6,794.92	6,775.30	6,747.88	6,692.85	6,570.36	6,556.60	6,529.95	6,524.28	6,515.15	6,496.77	6,480.02	6,459.93	6,373.84	6,361.59	6,346.62	6,505.74	6,494.29	6,484.58	6,464.61	6,445.21	6,419.54	6,426.45	6,564.70	6,558.71	6,553.88	6,542.59	6,533.91	6,526.30	6,517.96	6,508.69	6,487.80	6,479.99	6,451.45	6,435.26	6,448.83	6,490.39	6,478.97	6,494.22	6,473.17	6,459.76	5,873.59	5,867.96	5,856.05	5,849.71	5,436.85	5,432.36	5,417.57	5,207.04	5,178.98	5,168.52	5,033.76	4,919.08	4,898.48	4,827.45	4,752.52	4,397.41	4,403.86	4,372.95	4,358.60	4,350.57	4,339.13	4,329.03	3,530.09	3,338.42	3,278.39	3,298.50	3,263.03	3,274.50	3,281.89	3,258.93	3,255.88	3,115.07	3,066.59	2,849.12	2,765.53
Retained earnings	-1,684.49	-1,675.00	-1,812.36	-1,579.77	-1,513.56	-1,419.58	-1,035.71	-964.52	-890.18	-816.15	-782.28	-516.55	-467.16	-391.36	-359.54	-567.02	-636.42	-625.91	-657.02	-612.25	-570.98	-509.65	-364.72	-302.51	-416.74	-760.52	-749.67	-710.59	-728.08	-675.53	-677.31	-649.75	-654.88	-712.34	-692.74	-694.32	-712.27	-695.38	-725.52	-702.36	-699.05	-780.95	-627.05	-711.24	-690.99	-762.46	-148.57	-176.93	-153.98	-108.55	246.21	192.49	-160.70	-109.97	-59.62	-34.46	-70.61	-53.08	-72.94	-69.54	-56.48	-24.76	58.05	70.43	78.65	95.43	111.46	115.03	117.08	192.84	366.48	399.50	401.41	394.32	1,065.99	904.42	881.73	108.16	749.94	720.32	173.13
Common shares outstanding	159	159	158	159	159	157	158	157	157	157	157	157	157	157	157	157	157	157	157	157	156	156	156	155	155	155	155	155	155	155	155	155	155	155	154	154	154	154	154	154	154	154	154	154	154	154	153	153	153	153	153	152	152	151	152	151	149	148	148	147	143	142	140	140	140	139	139	126	121	121	121	121	121	120	121	121	121	118	118	116	115

Balance Sheet - BXP, Inc. (BXP)

Balance Sheet - BXP, Inc. (BXP)