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 +	25,099.92	21,990.37	21,169.76	17,052.59	21,099.05	1,741.78	2,336.68	25,486.02	2,708.34	3,695.31	2,448.10	3,686.12	3,689.64	4,337.61	3,273.94	3,735.44	2,046.86	2,176.31	1,325.52	1,500.11
Cash and cash equivalents	15,172.14	9,018.82	8,345.87	9,505.95	13,590.78	1,315.90	807.70	4,387.45	1,076.83	1,614.70	1,477.25	3,686.12	3,689.64	4,337.61	3,273.94	3,735.44	2,533.29	2,176.31	1,325.52	1,500.11
Short-term investments	9,927.79	12,971.55	12,823.89	7,546.64	7,508.28	425.87	1,528.98	21,098.57	1,631.51	2,080.62	970.85	0.00					-486.43
Accounts receivable, net	8,960.40	10,242.48	7,736.99	10,163.93	6,898.79	781.83	1,085.87	2,537.06	2,297.76	2,160.88	1,885.96	1,207.40	1,474.14	1,164.46	1,393.04	845.48	1,003.15	-9.29	-17.31	764.59
Inventories	8,228.53	7,962.32	5,946.95	5,728.26	4,637.49	780.20	1,207.17	1,853.10	1,207.96	1,313.14	1,316.00	1,077.08	905.26	683.75	722.40	658.82	605.66	881.57	695.46	576.07
Other current assets	1,556.20	1,987.79	3,715.37	4,177.87	1,467.61	153.51	64.70	922.71	592.51	1,472.31	938.97	638.83	402.68	232.63	41.13	184.09	1,081.44	1,358.12	1,109.73	140.03
Total current assets	43,845.05	42,182.96	38,569.07	37,122.65	34,102.94	3,457.32	4,694.42	30,798.89	6,796.88	8,029.51	6,589.02	6,609.42	6,471.71	6,686.96	5,372.15	5,423.82	4,148.26	4,406.71	3,113.40	2,980.80
Total non-current assets +	124,006.19	123,753.15	105,023.95	96,075.32	84,872.21	16,141.61	19,644.51	23,133.75	21,726.11	21,369.81	21,670.97	21,510.03	20,677.63	18,666.48	16,284.93	13,489.69	8,610.71	8,551.77	8,343.54	7,179.78
Property, plant and equipment, net	95,725.14	92,449.73	82,764.28	70,398.05	55,212.46	54,662.18	55,542.68	21,956.16	20,760.13	20,307.81	20,476.74	7,654.06
Goodwill	8,183.13	8,417.83	8,420.96	8,253.19	8,251.34	1,543.56	2,004.38	158.33	45.45	45.45	45.45	79.49	34.06	34.06
Intangible assets	4,781.05	5,709.96	6,557.01	7,173.18	8,014.74	1,683.02	2,398.83	181.51	142.98	174.14	284.18	212.58	190.53	178.68	1,393.04	845.48	1,003.15	-9.29	-17.31
Long-term investments	1,165.49	2,208.89	379.13	1,031.62	542.38	543.85	502.15	14.34	6.76	0.87	0.00	0.00
Other non-current assets
Total assets	167,851.24	165,936.11	143,593.03	133,197.97	118,975.15	19,598.93	24,338.93	53,932.64	28,522.98	29,399.31	28,259.99	28,119.46	27,149.34	25,353.44	21,657.08	18,913.51	12,758.97	12,958.48	11,456.94	10,160.58

Total current liabilities +	13,765.96	24,477.94	14,795.04	14,492.54	11,551.22	1,573.45	2,853.60	6,058.68	3,708.36	3,829.87	3,510.57	3,067.65	2,281.39	2,855.86	3,084.57	2,075.24	2,140.05	2,356.59	1,344.01	996.55
Accounts payable	5,138.81	6,033.29	5,572.22	6,206.57	3,288.90	454.56	590.76	632.57	621.18	582.92	581.48	501.56	876.56	1,015.94	548.70	325.46	316.13	332.14	473.53	253.44
Short-term debt	2,336.11	11,373.62	5,511.65	4,007.20	4,278.82	332.79	1,491.02	3,426.70	2,115.07	1,594.72	2,024.96	1,795.36	1,008.54	1,627.93	2,307.39	1,382.70	1,462.76	1,736.81	748.40	585.29
Current portion of long-term debt	3,004.91	10,501.39	4,758.25	3,335.03	3,655.54	2,043.39	6,227.95	3,421.09	2,110.44	1,589.92	2.03	674.17
Deferred revenue
Other current liabilities	6,158.71	6,562.12	3,095.28	3,698.29	3,540.30	610.77	449.28	1,755.58	846.27	1,574.06	847.85	716.21	342.23	155.00	98.29	322.87	316.21	227.73	68.04	111.15
Total non-current liabilities +	110,155.17	109,042.59	83,987.69	85,539.06	92,248.80	16,612.87	16,988.85	35,848.03	13,193.07	15,425.95	15,557.33	14,736.68	14,180.71	11,495.50	8,898.96	8,197.60	6,235.14	6,865.23	5,721.27	5,150.54
Long-term debt	91,796.35	90,934.14	72,414.45	71,239.56	75,973.09	70,856.50	57,456.38	32,310.81	10,076.79	12,418.06	12,892.38	4,494.28
Capital lease obligations	6,929.89	6,972.92	6,243.78	6,182.53	5,893.19	5,191.76	3,984.07	18.23	19.69	23.63	0.00
Other non-current liabilities	255.81	215.62	176.88	362.90	450.42	694.62	568.92	552.90	502.83	609.11	0.00
Total liabilities	123,921.13	133,520.53	98,782.73	100,031.60	103,800.02	18,186.32	19,842.46	41,906.71	16,901.43	19,255.82	19,067.90	17,804.32	16,462.10	14,351.36	11,983.53	10,272.84	8,375.19	9,221.82	7,065.28	6,147.10

Total stockholders' equity +	43,790.06	32,284.27	44,692.77	33,061.03	15,075.47	1,392.29	4,467.80	12,012.01	11,621.55	10,143.49	9,192.08	10,315.13	10,687.24	11,002.08	9,673.55	8,640.67	4,383.78	3,736.66	4,391.66	4,013.49
Common stock and paid-in capital	23,591.08	19,305.37	9,316.57	8,853.16	11,147.64	2,148.13	4,150.66	9,019.42	8,698.74	8,504.87	8,485.94	8,462.84	8,499.81	8,532.27	9,673.55	8,640.67	4,383.78	2,264.86	4,391.66	4,013.49
Retained earnings	20,198.98	12,978.90	35,376.20	24,207.87	3,927.82	-755.85	317.14	2,992.59	2,922.82	1,638.62	706.14	1,852.29	2,187.43	2,469.81				1,471.80
Common shares outstanding	1,240	1,265	1,298	1,331	1,350	1,349	1,349	1,095	1,094	1,090	1,088	1,090	1,089	722	471	365	383	428	391	302

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
Total cash and short-term investments +	22,349.60	25,099.92	23,573.55	20,371.44	16,430.83	21,990.37	17,129.89	21,607.43	18,875.07	18,875.07	20,473.74	4,099.12	3,346.45	17,052.59	3,303.12	3,834.03	3,965.64	21,099.05	3,430.06	2,198.92	1,659.14	1,741.78	1,698.68	2,277.31	1,842.73	2,336.68	8,612.23	7,797.45	25,486.02	25,486.02	12,970.33	8,027.52	3,392.01	2,708.34	3,849.95	3,630.77	4,068.66	3,695.31	4,185.70	2,610.83	2,844.57	2,448.10	2,379.24	2,895.02	3,867.97	3,686.12	3,322.55	3,114.04	3,397.22	3,689.64	3,605.22	4,458.56	4,330.94	4,337.61	3,791.50	2,757.96	3,572.01	3,273.94	2,958.94	3,002.29	1,830.25	3,735.44	3,625.43	2,544.28	0.00	2,046.86	0.00	0.00	0.00
Cash and cash equivalents	12,176.02	15,172.14	15,838.87	12,283.59	9,914.51	9,018.82	5,818.03	7,246.50	4,203.13	4,203.13	5,526.46	2,458.63	939.06	9,505.95	1,286.44	1,474.74	2,061.77	13,590.78	2,470.58	1,711.01	945.33	1,315.90	1,285.77	1,907.50	876.94	807.70	3,714.65	4,104.64	4,387.45	4,387.45	1,705.76	3,624.74	2,000.34	1,076.83	1,439.78	1,001.88	1,005.34	1,614.70	2,068.61	1,319.50	1,698.09	1,477.25	2,379.24	2,895.02	3,867.97	3,686.12	3,322.55	3,114.04	3,397.22	3,689.64	3,605.22	4,458.56	4,330.94	4,337.61	3,791.50	2,757.96	3,572.01	3,273.94	2,958.94	3,002.29	1,830.25	3,735.44	422.14	2,544.28		2,533.29
Short-term investments	10,173.58	9,927.79	7,734.69	8,087.85	6,516.32	12,971.55	11,311.86	14,360.94	14,671.94	14,671.94	14,947.27	1,640.49	2,407.40	7,546.64	2,016.68	2,359.28	1,903.86	7,508.28	959.47	487.91	713.81	425.87	412.91	369.81	965.79	1,528.98	4,897.59	3,692.81	21,098.57	21,098.57	11,264.57	4,402.79	1,391.67	1,631.51	2,410.17	2,628.89	3,063.32	2,080.62	2,117.09	1,291.33	1,146.48	970.85																					3,203.28			-486.43
Accounts receivable, net	7,440.12	8,960.40	6,129.48	8,734.93	7,766.28	10,242.48	8,572.29	8,211.18	7,521.39	6,634.74	7,583.83	1,661.40	2,145.41	10,163.93	1,856.89	1,377.38	1,230.77	6,898.79	1,062.42	1,020.34	726.44	781.83	779.01	898.34	1,070.11	1,085.87	2,058.73	2,895.71	2,833.89	2,537.06	2,761.58	2,924.45	2,709.44	2,297.76	1,862.20	1,891.70	1,628.50	2,160.88	1,495.47	1,566.05	1,761.96	1,885.96	1,962.66	1,370.93	1,358.83	1,207.40	1,161.16	1,168.00	1,178.97	1,474.14	1,218.52	1,005.03	934.88	1,164.46	1,357.54	2,717.11	822.33	1,393.04	1,298.64	852.83	854.71	845.48	906.19	709.03		1,003.15
Inventories	8,641.42	8,228.53	8,955.94	8,619.24	8,642.88	7,962.32	7,729.12	7,126.68	6,521.77	6,641.73	6,478.23	1,352.75	1,252.10	5,728.26	1,109.47	1,073.19	1,090.89	4,637.49	861.05	884.98	714.39	780.20	771.50	785.57	852.44	1,207.17	6,258.36	7,365.94	1,853.10	1,853.10	1,545.59	1,477.41	1,321.44	1,207.96	1,408.79	1,336.77	1,253.43	1,313.14	1,461.42	1,368.68	1,398.13	1,316.00	1,259.11	1,234.44	1,200.40	1,077.08	1,252.19	1,260.68	1,128.43	905.26	980.83	930.75	840.49	683.75	812.99	809.65	822.93	722.40	856.67	891.10	870.98	658.82	676.87	645.98		605.66
Other current assets	3,800.42	1,556.20	3,916.26	2,183.51	1,639.13	1,987.79	2,346.40	2,177.86	2,953.57	3,720.27	3,690.83	776.92	728.67	1,021.23	426.73	327.18	393.73	1,467.61	94.55	240.11	206.65	153.51	37.25	27.86	24.84	64.70	1,892.05	2,345.85	169.18	922.71	1,046.05	349.49	460.78	592.51	874.42	806.04	1,156.18	1,472.31	505.24	1,190.33	1,092.81	938.97	888.67	802.21	688.47	638.83	552.24	576.19	545.35	402.68	440.62	84.16	248.87	232.63	98.03	111.98	428.35	41.13	1,309.07	301.40	314.19	184.09	158.34	293.05		1,081.44
Total current assets	42,231.55	43,845.05	42,575.23	39,909.11	34,479.12	42,182.96	35,777.70	39,123.15	35,871.81	35,871.81	38,226.62	7,890.19	7,472.64	37,122.65	6,696.20	6,611.77	6,681.03	34,102.94	5,448.08	4,344.35	3,306.61	3,457.32	3,286.44	3,989.08	3,790.12	4,694.42	18,821.38	20,404.95	30,798.89	30,798.89	18,323.54	12,778.87	7,883.66	6,796.88	7,995.36	7,665.28	8,106.77	8,029.51	8,204.88	6,735.89	7,097.46	6,589.02	6,489.68	6,302.61	7,115.67	6,609.42	6,288.14	6,118.91	6,249.97	6,471.71	6,245.18	6,816.29	6,649.47	6,686.96	6,060.05	6,396.70	5,645.61	5,372.15	5,124.68	5,047.62	3,870.13	5,423.82	5,366.82	4,192.34		4,148.26
Total non-current assets +	123,593.46	124,006.19	121,841.69	119,513.78	120,765.77	123,753.15	117,434.29	113,971.16	107,527.69	107,527.69	103,391.28	20,774.53	19,226.48	96,075.32	17,082.30	16,840.50	17,085.21	84,872.21	15,360.40	16,243.67	15,216.60	16,141.61	15,420.37	15,770.10	16,539.66	19,644.51	80,525.70	78,607.00	23,133.75	23,133.75	23,242.43	22,765.68	22,192.68	21,726.11	21,448.01	21,399.09	21,324.74	21,369.81	21,604.77	21,641.28	21,666.44	21,670.97	21,740.51	21,658.08	21,499.04	21,510.03	21,383.38	20,695.76	20,791.28	20,677.63	20,112.05	19,630.37	19,066.58	18,666.48	17,943.76	17,185.74	16,511.54	16,284.93	15,853.95	15,301.82	15,031.98	13,489.69	13,433.09	8,483.46		8,610.71
Property, plant and equipment, net		95,725.14	94,246.81	93,476.52	93,116.81	92,449.73	90,456.67				80,369.40	78,173.22	73,368.81	70,398.05	65,184.21	61,277.69	56,367.84	55,212.46	54,428.41	54,483.36	54,242.66	54,662.18	54,738.19	55,114.72	55,089.13	55,542.68	51,781.84	51,839.06	51,750.95	24.93	5,483.96	5,455.26	6,340.49	6,267.21
Goodwill	8,221.72	8,183.13	8,377.09	8,368.22	8,416.44	8,417.83	8,416.13	8,416.13	8,416.13	8,187.24	8,419.62	1,661.77	1,581.06	233.40	1,482.72	1,533.58	1,687.68	8,251.34	1,471.41	1,597.81	1,420.80	1,543.56	1,430.51	1,468.46	1,554.59	2,004.38	1,935.50	2,103.54	158.33	158.33	158.33	249.56	238.96	45.45	45.45	45.45	14.31	45.45	45.45	45.45	45.45	45.45	45.45	45.45	45.45	79.49	79.49	34.06	34.06	34.06	34.06	34.06	34.06	34.06
Intangible assets	4,529.45	4,781.05	5,020.16	5,235.60	5,471.28	5,709.96	5,951.56	6,146.60	6,367.43	6,367.43	6,689.99	1,470.93	1,370.46	15,192.97	1,363.95	1,454.19	1,646.51	8,014.74	1,510.79	1,665.58	1,515.94	1,683.02	1,588.14	1,668.62	1,813.44	2,398.83	2,378.31	2,648.39	181.51	181.51	188.55	140.07	136.07	142.98	158.76	163.33	51.68	174.14	158.09	241.56	268.07	284.18	291.32	241.63	254.32	212.58	202.45	188.18	195.80	190.53	183.41	187.07	175.06	178.68	1,357.54	2,717.11	822.33	1,393.04	1,298.64		854.71	845.48	179.03	501.46		1,003.15
Long-term investments	1,104.87	1,165.49		1,822.52	2,053.98	2,208.89	1,688.96	427.85	391.37	379.13	411.07	407.04	1,061.65	1,031.62	730.60	808.58	523.49	542.38	759.31	734.43	379.55	543.85	520.82	508.36	508.44	502.15	456.72	403.08	404.24	0.02	2.65	1.70	2.03	2.04
Other non-current assets
Total assets	165,825.01	167,851.24	164,416.92	159,422.89	155,244.89	165,936.11	153,211.99	153,094.31	143,399.49	143,399.49	141,617.90	28,664.72	26,699.12	133,197.97	23,778.50	23,452.27	23,766.23	118,975.15	20,808.47	20,588.02	18,523.21	19,598.93	18,706.82	19,759.18	20,329.78	24,338.93	99,347.08	99,011.95	53,932.64	53,932.64	41,565.97	35,544.54	30,076.34	28,522.98	29,443.37	29,064.37	29,431.51	29,399.31	29,809.65	28,377.17	28,763.90	28,259.99	28,230.18	27,960.69	28,614.70	28,119.46	27,671.52	26,814.67	27,041.25	27,149.34	26,357.23	26,446.66	25,716.04	25,353.44	24,003.81	23,582.45	22,157.15	21,657.08	20,978.62	20,349.45	18,902.11	18,913.51	18,799.91	12,675.80	12,758.97	12,758.97	12,758.97	12,758.97	12,758.97

Total current liabilities +	12,015.05	13,765.96	13,320.58	12,616.96	13,189.89	24,477.94	16,490.92	15,754.08	12,414.20	12,414.20	13,571.01	3,078.27	3,020.10	14,492.54	2,385.65	2,306.28	1,621.94	11,551.22	1,641.88	1,470.38	1,591.21	1,573.45	2,203.59	2,537.70	2,943.71	2,853.60	11,180.88	11,420.73	6,058.68	6,058.68	5,710.99	4,104.23	3,070.81	3,708.36	3,414.22	3,609.01	3,192.89	3,829.87	3,141.59	3,159.05	3,645.23	3,510.57	3,464.14	3,002.54	3,361.53	3,067.65	2,691.16	2,368.24	2,073.30	2,281.39	2,167.59	2,412.49	2,572.62	2,855.86	2,047.62	2,259.86	3,292.53	3,084.57	2,688.99	2,163.66	2,015.58	2,075.24	1,826.83	1,581.75		2,140.05
Accounts payable	4,981.26	5,138.81	5,428.82	5,951.84	5,669.81	6,033.29	5,341.94	5,058.96	4,942.77	4,942.77	5,905.16	1,315.91	1,312.57	6,206.57	974.72	771.86	682.17	3,288.90	544.44	513.20	424.09	454.56	382.74	379.09	464.33	590.76	3,325.72	4,036.70	632.57	632.57	647.60	646.97	691.18	621.18	641.54	614.59	532.00	582.92	547.50	524.72	542.36	581.48	580.65	753.07	568.37	501.56	774.12	670.44	611.94	876.56	1,008.24	1,354.80	983.45	1,015.94	658.80	563.49	404.85	548.70	372.11	341.95	334.98	325.46	391.63	336.53		316.13
Short-term debt	4,334.76	2,336.11	4,636.75	3,719.86	4,298.93	11,373.62	8,516.07	8,048.09	5,803.37	5,803.37	5,374.95	1,057.55	798.78	4,007.20	508.92	561.14	455.92	4,278.82	423.24	316.93	392.02	332.79	775.92	952.65	1,258.94	1,491.02	5,679.15	5,229.95	3,426.70	3,426.70	1,769.33	1,694.42	1,432.97	2,115.07	1,785.37	1,995.62	1,231.67	1,594.72	1,627.83	1,803.56	2,287.73	2,024.96	1,641.68	1,516.67	2,119.26	1,795.36	1,417.72	1,271.31	1,076.27	1,008.54	796.88	869.97	1,399.35	1,627.93	1,167.79	1,473.73	2,600.59	2,307.39	1,864.72	1,492.80	1,341.35	1,382.70	1,276.12	1,066.66		1,462.76
Current portion of long-term debt	3,434.39	3,004.91		2,881.84	3,428.61	10,501.39	7,721.43	7,250.22	5,044.00	4,758.25	4,619.08	5,532.54	4,124.67	3,335.03	2,850.56	3,471.74	2,216.30	3,655.54	2,286.04	1,920.07	2,143.26	2,043.39	4,323.33	5,546.12	6,523.91	6,227.95	5,091.24	4,693.06	7,422.78	3.86	433.59	425.97	417.71	619.59
Deferred revenue
Other current liabilities	2,293.43	6,158.71	3,255.01	2,307.40	2,653.75	6,562.12	1,850.20	1,999.52	1,033.33	1,479.46	1,758.61	418.77	615.59	4,147.42	596.42	736.29	308.25	3,540.30	310.92	384.00	644.25	610.77	801.70	998.54	980.79	449.28	1,963.63	1,909.08	1,924.26	1,755.58	3,162.06	1,481.32	669.13	846.27	788.22	851.32	1,337.21	1,574.06	888.23	730.43	685.32	847.85	1,182.45	681.75	623.81	716.21	449.48	375.75	321.62	342.23	316.07	141.75	127.07	155.00	181.58	187.75	257.96	98.29	413.84	294.89	283.29	322.87	128.94	137.43		316.21
Total non-current liabilities +	105,627.23	110,155.17	105,837.91	103,534.63	103,519.35	109,042.59	95,119.31	96,726.04	86,260.70	86,260.70	86,169.13	16,734.87	16,124.80	85,539.06	16,205.39	16,524.72	16,802.89	92,248.80	16,667.22	16,210.52	16,123.15	16,612.87	16,244.94	16,745.89	16,486.66	16,988.85	71,129.94	67,161.73	35,848.03	35,848.03	25,207.74	20,728.86	14,539.21	13,193.07	14,423.08	14,627.86	15,637.25	15,425.95	15,660.89	14,253.75	14,803.94	15,557.33	15,869.53	15,097.98	15,697.78	14,736.68	14,462.66	13,564.58	14,064.42	14,180.71	13,487.47	13,373.57	12,135.63	11,495.50	10,897.26	10,421.58	9,118.74	8,898.96	8,700.88	8,172.11	8,101.86	8,197.60	8,677.60	6,471.02		6,235.14
Long-term debt	87,301.23	91,796.35	89,172.13	88,745.32	87,613.96	90,934.14	80,049.03	81,374.15	73,905.64	72,414.45	73,931.96	68,999.79	68,502.30	71,239.56	73,209.23	71,734.20	66,549.62	75,973.09	74,861.86	66,556.93	73,770.78	70,856.50	74,166.28	75,082.45	69,257.75	57,456.38	58,929.31	55,786.68	53,341.85	36.67	5,483.94	4,153.58	3,382.17	3,037.50
Capital lease obligations	6,763.90	6,929.89		6,788.00	6,851.52	6,972.92	6,609.27	6,604.35	6,293.80	6,243.78	6,389.09	6,195.98	6,225.61	6,182.53	6,249.89	5,996.15	5,615.27	5,893.19	5,653.43	5,366.99	5,678.10	5,191.76	5,292.13	5,173.97	4,727.36	3,984.07	4,534.38	4,359.19	4,016.21	0.00	0.00	0.00
Other non-current liabilities	329.52	255.81		241.25	243.76	215.62	194.15	196.05	188.43	176.88	223.76	300.80	308.11	362.90	359.51	449.91	413.72	450.42	423.93	508.81	541.67	694.62	716.31	765.91	601.30	568.92	585.63	645.86	1,314.85	0.00	0.00	0.00
Total liabilities	117,642.28	123,921.13	119,158.49	116,151.59	116,709.24	133,520.53	111,610.23	112,480.12	98,674.89	98,674.89	99,740.14	19,813.14	19,144.90	100,031.60	18,591.04	18,831.01	18,424.82	103,800.02	18,309.10	17,680.90	17,714.36	18,186.32	18,448.53	19,283.58	19,430.37	19,842.46	82,310.82	78,582.47	41,906.71	41,906.71	30,918.73	24,833.09	17,610.02	16,901.43	17,837.30	18,236.88	18,830.14	19,255.82	18,802.48	17,412.80	18,449.17	19,067.90	19,333.67	18,100.52	19,059.30	17,804.32	17,153.82	15,932.82	16,137.71	16,462.10	15,655.06	15,786.06	14,708.24	14,351.36	12,944.88	12,681.44	12,411.27	11,983.53	11,389.87	10,335.77	10,117.44	10,272.84	10,504.42	8,052.77		8,375.19

Total stockholders' equity +	48,036.02	43,790.06	45,118.40	43,137.81	38,398.27	32,284.27	41,470.75	40,494.93	44,603.78	44,603.78	41,762.30	8,828.24	7,532.64	33,061.03	5,167.76	4,601.25	5,320.39	15,075.47	2,480.96	2,887.37	790.03	1,392.29	236.80	453.75	876.83	4,467.80	16,919.69	20,313.13	12,012.01	12,012.01	10,632.10	10,702.92	12,457.54	11,621.55	11,606.07	10,827.49	10,601.37	10,143.49	11,007.17	10,964.38	10,314.73	9,192.08	8,896.51	9,860.17	9,555.40	10,315.13	10,517.70	10,881.85	10,903.54	10,687.24	10,702.17	10,660.60	11,007.80	11,002.08	11,058.93	10,901.01	9,745.88	9,673.55	9,588.75	10,013.68	8,784.67	8,640.67	8,295.49	4,623.03		4,383.78
Common stock and paid-in capital	43,705.87	23,591.08	18,738.54	31,706.56	32,041.05	19,305.37	41,739.41	44,013.43	44,370.51	44,370.51	32,104.81	6,678.55	6,494.20	8,853.16	2,207.49	2,586.05	3,145.44	11,147.64	2,022.47	2,203.87	1,966.02	2,148.13	3,181.89	3,268.10	3,462.27	4,150.66	17,785.35	17,731.07	9,019.42	9,019.42	11,720.75	11,697.48	11,627.74	8,698.74	10,129.59	10,163.71	10,134.63	8,504.87	8,836.54	8,907.65	9,177.44	8,485.94	10,231.64	10,241.98	10,403.41	8,462.84	10,546.69	10,565.63	10,691.34	8,499.81	10,836.92	10,847.95	10,956.70	8,532.27	11,251.14	11,077.98	9,666.87	9,673.55	9,758.87	9,766.31	8,640.88	8,640.67	8,295.49	4,358.17	0.00	4,383.78	0.00	0.00	0.00
Retained earnings	4,330.15	20,198.98	26,379.86	11,431.25	6,357.22	12,978.90	-268.66	-3,518.50	233.27	233.27	9,657.48	2,149.69	1,038.44	24,207.87	2,960.28	2,015.20	2,174.95	3,927.82	458.49	683.50	-1,175.99	-755.85	-2,945.10	-2,814.35	-2,585.44	317.14	-865.66	2,582.06	2,992.59	2,992.59	-1,088.65	-994.56	829.80	2,922.82	1,476.48	663.78	466.74	1,638.62	2,170.62	2,056.73	1,137.29	706.14	-1,335.13	-381.81	-848.01	1,852.29	-28.99	316.22	212.20	2,187.43	-134.75	-187.34	51.11	2,469.81	-192.21	-176.98	79.01		-170.12	247.37	143.79			264.85
Common shares outstanding	1,239	1,236	1,239	1,236	1,239	1,239	1,255	1,283	1,286	1,286	1,299	1,299	1,320	1,309	1,318	1,345	1,349	1,349	1,349	1,349	1,349	1,349	1,349	1,349	1,349	1,349	1,349	1,349	1,094	1,094	1,094	1,093	1,094	1,165	1,093	1,093	1,092	1,163	1,165	1,090	1,093	1,161	1,161	1,088	1,091	1,159	1,159	1,162	1,089	1,085	1,085	1,157	1,085	849	937	551	471	454	454	386	498	384	463	417	383	381	381	383	406

Balance Sheet - Suzano S.A. (SUZ)

Balance Sheet - Suzano S.A. (SUZ)