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 +	34.78	9.16	4.61	11.40	10.57	1,262.93	1,874.91	10.59	10.88	10.79	4.97	1,668.91	1,515.44	44.14	609.97	484.64	430.45	370.11	322.19	317.24
Cash and cash equivalents	34.78	9.16	4.61	11.40	10.57	4.83	1,868.92	3.63	4.20	3.76	3.23	4.14	5.06	5.52	8.20	5.93	21.87	14.94	14.54	44.04
Short-term investments						1,258.10	5.98	6.96	6.67	7.03	1.75	1,664.77	1,510.38	38.62	601.76	478.71	408.58	355.17	307.65	273.20
Accounts receivable, net	384.28	308.83	245.74	376.83	260.92	273.31	107.62	101.23	98.60	97.39	99.15	97.00	65.77	109.00	75.55	111.77	78.74	84.52	82.92	72.15
Inventories	112.45	93.93	112.67	199.74	109.56	58.40	18.38	15.84	14.36	12.96	12.41	12.79	11.44	11.76	11.19	9.16	9.52	9.82	8.80	8.36
Other current assets	78.89	73.99	128.96	70.20	56.75	43.68	20.21	26.48	14.09	14.53	13.58	11.75	99.33	10.37	310.59	173.90	11.44	11.75	9.25	10.15
Total current assets	610.40	485.91	491.98	658.16	437.80	380.22	2,015.13	147.17	131.25	128.65	128.37	152.52	171.67	260.89	320.45	145.42	121.57	121.04	115.51	134.70
Total non-current assets +	19,284.08	17,540.64	16,349.48	15,060.95	14,220.48	13,325.06	7,346.86	6,817.32	6,201.22	6,030.34	5,612.67	5,254.23	4,880.15	4,597.62	4,027.97	3,927.05	3,641.03	3,363.98	3,111.40	2,743.20
Property, plant and equipment, net				11,130.95	10,251.87	9,512.88	6,345.79	5,930.33	5,399.86	5,001.62	4,688.93	4,401.99		3,936.16
Goodwill	2,348.56	2,340.71	2,340.74	2,340.79	2,340.82	2,324.55	63.82	52.73	42.23	42.21	33.87	31.18	28.22	28.15	26.94	40.23	43.08	41.01	82.92	72.15
Intangible assets	2.95	3.27	3.59	4.60	5.76	7.24
Long-term investments						0.00	5.98	6.96	6.67	7.03	7.72	43.33		38.62
Other non-current assets
Total assets	19,894.48	18,026.55	16,841.46	15,719.11	14,658.28	13,705.28	9,361.99	6,964.50	6,332.46	6,158.99	5,741.04	5,406.75	5,051.82	4,858.52	4,348.42	4,072.47	3,762.60	3,485.02	3,226.91	2,877.90

Total current liabilities +	764.48	974.67	797.93	1,021.87	675.06	603.87	323.46	398.98	284.49	301.54	193.20	225.34	266.91	274.16	425.67	223.72	201.01	193.17	183.21	255.61
Accounts payable	276.08	258.62	221.19	238.84	192.93	177.49	74.92	77.33	59.17	47.26	56.45	63.04	65.82	55.51	67.60	44.05	57.86	50.04	45.80	49.41
Short-term debt	204.12	329.35	227.54	427.86	197.15	162.55	130.78	228.72	117.42	157.21	52.31	77.01	123.03	125.42	188.20	118.08	87.06	7.30	23.93	31.16
Current portion of long-term debt	171.96	329.35	227.54	427.86	197.15	162.55	141.72	168.94	139.05	157.21	35.59
Deferred revenue
Other current liabilities	284.29	348.49	308.56	320.78	247.06	226.66	94.99	70.69	84.14	71.47	62.55	148.32	62.63	148.74	153.67	45.18	37.27	135.83	113.48	175.05
Total non-current liabilities +	12,272.54	10,853.08	10,147.35	9,319.85	8,798.77	8,417.53	5,157.66	4,556.16	4,090.35	4,007.39	3,821.91	3,526.03	3,249.86	3,198.46	2,670.93	2,673.93	2,452.13	57.34	69.73	1,767.82
Long-term debt	8,110.17	7,368.38	6,826.09	6,371.06	5,779.50	5,507.74	2,943.33	2,398.46	2,007.75	1,737.61	1,743.61	1,638.96		1,615.55
Capital lease obligations	21.61	27.45	34.43	37.67	48.23	55.64	11.65
Other non-current liabilities	787.02	712.77	669.15	1,450.63	1,460.88	1,497.03	1,175.59	2,157.69	2,082.60	2,269.78	2,078.30	886.29		859.55
Total liabilities	13,037.02	11,827.75	10,945.28	10,341.72	9,473.83	9,021.40	5,481.13	4,955.13	4,374.84	4,308.92	4,015.11	3,751.37	3,516.77	3,472.63	3,096.60	2,897.64	2,653.13	2,424.40	2,248.64	1,954.46

Total stockholders' equity +	6,857.46	6,198.81	5,896.18	5,377.39	5,184.45	4,683.88	3,880.86	2,009.36	1,957.62	1,850.07	1,725.93	1,655.38	1,535.04	1,385.89	1,251.31	1,174.83	1,108.90	1,058.45	976.30	921.63
Common stock and paid-in capital	4,576.79	4,249.32	4,189.51	3,843.06	3,750.25	3,422.02	2,670.79	835.12	825.07	817.22	795.87	805.43	805.77	774.59	742.98	722.36	699.50	678.67	625.93	602.52
Retained earnings	2,280.67	1,949.49	1,706.68	1,534.33	1,434.20	1,261.86	1,210.07	1,174.25	1,132.56	1,032.84	930.06	849.95	729.27	611.30	508.33	452.47	409.40	379.78	350.36	319.11
Common shares outstanding	281	274	268	263	258	255	216	178	178	178	178	178	177	175	173	172	170	168	167	165

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 +	75.93	34.78	6.40	25.07	20.78	9.16	8.44	18.82	35.20	4.61	2,354.21	11.64	20.15	11.40	23.37	12.98	58.30	10.57	9.74	1,358.28	1,328.05	1,262.93	10.25	13.17	37.32	1,874.91	2,036.82	1,981.52	10.89	10.59	10.95	60.42	10.21	10.88	11.52	14.60	11.42	10.79	12.57	12.16	11.45	1,748.86	45.47	47.15	51.89	1,668.91	49.49	50.03	65.17	1,515.44	51.71	50.49	61.82	44.14	640.57	630.47	612.32	609.97	558.46	552.02	521.48	484.64	460.20	427.47	426.18	430.45	409.87	389.73	382.27	370.11	357.84	341.79	324.48	322.19	306.53	298.60	302.81	317.24	14.09	9.30	51.45
Cash and cash equivalents	75.93	34.78	6.40	25.07	20.78	9.16	8.44	18.82	35.20	4.61	8.51	11.64	20.15	11.40	23.37	12.98	58.30	10.57	9.74	8.40	18.05	4.83	8.49	7.23	31.85	1,868.92	2,030.57	1,974.08	4.05	3.63	4.26	52.95	3.20	4.20	4.14	7.81	4.43	3.76	3.71	4.92	3.98	3.23	4.07	4.62	9.27	4.14	4.84	3.86	17.51	5.06	6.39	4.27	19.35	5.52	6.12	5.05	5.20	8.20	7.99	6.92	7.26	5.93	13.55	13.11	14.79	21.87	18.02	13.82	16.74	14.94	15.97	14.80	16.51	14.54	15.58	11.50	15.10	44.04	14.09	9.30	51.45
Short-term investments											2,345.70									1,349.87	1,310.00	1,258.10	1.76	5.94	5.47	5.98	6.25	7.45	6.84	6.96	6.69	7.47	7.00	6.67	7.38	6.79	7.00	7.03	8.86	7.24	7.47	1,745.63	41.40	42.54	42.62	1,664.77	44.65	46.17	47.67	1,510.38	45.32	46.22	42.47	38.62	634.44	625.42	607.11	601.76	550.47	545.10	514.22	478.71	446.64	414.36	411.40	408.58	391.85	375.91	365.53	355.17	341.88	326.99	307.97	307.65	290.95	287.10	287.70	273.20
Accounts receivable, net	418.54	384.28	242.97	280.80	360.41	308.83	203.86	214.71	267.43	245.74	208.84	225.68	331.22	376.83	202.45	222.78	287.13	260.92	171.69	193.06	253.16	273.31	189.77	213.74	263.55	107.62	116.98	110.74	96.41	101.23	114.29	103.93	91.82	98.60	104.89	98.89	89.41	97.39	109.99	99.72	91.76	67.74	111.08	109.48	95.41	97.00	105.74	100.47	91.10	65.77	114.39	114.40	105.57	109.00	103.72	99.03	77.86	75.55	120.31	127.18	112.73	111.77	114.83	85.60	73.69	78.74	86.08	84.85	77.28	84.52	94.09	81.86	73.67	82.92	94.36	89.43	73.66	72.15	74.41	67.90	57.60
Inventories	72.20	112.45	123.64	90.49	60.99	93.93	105.23	84.54	66.80	112.67	127.45	108.52	95.91	199.74	229.71	128.61	59.06	109.56	113.81	63.38	34.82	58.40	66.62	50.08	33.92	18.38	17.04	16.29	16.21	15.84	16.14	16.05	15.29	14.36	16.56	16.84	13.98	12.96	12.30	11.71	12.50	12.41	12.92	13.59	12.59	12.79	12.58	12.29	11.79	11.44	12.43	12.54	11.99	11.76	12.18	11.67	10.95	11.19	11.63	11.79	10.94	9.16	10.01	9.92	9.99	9.52	10.28	9.72	9.36	9.82	11.12	10.91	10.17	8.80	9.56	9.86	8.58	8.36	9.19	8.47	8.80
Other current assets	55.97	78.89	60.56	43.02	52.29	73.99	56.41	44.66	50.11	128.96	64.56	60.87	62.50	70.20	85.78	48.93	39.03	56.75	57.27	39.88	42.08	43.68	46.36	41.41	38.69	20.21	14.31	16.81	27.10	26.48	14.59	16.45	13.83	14.09	12.75	14.55	14.65	14.53	15.41	16.08	14.49	24.45	40.24	47.68	11.75	11.75	11.32	13.00	11.13	99.33	9.35	15.17	10.34	10.37	108.97	31.49	149.51	310.59	196.02	32.14	25.97	173.90	10.77	10.54	12.03	11.44	10.52	14.13	11.35	11.75	8.69	12.29	9.77	9.25	18.81	18.17	19.45	10.15	11.17	20.26	7.92
Total current assets	622.63	610.40	433.57	439.38	494.48	485.91	373.93	362.73	419.53	491.98	409.35	406.71	509.77	658.16	541.31	413.30	443.52	437.80	352.50	304.73	348.11	380.22	311.24	312.45	368.01	2,015.13	2,178.89	2,117.92	143.78	147.17	149.28	189.37	124.14	131.25	138.34	138.09	122.46	128.65	141.40	132.43	122.73	128.37	168.31	175.36	164.23	152.52	207.52	201.82	213.63	171.67	211.56	221.59	212.97	260.89	230.99	147.24	243.52	320.45	335.95	178.03	156.89	145.42	149.17	119.16	110.49	121.57	124.88	122.53	114.73	121.04	129.87	119.86	110.12	115.51	128.74	119.10	108.21	134.70	108.85	105.93	125.76
Total non-current assets +	19,157.49	19,284.08	18,459.56	18,114.91	17,832.68	17,540.64	17,190.69	16,889.38	16,634.81	16,349.48	16,023.45	15,695.23	15,308.49	15,060.95	14,738.49	14,632.87	14,433.51	14,220.48	13,883.98	13,629.26	13,473.81	13,325.06	13,088.25	12,715.95	12,560.98	7,346.86	7,162.08	7,062.43	6,937.18	6,817.32	6,607.82	6,380.97	6,279.57	6,201.22	6,407.04	6,245.61	6,113.13	6,030.34	5,894.62	5,790.41	5,692.71	5,612.67	5,533.04	5,424.92	5,313.51	5,254.23	5,099.66	4,989.71	4,886.14	4,880.15	4,862.54	4,736.73	4,652.35	4,597.62	4,256.17	4,273.01	4,075.82	4,027.97	3,892.12	4,015.15	3,955.43	3,927.05	3,764.12	3,748.22	3,668.00	3,641.03	3,499.76	3,407.73	3,367.24	3,363.98	3,234.17	3,174.38	3,115.76	3,111.40	3,005.59	2,957.44	2,897.31	2,743.20	2,647.31	2,606.86	2,565.37
Property, plant and equipment, net											11,884.40	11,590.85	11,294.58	11,130.95	10,875.68	10,592.37	10,394.68	10,251.87	9,956.77	9,764.52	9,569.34	9,512.88	9,322.48	9,050.76	8,889.84	6,345.79	6,196.95	6,114.85	6,020.34	5,930.33	5,740.80	5,541.97	5,460.22	5,399.86	5,276.47	5,159.15	5,057.83	5,001.62	4,901.49	4,823.49	4,752.88	4,688.93	4,605.51	4,522.29	4,433.14	4,401.99	4,313.82	4,233.84	4,159.46		4,090.37	4,025.14	3,971.16	3,936.16
Goodwill	2,349.06	2,348.56	2,348.56	2,340.71	2,340.71	2,340.71	2,340.72	2,340.73	2,340.73	2,340.74	2,340.66	2,340.76	2,340.76	2,340.79	2,340.79	2,340.79	2,340.82	2,340.82	2,340.84	2,340.84	2,340.91	2,324.55	2,333.63	2,333.54	2,351.53	63.82	52.70	52.72	53.07	52.73	53.24	42.05	42.23	42.23	42.23	42.27	42.27	42.21	41.92	42.23	42.30	33.87	33.91	33.94	33.95	31.18	30.30	28.00	28.00	28.22	27.88	28.14	28.14	28.15	38.73	38.78	26.97	26.94	28.47	40.78	41.10	40.23	41.65	43.20	43.08	43.08	42.87	40.84	40.84	41.01	37.98	36.87	36.88	82.92	34.64	34.49	33.45	72.15
Intangible assets	2.87	2.95	3.04	3.11	3.19	3.27	3.35	3.43	3.51	3.59	3.67	4.22	4.41	4.60	4.80	5.38	5.57	5.76	5.96	6.73	6.99	7.24	7.83	8.82
Long-term investments																						0.00	1.76	5.94	5.47	5.98	6.25	7.45	6.84	6.96	6.69	7.47	7.00	6.67	7.38	6.79	7.00	7.03	8.86	7.24	7.47	7.72	41.40	42.54	42.62	43.33	44.65	46.17	47.67		45.32	46.22	42.47	38.62
Other non-current assets
Total assets	19,780.12	19,894.48	18,893.13	18,554.29	18,327.16	18,026.55	17,564.63	17,252.12	17,054.34	16,841.46	16,432.79	16,101.94	15,818.27	15,719.11	15,279.79	15,046.16	14,877.02	14,658.28	14,236.49	13,933.99	13,821.92	13,705.28	13,399.49	13,028.41	12,928.99	9,361.99	9,340.97	9,180.35	7,080.95	6,964.50	6,757.10	6,570.35	6,403.71	6,332.46	6,545.38	6,383.70	6,235.60	6,158.99	6,036.03	5,922.84	5,815.44	5,741.04	5,701.35	5,600.28	5,477.73	5,406.75	5,307.18	5,191.53	5,099.77	5,051.82	5,074.10	4,958.32	4,865.32	4,858.52	4,487.15	4,420.25	4,319.34	4,348.42	4,228.07	4,193.18	4,112.33	4,072.47	3,913.28	3,867.38	3,778.49	3,762.60	3,624.64	3,530.26	3,481.97	3,485.02	3,364.04	3,294.24	3,225.88	3,226.91	3,134.34	3,076.53	3,005.52	2,877.90	2,756.15	2,712.79	2,691.13

Total current liabilities +	654.45	764.48	728.11	598.76	756.61	974.67	683.14	629.15	678.61	797.93	896.57	765.14	803.29	1,021.87	848.09	544.13	678.18	675.06	516.03	469.16	503.39	603.87	666.96	448.18	827.37	323.46	352.12	398.95	434.10	398.98	288.18	253.98	259.14	284.49	252.95	332.55	277.60	301.54	252.00	179.22	174.34	193.20	216.02	203.40	205.12	225.34	235.39	277.97	251.24	266.91	318.27	306.72	301.96	274.16	315.11	212.32	324.14	425.67	428.66	306.88	209.29	223.72	206.58	198.58	204.49	201.01	230.07	205.77	192.04	193.17	218.28	163.56	174.46	183.21	315.42	284.79	238.26	255.61	257.95	240.55	268.51
Accounts payable	183.89	276.08	197.26	198.13	182.91	258.62	231.44	204.77	161.21	221.19	191.92	178.90	155.72	238.84	217.60	194.11	161.51	192.93	163.84	131.82	121.59	177.49	158.20	124.12	115.61	74.92	57.59	57.46	55.11	77.33	56.03	42.45	40.21	59.17	63.36	46.38	50.19	59.87	44.07	40.65	33.97	56.45	45.08	47.51	34.72	63.04	48.86	38.11	31.55	65.82	41.38	46.96	31.60	55.51	45.08	42.04	33.84	67.60	38.04	42.71	29.47	44.05	36.54	49.70	35.84	57.86	26.31	29.52	27.16	50.04	30.80	28.26	23.42	45.80	27.43	26.73	28.88	49.41	34.32	40.18	29.91
Short-term debt	62.05	204.12	232.13	150.18	231.81	329.35	172.24	165.05	154.75	227.54	350.45	246.79	221.18	427.86	363.16	125.63	211.49	197.15	110.00	151.51	155.24	162.55	253.03	102.84	496.02	130.78	188.12	227.47	195.46	228.72	129.76	118.54	136.86	117.42	105.69	211.02	147.03	157.21	131.77	64.45	57.14	52.31	75.63	74.81	80.10	77.01	93.58	158.48	125.70	123.03	191.24	158.63	180.92	125.42	138.55	103.95	151.44	188.20	198.34	90.50	120.35	118.08	12.81	86.66	35.44	87.06	54.85	124.74	111.94	7.30	7.12	7.00	11.96	23.93	219.83	34.17	41.17	31.16	30.49	21.73	191.82
Current portion of long-term debt	62.05	171.96	232.13	150.18	231.81	329.35	172.24	165.05	154.75	227.54	350.45	246.79	221.18	427.86	363.16	125.63	211.49	197.15	110.00	164.92	155.24	162.55	282.14	122.37	496.02	141.72	193.18	249.76	194.11	204.32
Deferred revenue
Other current liabilities	408.50	284.29	298.72	225.97	306.95	348.49	246.32	229.86	325.74	308.56	325.08	313.21	396.39	320.78	234.02	189.93	268.05	247.06	204.69	170.52	188.19	226.66	227.31	190.49	173.87	94.99	88.85	96.06	160.97	70.69	83.27	75.62	59.09	84.14	62.15	56.29	56.30	58.85	57.68	55.02	61.41	62.55	68.27	55.82	125.02	148.32	141.82	119.50	29.04	62.63	17.35	17.56	121.04	148.74	99.07	45.98	116.62	153.67	177.42	163.04	44.09	45.18	139.73	43.74	106.90	37.27	133.80	39.77	35.35	120.47	180.36	128.31	139.09	113.48	68.17	223.89	168.21	175.05	193.15	178.65	46.78
Total non-current liabilities +	12,232.46	12,272.54	11,348.72	11,235.32	11,110.46	10,853.08	10,700.55	10,459.73	10,294.61	10,147.35	9,613.67	9,722.10	9,499.04	9,319.85	9,088.60	9,160.01	8,943.75	8,798.77	8,592.59	8,628.02	8,508.18	8,417.53	8,096.78	7,944.70	7,488.45	5,157.66	5,126.29	4,956.63	4,654.27	4,556.16	4,423.19	4,312.01	4,172.41	4,090.35	4,354.17	4,154.62	4,090.77	4,007.39	3,951.83	3,952.46	3,880.39	3,821.91	3,756.64	3,693.96	3,596.32	3,526.03	3,456.43	3,327.17	3,294.29	3,249.86	3,255.79	3,223.28	3,144.90	3,198.46	2,857.12	2,905.25	2,721.75	2,670.93	2,586.60	2,674.16	2,710.34	2,673.93	2,567.14	2,538.72	2,458.39	2,452.13	2,316.67	2,246.77	2,224.91	57.34	2,140.76	35.26	35.38	69.73	247.25	1,894.00	70.04	1,767.82	64.80	61.90	221.73
Long-term debt	8,361.62	8,110.17	7,692.09	7,622.99	7,524.99	7,368.38	7,230.17	7,010.89	6,856.13	6,826.09	6,456.04	6,615.52	6,484.52	6,371.06	6,173.63	6,087.74	5,871.96	5,779.50	5,598.71	5,648.23	5,547.94	5,507.74	5,152.97	5,174.60	4,729.03	2,943.33	2,898.30	2,749.20	2,462.86	2,398.46	2,266.46	2,181.36	2,063.07	2,007.75	1,952.47	1,822.58	1,797.51	1,737.61	1,726.49	1,775.87	1,744.11	1,743.61	1,681.11	1,660.53	1,670.81	1,638.96	1,637.64	1,559.84	1,571.77		1,511.27	1,561.67	1,533.33	1,615.55
Capital lease obligations	20.08	21.61	23.00	24.48	26.03	27.45	29.15	31.05	32.42	34.43	35.13	36.39	38.63	37.67	39.66	41.74	43.95	48.23	50.09	51.99	53.54	55.64	57.50	59.34	60.97	11.65	11.70	11.91	11.74
Other non-current liabilities	787.76	787.02	748.43	714.31	716.02	712.77	699.28	687.36	670.63	669.15	3,157.63	1,485.84	1,443.96	1,450.63	1,449.52	1,409.90	1,442.18	1,460.88	1,480.43	631.71	1,493.87	1,497.03	614.11	1,394.27	1,406.10	1,175.59	1,318.76	1,331.09	2,191.41	2,157.69	2,156.73	2,130.65	2,109.35	2,082.60	2,401.69	2,332.04	2,293.26	2,269.78	2,225.33	2,176.58	2,136.29	2,078.30	2,075.53	2,033.43	884.09	886.29	846.71	840.88	821.13		909.52	860.62	859.21	859.55
Total liabilities	12,886.91	13,037.02	12,076.83	11,834.08	11,867.07	11,827.75	11,383.69	11,088.88	10,973.22	10,945.28	10,510.24	10,487.24	10,302.32	10,341.72	9,936.69	9,704.13	9,621.92	9,473.83	9,108.62	9,097.18	9,011.57	9,021.40	8,763.74	8,392.87	8,315.82	5,481.13	5,478.41	5,355.58	5,088.37	4,955.13	4,711.36	4,565.99	4,431.55	4,374.84	4,607.12	4,487.17	4,368.37	4,308.92	4,203.83	4,131.68	4,054.74	4,015.11	3,972.66	3,897.35	3,801.44	3,751.37	3,691.82	3,605.14	3,545.53	3,516.77	3,574.06	3,530.00	3,446.86	3,472.63	3,172.23	3,117.56	3,045.90	3,096.60	3,015.26	2,981.05	2,919.63	2,897.64	2,773.72	2,737.30	2,662.89	2,653.13	2,546.73	2,452.54	2,416.94	2,424.40	2,333.88	2,270.03	2,243.14	2,248.64	2,167.47	2,130.41	2,075.49	1,954.46	1,867.09	1,836.32	1,865.33

Total stockholders' equity +	6,893.21	6,857.46	6,816.30	6,720.20	6,460.09	6,198.81	6,180.93	6,163.23	6,081.13	5,896.18	5,922.56	5,614.70	5,515.94	5,377.39	5,343.10	5,342.03	5,255.10	5,184.45	5,127.86	4,836.82	4,810.34	4,683.88	4,635.75	4,635.53	4,613.16	3,880.86	3,862.56	3,824.77	1,992.59	2,009.36	2,045.74	2,004.35	1,972.16	1,957.62	1,938.27	1,896.53	1,867.23	1,850.07	1,832.20	1,791.16	1,760.71	1,725.93	1,728.68	1,702.93	1,676.29	1,655.38	1,615.36	1,586.38	1,554.01	1,535.04	1,499.84	1,428.13	1,418.47	1,385.89	1,314.41	1,302.68	1,273.45	1,251.31	1,212.81	1,212.14	1,192.69	1,174.25	1,139.00	1,130.08	1,115.60	1,108.90	1,077.91	1,075.44	1,062.79	1,058.45	1,028.02	1,022.11	980.72	976.30	964.94	944.27	928.16	921.63	887.33	874.81	824.19
Common stock and paid-in capital	4,582.37	4,576.79	4,571.30	4,470.80	4,317.07	4,249.32	4,237.06	4,199.52	4,192.61	4,189.51	4,183.29	3,874.02	3,866.32	3,843.06	3,772.45	3,764.59	3,757.34	3,750.25	3,742.23	3,433.77	3,426.48	3,422.02	3,414.96	3,408.91	3,403.66	2,670.79	2,664.96	2,665.02	840.39	835.12	828.73	826.48	824.33	825.07	822.66	820.67	818.26	817.22	814.94	813.04	810.55	795.87	795.54	805.67	807.09	805.43	802.95	812.66	808.85	805.77	801.15	792.92	785.31	774.59	769.61	760.94	750.15	742.98	738.45	734.56	731.26	721.78	715.38	708.99	704.51	699.50	695.16	688.04	682.93	678.67	673.91	668.26	632.71	625.93	622.83	615.04	607.41	602.52	593.93	578.37	536.30
Retained earnings	2,310.84	2,280.67	2,245.00	2,249.40	2,143.02	1,949.49	1,943.88	1,963.72	1,888.52	1,706.68	1,739.27	1,740.68	1,649.62	1,534.33	1,570.65	1,577.44	1,497.76	1,434.20	1,385.63	1,403.04	1,383.86	1,261.86	1,220.79	1,226.62	1,209.50	1,210.07	1,197.60	1,159.75	1,152.20	1,174.25	1,217.01	1,177.87	1,147.83	1,132.56	1,115.60	1,075.86	1,048.96	1,032.84	1,017.26	978.12	950.16	930.06	933.14	897.26	869.20	849.95	812.41	773.72	745.16	729.27	698.69	635.21	633.15	611.30	544.80	541.74	523.30	508.33	474.36	477.57	461.43	452.47	423.62	421.09	411.10	409.40	382.74	387.41	379.87	379.78	354.11	353.85	348.01	350.36	342.11	329.23	320.75	319.11	293.40	296.43	287.89
Common shares outstanding	284	284	282	281	276	275	275	274	274	274	267	265	265	263	263	263	262	262	259	255	255	255	255	254	255	233	232	220	179	178	178	178	178	178	178	178	178	178	178	178	178	177	177	178	178	178	178	178	178	178	178	177	177	176	176	175	174	174	174	173	173	173	172	171	171	171	170	170	170	170	169	168	167	167	167	167	167	167	166	164	164

Balance Sheet - Essential Utilities, Inc. (WTRG)

Balance Sheet - Essential Utilities, Inc. (WTRG)