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 +	181.75	153.62	66.16	80.45	42.60	423.81	14.10	10.13	57.53	14.45	65.06	17.77	54.70	143.50	160.06	103.23	84.10	106.89	97.57	93.26
Cash and cash equivalents	181.75	153.62	66.16	80.45	42.60	423.81	14.10	10.13	57.53	14.45	65.06	17.77	54.70	131.43	146.83	103.23	84.10	106.89	97.57	93.26
Short-term investments									0.00	0.00	0.00	0.00	0.00	12.07	13.23
Accounts receivable, net	1,524.04	1,658.58	1,892.90	1,866.81	2,171.46	956.45	692.39	722.81	703.22	624.99	586.32	164.13	143.04	117.41	76.43	59.69	100.48	126.50	149.48	196.66
Inventories	1,094.68	1,212.38	1,228.27	1,426.20	1,626.24	784.53	561.26	596.90	601.55	541.77	513.05	138.16	123.64	109.00	73.33	63.81	48.02	68.87	95.04	122.02
Other current assets	126.81	116.66	113.40	124.20	127.96	58.90	39.12	43.92	33.56	34.77	29.90	11.48	9.79	22.04	21.59	8.61	7.74	8.36	26.67	28.38
Total current assets	2,927.28	3,141.24	3,300.73	3,497.65	3,968.27	2,223.68	1,306.87	1,373.75	1,395.87	1,215.98	1,194.33	331.54	331.16	379.87	319.66	235.35	240.34	310.62	368.77	440.31
Total non-current assets +	8,310.25	7,441.85	7,198.72	7,097.51	6,746.07	1,949.99	1,942.62	1,558.56	1,610.26	1,693.91	1,687.71	242.53	184.68	170.97	171.86	177.46	194.61	210.52	278.66	308.20
Property, plant and equipment, net				2,053.34	1,843.27	749.13	721.89	670.08	644.58	660.46	739.91	75.68	49.39	44.08	48.22	57.07	64.03	80.37	96.36	109.78
Goodwill	4,137.38	3,678.50	3,556.56	3,456.85	3,270.19	785.31	769.02	740.41	740.41	740.41	739.63	139.77	111.19	111.19	111.19	111.19	111.19	111.19	155.59	173.81
Intangible assets	1,183.79	1,103.63	1,298.17	1,550.94	1,603.41	119.88	128.39	103.15	132.57	159.37	189.60	17.23	0.83	1.21	1.66	2.20	2.75	4.04	10.57	7.86
Long-term investments
Other non-current assets
Total assets	11,237.53	10,583.09	10,499.45	10,595.16	10,714.34	4,173.67	3,249.49	2,932.31	3,006.12	2,909.89	2,882.04	574.07	515.84	550.84	488.80	412.80	434.95	521.14	647.42	748.52

Total current liabilities +	1,574.94	1,777.28	1,863.44	1,842.78	2,128.71	1,074.85	821.30	731.26	798.35	754.70	735.24	171.48	126.42	117.24	73.86	76.45	68.54	73.25	113.48	144.72
Accounts payable	714.71	868.05	881.38	803.48	1,093.37	600.36	436.82	423.17	514.28	409.76	365.35	74.43	81.05	79.40	48.62	44.87	39.57	35.41	65.81	84.94
Short-term debt	125.47	106.97	101.87	107.11	100.34	88.96	75.53	15.57	12.48	16.22	29.15	30.07	0.07	0.06	0.05	5.30	0.05	0.04	0.04	0.44
Current portion of long-term debt	14.33	3.47	3.65	6.36	3.66	27.34	13.88	15.57	12.48	16.22	29.15	30.07
Deferred revenue
Other current liabilities	566.33	729.31	641.43	661.57	637.85	268.13	226.18	209.76	196.24	260.10	273.51	52.39	31.33	26.61	19.66	26.28	28.92	30.41	47.63	59.33
Total non-current liabilities +	5,310.34	4,509.34	3,903.66	3,789.82	3,783.15	1,946.04	1,603.24	1,604.71	1,831.56	1,845.57	1,997.61	371.39	374.05	385.51	313.72	176.85	319.46	345.41	292.40	346.94
Long-term debt	4,427.03	3,700.64	3,177.41	2,977.84	2,926.12	1,596.91	1,277.40	1,545.73	1,771.95	1,785.84	1,922.52	353.83	353.90	360.90	297.46	163.80	299.14	319.18	279.23	318.76
Capital lease obligations	658.90	628.71	532.30	505.22	471.97	280.86	298.60
Other non-current liabilities	157.56	135.32	124.97	137.85	119.62	299.64	289.19	58.98	1,831.56	1,845.57	1,986.10	10.43		18.62	10.73
Total liabilities	6,885.28	6,286.62	5,767.10	5,632.59	5,911.86	3,020.89	2,424.54	2,335.97	2,629.92	2,600.27	2,732.84	542.87	500.47	502.75	387.58	253.30	388.00	418.67	405.88	491.65

Total stockholders' equity +	4,352.25	4,296.47	4,732.35	4,962.57	4,802.48	1,152.78	824.95	596.34	376.21	309.62	149.20	40.20	15.37	48.10	101.22	159.51	46.95	102.47	241.55	256.86
Common stock and paid-in capital	4,198.39	4,272.41	4,272.17	4,259.06	4,262.47	590.41	576.12	561.37	547.90	528.98	512.90	381.07	374.39	364.43	360.70	353.99	145.92	139.59	139.17	129.89
Retained earnings	153.87	24.07	460.18	703.51	540.01	562.37	248.84	34.97	-171.69	-219.36	-363.70	-340.87	-359.02	-316.33	-259.48	-194.48	-98.97	-37.12	102.38	126.97
Common shares outstanding	112	119	129	163	203	118	117	117	116	114	103	101	96	95	95	92	39	39	38	39

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 +	98.34	181.75	296.16	87.02	115.37	153.62	328.10	75.57	697.48	66.16	88.10	89.32	144.41	80.45	84.98	166.19	281.80	42.60	224.74	90.27	19.12	423.81	340.93	385.46	163.87	14.10	43.27	10.55	11.72	10.13	34.45	13.20	10.07	57.53	9.34	6.93	4.52	14.45	5.85	6.19	3.73	65.06	101.19	40.15	36.84	17.77	67.77	34.54	62.77	54.70	50.36	25.51	117.67	143.50	101.73	117.72	143.01	160.06	52.92	63.10	77.62	103.23	121.41	124.59	124.82	84.10	96.32	112.13	102.55	106.89	131.21	75.19	81.83	97.57	132.41	144.51	114.62	93.26	65.84	25.75	32.58
Cash and cash equivalents	98.34	181.75	296.16	87.02	115.37	153.62	328.10	75.57	697.48	66.16	88.10	89.32	144.41	80.45	84.98	166.19	281.80	42.60	224.74	90.27	19.12	423.81	340.93	385.46	163.87	14.10	43.27	10.55	11.72	10.13	34.45	13.20	10.07	57.53	9.34	6.93	4.52	14.45	5.85	6.19	3.73	65.06	101.19	40.15	36.84	17.77	67.77	34.54	62.77	54.70	50.36	25.51	117.67	131.43	90.68	105.09	129.63	146.83	52.92	63.10	77.62	103.23	121.41	124.59	124.82	84.10	96.32	112.13	102.55	106.89	131.21	75.19	81.83	97.57	132.41	144.51	114.62	93.26	65.84	25.75	32.58
Short-term investments																															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	12.07	11.06	12.63	13.38	13.23	0.00	0.00
Accounts receivable, net	1,699.40	1,524.04	1,702.45	1,760.65	1,683.74	1,163.15	1,833.19	1,965.88	1,768.45	1,892.90	2,053.53	2,055.07	1,750.66	1,866.81	2,433.95	2,906.75	2,754.25	2,171.46	2,301.58	2,311.98	1,846.49	956.45	925.47	764.85	756.84	692.39	770.66	769.66	699.78	722.81	864.71	891.74	771.21	703.22	786.14	773.16	666.17	624.99	725.08	705.49	624.78	586.32	711.25	184.68	157.22	164.13	170.82	166.79	147.60	143.04	164.05	157.88	137.44	117.41	123.08	113.64	93.74	76.43	86.92	84.94	71.71	59.69	71.75	83.45	110.75	100.48	82.52	83.32	112.24	126.50	151.50	165.19	151.86	149.48	190.35	199.91	194.19	196.66	235.42	269.85	255.76
Inventories	1,189.40	1,094.68	1,176.43	1,309.09	1,348.91	1,212.38	1,203.92	1,289.71	1,356.91	1,228.27	1,331.51	1,362.25	1,336.16	1,426.20	1,758.88	2,065.35	2,188.06	1,626.24	1,616.55	2,074.45	1,585.61	784.53	751.15	615.14	640.05	561.26	581.54	617.53	635.50	596.90	679.47	782.76	678.79	601.55	627.24	651.04	618.01	541.77	570.58	578.78	536.92	513.05	502.27	146.23	146.82	138.16	134.19	140.74	136.61	123.64	125.29	129.17	132.83	109.00	90.17	91.04	82.08	73.33	71.03	69.47	72.76	63.81	58.16	66.36	63.38	48.02	54.79	58.17	63.84	68.87	91.29	100.35	95.72	95.04	111.71	125.11	119.12	122.02	144.02	162.10	160.88
Other current assets	128.96	126.81	121.15	130.86	132.39	116.66	109.20	123.55	120.45	113.40	100.97	98.58	116.06	124.20	142.32	139.04	155.82	127.96	88.37	438.38	119.45	58.90	44.20	36.14	44.12	39.12	34.60	36.22	38.76	43.92	35.35	39.26	43.05	33.56	32.89	39.33	40.89	34.77	29.48	28.43	24.20	29.90	25.83	26.75	24.22	11.48	23.55	8.04	8.77	9.79	11.69	12.68	8.34	22.04	25.43	21.81	22.10	21.59	11.26	7.92	7.84	8.61	9.48	6.80	7.55	7.74	8.30	5.10	6.11	8.36	9.41	5.23	24.51	26.67	30.47	32.22	25.71	28.38	29.07	30.68	24.08
Total current assets	3,116.10	2,927.28	3,296.19	3,287.62	3,280.41	3,141.24	3,474.41	3,454.71	3,943.29	3,300.73	3,574.11	3,605.22	3,347.29	3,497.65	4,420.13	5,277.32	5,379.93	3,968.27	4,231.23	4,915.08	3,570.67	2,223.68	2,061.74	1,801.59	1,604.88	1,306.87	1,430.08	1,433.96	1,385.75	1,373.75	1,613.97	1,726.95	1,503.12	1,395.87	1,455.60	1,470.46	1,329.59	1,215.98	1,330.98	1,318.89	1,189.63	1,194.33	1,340.53	397.81	365.10	331.54	396.34	350.10	355.75	331.16	351.39	325.24	396.28	379.87	329.36	331.57	327.54	319.66	222.13	225.43	229.92	235.35	260.81	281.20	306.50	240.34	241.93	258.71	284.73	310.62	383.41	345.97	353.92	368.77	464.94	501.74	453.63	440.31	474.35	488.38	473.30
Total non-current assets +	8,186.99	8,310.25	8,134.70	8,176.94	8,167.21	7,441.85	7,419.73	7,266.48	7,225.16	7,198.72	7,162.65	7,127.90	7,129.63	7,097.51	7,117.57	6,808.59	6,671.25	6,746.07	6,577.91	5,711.02	5,808.84	1,949.99	1,953.19	1,963.09	1,956.48	1,942.62	1,867.68	1,816.01	1,813.71	1,558.56	1,579.61	1,595.90	1,606.57	1,610.26	1,637.45	1,660.25	1,686.30	1,693.91	1,721.32	1,646.31	1,659.47	1,687.71	1,697.30	264.57	260.36	242.53	213.01	196.37	187.05	184.68	182.48	180.27	167.21	170.97	169.42	167.53	167.78	171.86	168.91	171.36	174.01	177.46	181.47	184.99	184.60	194.61	193.38	198.48	205.12	210.52	256.67	263.15	273.33	278.66	287.37	299.41	303.16	308.20	301.93	311.14	282.63
Property, plant and equipment, net											2,252.62		1,605.58	2,053.34	1,991.65	1,420.72	1,386.00	1,843.27	1,336.89	1,730.62	1,297.76	749.13	750.84	743.54	730.74	721.89	696.15	675.31	669.06	670.08	673.61	663.73	648.99	644.58	645.64	647.79	650.34	660.46	677.17	708.03	714.28	739.91	747.21	86.83	84.73	75.68	62.39	59.06	52.81	49.39	46.40	43.56	42.39	44.08	49.47	47.11	47.24	48.22	49.53	51.68	53.96	57.07	60.08	63.01	62.20	64.03	67.88	72.05	77.21	80.37	85.36	89.52	91.81	96.36	104.84	104.07	106.55	109.78	110.34	109.63	99.84
Goodwill	4,139.90	4,137.38	3,996.48	3,988.85	3,969.02	3,678.50	3,646.92	3,598.23	3,582.86	3,556.56	3,521.13	3,499.82	3,495.36	3,456.85	3,453.34	3,336.29	3,270.19	3,270.19	3,141.59	2,535.36	2,536.91	785.31	777.28	777.28	777.28	769.02	754.77	740.41	740.41	740.41	740.41	740.41	740.41	740.41	740.41	740.41	740.41	740.41	740.41	740.41	739.63	739.63	596.41	141.09	141.09	139.77	122.03	115.32	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	111.19	147.82	148.06	155.59	155.59	161.25	173.76	173.81	173.81	166.72	181.26	163.03
Intangible assets	1,112.85	1,183.79	1,195.87	1,262.41	1,318.30	1,103.63	1,143.12	1,174.96	1,242.38	1,298.17	1,348.78	1,412.38	1,493.05	1,550.94	1,637.36	1,534.24	1,537.70	1,603.41	1,629.36	1,422.65	1,501.25	119.88	121.15	126.52	132.17	128.39	101.30	95.42	99.29	103.15	111.27	119.42	126.36	132.57	139.01	145.60	152.48	159.37	167.88	174.91	182.15	189.60	334.15	16.09	16.66	17.23	8.77	115.32	111.19	0.83	111.19	111.19	1.21	1.21	111.19	111.19	1.66	1.66	111.19	111.19	2.20	2.20	111.19	111.19	2.75	2.75	111.19	111.19	4.04	4.04	147.82	148.06	10.57	10.57	161.25	173.76	7.86	7.86	166.72	170.48	163.03
Long-term investments
Other non-current assets
Total assets	11,303.09	11,237.53	11,430.88	11,464.56	11,447.62	10,583.09	10,894.14	10,721.19	11,168.44	10,499.45	10,736.76	10,733.11	10,476.92	10,595.16	11,537.70	12,085.90	12,051.19	10,714.34	10,809.15	10,626.09	9,379.51	4,173.67	4,014.93	3,764.68	3,561.36	3,249.49	3,297.76	3,249.97	3,199.47	2,932.31	3,193.59	3,322.85	3,109.69	3,006.12	3,093.05	3,130.71	3,015.89	2,909.89	3,052.30	2,965.19	2,849.09	2,882.04	3,037.83	662.37	625.46	574.07	609.35	546.47	542.80	515.84	533.87	505.51	563.49	550.84	498.77	499.10	495.32	488.80	391.04	396.79	403.93	412.80	442.28	466.19	491.10	434.95	435.31	457.19	489.85	521.14	640.08	609.11	627.24	647.42	752.30	801.15	756.79	748.52	776.27	799.52	755.92

Total current liabilities +	1,771.86	1,574.94	1,845.08	1,834.63	1,801.46	1,777.28	1,958.88	1,892.54	1,781.50	1,863.44	2,026.68	1,955.86	1,831.93	1,842.78	2,293.73	2,528.81	2,683.07	2,128.71	2,033.18	2,252.75	1,861.18	1,074.85	1,084.87	933.11	859.01	821.30	863.75	848.22	737.91	731.26	771.76	846.75	719.39	798.35	781.93	814.76	705.87	754.70	760.52	797.19	732.47	735.24	823.81	246.08	219.90	171.48	203.74	147.97	154.71	126.42	151.48	136.93	140.38	117.24	120.58	109.57	95.80	73.86	96.76	91.62	87.36	76.45	77.47	81.54	84.23	68.54	75.74	81.25	71.59	73.25	110.55	124.68	107.49	113.48	156.10	185.59	153.25	144.72	187.34	227.77	218.31
Accounts payable	924.61	714.71	960.87	1,008.41	1,022.02	868.05	1,021.63	1,028.36	1,024.98	881.38	1,032.09	1,061.97	938.94	803.48	1,087.99	1,265.46	1,563.33	1,093.37	1,004.52	1,318.45	1,123.80	600.36	651.33	554.39	551.55	436.82	499.36	516.90	471.34	423.17	487.78	562.55	488.18	514.28	505.81	503.53	467.22	409.76	446.58	482.63	432.05	365.35	420.23	110.54	90.74	74.43	97.23	100.71	102.67	81.05	90.87	90.58	98.87	79.40	84.17	79.53	65.45	48.62	62.36	59.75	55.19	44.87	45.63	47.93	57.59	39.57	46.55	51.34	43.23	35.41	70.61	81.45	71.27	65.81	103.23	129.22	107.70	84.94	118.39	148.47	152.36
Short-term debt	135.71	125.47	121.25	113.24	111.29	107.07	105.40	99.48	100.06	101.87	102.11	104.01	105.38	107.11	104.81	99.39	97.88	100.34	98.47	102.45	108.45	88.96	91.48	85.86	84.15	75.53	74.65	73.23	77.34	15.57	14.62	13.97	12.41	12.48	12.17	12.94	16.14	16.22	18.99	28.54	29.42	29.15	30.37	55.08	55.08	30.07	30.07	0.07	0.07	0.07	0.07	0.06	0.06	0.06	0.06	0.06	0.06	0.05	5.30	5.30	5.30	5.30	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.04	0.04	0.04	0.04	0.04	0.45	0.44	0.44	0.44	0.44	0.34	0.24
Current portion of long-term debt	24.29	14.33	14.23	7.06	7.24	3.47	3.59	2.60	2.80	3.65	3.90	4.31	4.43	6.36	3.84	2.89	2.91	3.66	3.82	11.32	14.13	27.34	29.53	23.97	22.52	13.88	14.37	12.65	17.05	5.53	14.62	13.97	12.41	6.49	12.17	1,900.74	16.14	16.22	18.99	28.54		29.15				30.07
Deferred revenue
Other current liabilities	531.00	566.33	503.86	459.05	401.95	1,669.09	645.35	515.07	421.69	641.43	624.92	530.42	478.70	661.57	748.31	749.26	499.89	637.85	596.18	505.72	345.53	268.13	342.06	292.85	223.32	226.18	289.74	258.10	189.24	209.76	269.37	270.23	218.80	196.24	263.95	298.29	222.50	260.10	294.96	286.02	271.00	273.51	373.21	80.46	74.08	52.39	76.44	47.19	51.97	31.33	60.54	46.29	41.45	26.61	36.35	29.98	30.29	19.66	29.09	26.57	26.87	26.28	31.80	33.56	26.59	28.92	29.15	29.86	28.31	30.41	39.89	43.19	36.18	47.63	52.43	55.92	45.11	59.33	68.51	78.96	65.71
Total non-current liabilities +	5,527.01	5,310.34	5,269.61	5,451.83	5,272.00	4,509.34	4,488.58	4,524.00	4,430.24	3,903.66	4,129.39	4,435.20	3,987.75	3,789.82	4,019.37	4,420.74	4,232.07	3,783.15	3,252.54	2,890.89	2,534.38	1,946.04	1,922.20	1,915.64	1,868.81	1,603.24	1,655.01	1,697.62	1,829.08	1,604.71	1,883.51	2,014.63	1,989.33	1,831.56	1,899.11	1,948.84	1,985.56	1,845.57	1,991.47	1,998.88	1,982.69	1,997.61	2,058.51	368.15	371.58	371.39	370.37	373.96	375.50	374.05	376.94	377.03	386.05	385.51	319.33	318.22	317.08	313.72	177.27	178.27	176.89	176.85	182.26	183.33	188.25	319.46	322.55	323.79	345.13	345.41	361.22	298.58	293.80	292.40	335.42	344.66	344.42	346.94	339.61	341.57	341.70
Long-term debt	4,613.28	4,427.03	4,428.75	4,669.98	4,472.26	3,700.64	3,700.18	3,800.90	3,701.48	3,177.41	3,395.35	3,670.40	3,194.43	2,977.84	3,169.43	3,552.36	3,391.63	2,926.12	2,419.66	2,043.82	1,658.11	1,596.91	1,574.15	1,577.88	1,545.21	1,277.40	1,350.47	1,420.46	1,556.06	1,539.32	1,826.96	1,954.24	1,928.41	1,771.95	1,839.07	1,887.80	1,926.64	1,785.84	1,924.82	1,909.82	1,897.71	1,922.52	1,996.82	353.79	353.81	353.83	353.85	353.87	353.89	353.90	353.92	353.94	361.47	360.90	298.43	298.09	297.77	297.46	163.76	163.78	163.79	163.80	169.06	169.08	169.09	299.14	299.15	299.16	319.17	319.18	339.19	279.21	279.22	279.23	318.42	318.54	318.65	318.76	318.87	318.98	319.09
Capital lease obligations	654.36	658.90	638.18	637.47	629.72	628.71	633.57	549.28	541.85	532.30	515.08	508.92	504.76	505.22	515.88	498.50	461.49	471.97	454.92	438.96	450.87	280.86	284.09	292.52	291.98	298.60	292.76	278.58	274.13
Other non-current liabilities	141.11	157.56	137.66	134.76	136.53	135.32	135.44	130.83	125.33	124.97	120.21	123.81	141.32	137.85	545.00	126.89	485.72	119.62	501.88	137.19	485.70	299.64	310.69	299.59	286.10	289.19	285.71	271.19	267.00	58.98	56.55	2,014.63	1,989.33	1,831.56	1,899.11	1,948.84	1,985.56	1,845.57	1,991.47	1,998.88	1,982.69	1,986.10	2,058.51	14.36	17.77	10.43	16.52	20.09	21.62	13.47	23.02	23.09	24.58	18.62	20.90	20.13	19.31	10.73	13.51	14.49
Total liabilities	7,298.87	6,885.28	7,114.69	7,286.46	7,073.46	6,286.62	6,447.46	6,416.55	6,211.74	5,767.10	6,156.07	6,391.05	5,819.68	5,632.59	6,313.10	6,949.55	6,915.14	5,911.86	5,285.72	5,143.64	4,395.56	3,020.89	3,007.07	2,848.74	2,727.82	2,424.54	2,518.76	2,545.84	2,566.99	2,335.97	2,655.27	2,861.38	2,708.72	2,629.92	2,681.04	2,763.61	2,691.43	2,600.27	2,751.99	2,796.07	2,715.16	2,732.84	2,882.32	614.23	591.48	542.87	574.11	521.92	530.21	500.47	528.42	513.96	526.43	502.75	439.91	427.79	412.88	387.58	274.03	269.89	264.25	253.30	259.74	264.87	272.48	388.00	398.30	405.04	416.72	418.67	471.77	423.26	401.29	405.88	491.52	530.25	497.67	491.65	526.94	569.34	560.00

Total stockholders' equity +	4,004.22	4,352.25	4,316.19	4,178.09	4,374.16	4,296.47	4,446.67	4,304.64	4,956.71	4,732.35	4,580.69	4,342.06	4,657.23	4,962.57	5,224.60	5,136.35	5,136.05	4,802.48	5,523.43	5,482.46	4,983.95	1,152.78	1,007.87	915.93	833.54	824.95	779.00	704.13	632.47	596.34	538.32	461.47	400.97	376.21	412.01	367.11	324.46	309.62	300.31	169.12	133.93	149.20	155.52	48.14	33.98	40.20	35.24	24.55	12.59	15.37	5.45	-8.45	37.06	48.10	58.86	71.31	82.44	101.22	117.01	126.91	139.68	159.51	182.54	201.32	218.62	46.95	37.02	52.15	73.13	102.47	168.31	185.85	225.96	241.55	260.78	270.90	259.13	256.86	249.33	230.18	195.92
Common stock and paid-in capital	4,004.22	4,198.39	4,193.81	4,178.09	4,266.54	4,272.41	4,267.72	4,250.74	4,257.34	4,272.17	4,262.34	4,250.30	4,247.47	4,259.06	4,254.34	4,245.98	4,242.31	4,262.47	4,256.23	4,250.27	4,248.99	590.41	585.41	579.41	575.93	576.12	571.53	566.85	561.80	561.37	555.37	551.85	547.98	547.90	541.00	535.85	531.12	528.98	526.09	520.36	514.62	512.90	508.64	392.51	381.92	381.07	378.53	376.35	375.00	374.39	369.00	367.89	365.20	364.43	363.14	362.03	361.11	360.70	359.79	358.12	355.41	353.99	352.41	350.72	348.98	145.92	142.56	142.46	140.82	139.59	146.55	145.24	139.43	139.17	138.04	136.15	132.77	129.89	126.23	124.40	118.52
Retained earnings	0.00	153.87	122.38	0.00	107.62	24.07	178.96	53.91	699.37	460.18	318.34	91.76	409.76	703.51	970.26	890.38	893.74	540.01	1,267.20	1,232.19	734.95	562.37	422.46	336.53	257.60	248.84	207.47	137.28	70.67	34.97	-17.06	-90.38	-147.01	-171.69	-128.99	-168.74	-206.65	-219.36	-225.77	-351.24	-380.68	-363.70	-353.12	-344.37	-347.94	-340.87	-343.29	-351.80	-362.41	-359.02	-363.55	-376.35	-328.14	-316.33	-304.28	-290.72	-278.66	-259.48	-242.78	-231.21	-215.73	-194.48	-169.87	-149.40	-130.36	-98.97	-105.55	-90.30	-67.70	-37.12	21.76	40.62	86.53	102.38	122.74	134.75	126.36	126.97	123.10	105.78	77.40
Common shares outstanding	110	111	111	111	114	114	117	120	123	124	126	128	138	147	156	172	180	191	206	208	209	119	118	118	117	117	117	117	117	116	116	117	117	113	116	115	115	115	114	114	110	110	106	103	99	100	100	101	98	99	100	96	96	96	96	95	95	95	95	95	95	95	95	95	82	82	39	39	39	39	39	39	39	39	38	40	40	40	39	39	39

Balance Sheet - Builders FirstSource, Inc. (BLDR)

Balance Sheet - Builders FirstSource, Inc. (BLDR)