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 +	1,151.91	1,218.25	1,235.20	1,005.81	763.87	710.10	747.24	641.02	559.84	389.38	205.58	187.17	122.87	133.40	101.15	198.38	84.08	34.91	44.54	40.94
Cash and cash equivalents	235.37	271.89	260.66	340.76	210.93	211.68	355.56	385.09	445.96	355.28	175.58	187.17	112.87	123.40	101.15	100.38	81.80	34.91	44.54	39.71
Short-term investments	916.54	946.35	974.53	665.05	552.94	498.42	391.68	255.93	113.87	34.09	30.00		10.00	10.00		98.01	2.28			1.23
Accounts receivable, net	222.80	240.76	180.18	177.47	161.04	186.70	140.72	157.41	149.67	155.67	117.44	104.93	91.26	84.73	80.35	72.76	43.12	48.18	49.73	36.92
Inventories	256.86	268.30	282.69	302.11	234.51	199.13	192.26	170.78	143.32	137.53	105.68	87.87	64.80	65.57	69.02	42.51	32.25	38.73	27.81	41.10
Other current assets	78.06	32.99	11.10	9.78	36.79	6.99	8.27	22.75	21.52	15.42	18.49	14.12	11.48	14.80	15.57	106.43	10.30	7.66	1.58	1.47
Total current assets	1,709.62	1,760.29	1,709.16	1,495.17	1,196.20	1,102.92	1,088.48	987.96	874.33	698.00	446.73	394.08	290.41	298.51	266.09	322.08	167.47	129.47	123.65	120.44
Total non-current assets +	1,612.67	1,320.20	1,209.36	1,052.43	1,035.04	991.23	844.35	802.02	799.31	681.89	519.50	490.06	415.47	516.14	591.13	479.65	483.36	576.03	563.14	579.28
Property, plant and equipment, net				962.26	890.80	858.16	699.77	657.23	635.12	616.69	459.53	419.11	350.04	434.47	498.68	375.33	371.40	449.70	502.29	532.95
Goodwill	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00
Intangible assets	3.98	5.77	5.12	9.84	11.82	10.96	13.46	16.73	19.84	31.67	38.13	45.82	36.29	51.96	58.74	54.25	67.60	81.03	34.71	44.98
Long-term investments	4.43	6.78	6.78	6.72	39.60	40.70	28.23	35.95	26.07	25.62	1.72	1.68	1.97
Other non-current assets
Total assets	3,322.29	3,080.49	2,918.52	2,547.61	2,231.24	2,094.15	1,932.83	1,789.98	1,673.64	1,379.88	966.22	884.15	705.89	814.64	857.22	801.73	650.84	705.50	686.78	699.72

Total current liabilities +	263.75	285.06	276.84	387.39	276.33	272.91	253.06	203.72	302.37	247.12	211.12	300.33	139.92	169.32	230.26	250.02	97.36	106.63	76.94	83.86
Accounts payable	123.92	130.62	139.13	150.93	78.71	96.94	119.20	104.33	115.35	99.26	91.77	98.63	66.36	81.37	111.62	48.66	42.01	49.46	49.03	55.13
Short-term debt	28.11	48.38	58.95	62.28	83.87	106.51	65.93	21.63	105.96	48.08	33.26	120.00	37.08	49.92	48.26	122.18	7.00	15.33	7.89	6.63
Current portion of long-term debt	28.11	48.38	58.95	62.28	83.87	106.51	65.93	10.81	105.96	48.08	26.68	120.00	353.96
Deferred revenue
Other current liabilities	111.72	71.98	52.94	127.32	63.48	54.50	57.32	44.96	58.16	63.26	62.71	76.22	33.31	36.24	64.65	38.91	23.65	35.20	20.02	22.10
Total non-current liabilities +	153.96	155.24	214.64	271.68	339.52	366.34	333.05	350.05	341.56	450.16	369.52	388.26	424.72	425.30	452.26	433.92	497.46	488.60	565.14	482.87
Long-term debt	133.41	132.44	172.61	210.07	230.97	283.77	245.82	256.67	228.72	296.14	256.02	267.09	316.89	288.95	301.61	359.48	428.81	431.50	515.85	419.12
Capital lease obligations								47.20
Other non-current liabilities	12.17	10.13					0.51	0.95	2.34	2.73
Total liabilities	417.71	440.31	491.48	659.07	615.85	639.25	586.11	553.77	643.93	697.27	580.64	688.59	564.64	594.62	682.52	683.95	594.82	595.23	642.07	566.73

Total stockholders' equity +	2,904.58	2,653.32	2,432.50	1,891.18	1,622.01	1,457.81	1,354.55	1,242.97	1,036.06	690.03	397.34	204.98	141.25	220.03	174.70	117.78	56.01	110.28	44.71	132.99
Common stock and paid-in capital	2,008.63	1,977.84	1,964.88	1,942.06	1,937.46	1,923.27	1,901.95	1,880.41	1,809.09	1,761.07	1,671.00	1,448.99	1,389.52	1,360.64	1,245.04	1,169.59	1,065.46	1,013.35	841.35	779.67
Retained earnings	895.95	675.48	467.62	-50.88	-315.45	-465.46	-547.40	-637.45	-773.03	-1,071.04	-1,273.65	-1,244.01	-1,248.27	-1,140.61	-1,070.34	-1,051.81	-1,009.44	-903.08	-796.64	-646.68
Common shares outstanding	114	112	111	111	110	108	107	103	106	101	74	63	40	22	21	16	12	9	8	6

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 +	1,498.55	1,151.91	1,223.30	1,207.60	1,181.26	1,218.25	1,205.02	1,234.05	1,242.63	1,235.20	1,229.58	913.60	945.97	1,005.81	901.13	855.96	790.90	763.87	717.99	728.96	709.99	710.88	704.68	723.94	720.64	747.24	723.13	699.08	673.22	641.02	607.49	627.02	589.77	559.84	530.15	533.34	471.32	389.38	396.93	311.06	264.58	205.58	185.35	142.50	134.22	187.17	195.12	192.22	192.83	192.83	141.45	116.56	129.71	133.40	170.97	170.66	158.23	101.15	178.19	156.02	200.66	296.39	87.60	84.73	83.45	81.80	51.70	38.10	40.32	34.91	38.21	19.83	32.37	44.54	42.60	20.72	43.59	40.94	62.98	11.49	32.70
Cash and cash equivalents	243.31	235.37	272.74	265.29	274.82	271.89	270.98	265.31	260.50	260.66	314.82	318.20	304.93	340.76	390.37	211.18	203.48	210.93	211.50	215.76	215.58	211.68	207.70	258.79	251.35	355.56	417.64	405.16	408.10	385.09	464.45	486.88	464.66	445.96	480.41	483.60	432.11	355.28	362.83	311.06	244.58	175.58	155.35	142.50	134.22	187.17	195.12	192.22	182.83	182.83	141.45	106.56	119.71	123.40	160.97	139.09	158.23	101.15	178.19	138.92	183.56	198.38	87.60	84.73	83.45	81.80	51.70	38.10	40.32	34.91	38.21	19.83	32.37	44.54	42.60	20.72	38.59	39.71	61.75	8.58	17.57
Short-term investments	1,255.24	916.54	950.56	942.31	906.45	946.35	934.04	968.73	982.13	974.53	914.76	595.40	641.03	665.05	510.76	644.79	587.41	552.94	506.49	513.20	494.41	499.20	496.98	465.15	469.29	391.68	305.49	293.93	265.12	255.93	143.04	140.14	125.11	113.87	49.74	49.74	39.21	34.09	34.09		20.00	30.00	30.00						10.00	10.00		10.00	10.00	10.00	10.00	31.57				17.10	17.10	98.01															5.00	1.23	1.23	2.91	15.13
Accounts receivable, net	213.84	222.80	213.01	215.32	219.50	240.76	195.79	165.16	159.40	180.18	150.16	163.29	144.20	152.94	165.09	170.55	176.44	161.04	144.88	144.87	164.17	180.90	118.11	128.40	115.19	140.72	123.52	123.79	134.22	157.41	163.75	161.02	144.35	149.67	150.04	150.73	133.54	155.67	137.91	140.83	132.28	117.44	129.95	118.96	112.90	104.93	93.37	115.02	95.61	82.68	83.39	99.22	88.04	84.73	88.32	98.71	92.28	80.35	111.79	128.90	97.70	72.76	72.90	61.73	54.47	43.12	45.50	37.70	32.54	48.18	57.62	38.71	45.99	49.73	55.49	48.25	41.30	36.92	38.44	60.24	27.82
Inventories	254.83	256.86	286.68	286.75	276.07	268.30	272.38	276.08	299.38	282.69	304.25	330.82	358.72	302.11	269.41	249.04	247.83	234.51	220.67	209.31	197.19	199.13	204.93	210.13	198.29	192.26	187.90	174.81	173.78	170.78	159.51	153.41	148.37	143.32	143.30	139.01	140.73	137.53	143.09	136.13	128.03	105.68	104.40	91.86	86.15	87.87	85.18	83.69	94.45	94.45	70.36	71.20	61.58	65.57	74.05	64.29	62.45	69.02	76.85	71.11	45.89	42.51	37.64	37.90	32.60	32.25	28.70	26.63	27.74	38.73	45.42	37.43	34.40	27.81	35.43	37.69	38.25	41.10	38.52	34.40	28.68
Other current assets	61.72	78.06	56.56	53.65	51.43	32.99	41.10	35.41	42.05	11.10	33.45	32.40	35.42	34.32	41.71	43.25	41.63	36.79	43.65	39.93	27.85	30.81	30.38	28.16	22.33	8.27	21.57	22.37	22.08	22.75	20.97	19.09	19.18	21.52	21.47	34.39	27.24	15.42	23.92	35.57	16.67	55.41	30.99	25.13	27.72	19.88	27.72	46.76	73.21	73.21	27.54	27.34	24.84	20.18	18.63	46.29	16.58	20.57	18.06	11.13	10.41	111.77	8.95	8.56	9.42	10.30	7.60	7.41	9.71	7.66	5.70	1.02	1.35	1.58	1.04	1.47	1.68	1.47	1.74	1.62	1.35
Total current assets	2,028.94	1,709.62	1,779.56	1,763.32	1,728.26	1,760.29	1,714.29	1,710.70	1,743.45	1,709.16	1,717.44	1,440.10	1,484.29	1,495.17	1,377.33	1,318.81	1,256.79	1,196.20	1,127.19	1,123.06	1,099.20	1,102.92	1,058.10	1,090.63	1,056.45	1,088.48	1,056.12	1,020.05	1,003.31	987.96	951.71	960.54	901.66	874.33	844.95	807.74	733.62	698.00	667.75	609.60	521.56	446.73	413.42	372.11	353.58	394.08	394.31	429.23	433.17	433.17	311.01	302.21	286.08	298.51	341.96	348.38	329.53	266.09	384.89	367.15	337.56	322.08	207.08	192.92	179.95	167.47	133.50	109.84	110.30	129.47	146.95	97.00	114.11	123.65	134.56	108.12	124.81	120.44	140.45	107.74	90.55
Total non-current assets +	1,671.68	1,612.67	1,473.04	1,440.09	1,380.34	1,320.20	1,345.54	1,251.47	1,233.46	1,209.36	1,118.36	1,093.97	1,092.80	1,052.43	1,007.08	1,005.62	1,013.36	1,035.04	1,027.85	1,009.33	978.45	991.23	926.58	915.25	881.73	844.35	848.30	851.45	842.68	802.02	788.95	802.08	817.86	799.31	707.31	690.77	693.78	681.89	711.88	683.42	642.36	519.50	493.47	481.22	474.91	490.06	524.48	567.01	542.43	542.43	438.15	460.09	485.08	516.14	551.46	559.48	567.74	591.13	604.38	604.51	460.04	479.65	477.72	455.31	462.80	483.36	504.10	528.52	550.24	576.03	586.52	568.01	578.01	563.14	532.03	548.20	563.79	579.28	572.77	516.21	545.49
Property, plant and equipment, net											1,062.46			962.26	902.44	878.99	879.78	890.80	879.32	859.59	827.23	858.16	780.60	765.90	732.17	699.77	703.57	707.12	698.45	657.23	639.04	648.41	652.82	635.12	633.11	628.28	629.55	616.69	643.05	625.16	582.25	459.53	430.48	415.09	408.51	419.11	447.60	485.18	483.53	350.04	369.63	383.79	407.99	434.47	466.52	472.59	477.46	498.68	506.14	503.85	353.66	375.33	375.42	350.14	353.97	371.40	388.23	410.10	428.78	449.70	450.83	510.64	520.52	502.29	494.36	507.41	519.88	532.95	522.02	460.33	484.29
Goodwill		7.00				7.00				7.00	7.00		7.00	7.00	7.00	0.00	0.00	7.00	7.00		7.00	7.00	7.00		7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	7.00	8.81	8.81
Intangible assets		3.98		9.43		5.77	10.77	11.22	11.67	5.12	12.56	13.05	13.54	9.84	15.77	16.22	16.67	11.82	17.58	16.98	17.47	14.02	15.81	16.30	9.96	13.46	10.80	11.28	11.76	16.73	15.01	16.67	18.48	19.84	21.63	23.85	26.16	31.67	32.69	34.81	35.60	38.13	36.72	39.28	41.23	45.82	45.60	49.60	26.87	26.87	36.07	39.72	43.69	51.96	51.29	52.62	53.85	58.74	58.07	60.09	51.19	54.25	57.38	60.78	64.19	67.60	71.00	74.34	77.69	81.03	86.18	29.08	31.86	34.71	36.39	39.48	42.59	44.98	49.29	49.29
Long-term investments		4.43				6.78		8.45		6.78		8.83		6.72		26.54	27.24	39.60	39.16	41.45	40.77	40.70	41.30	41.22	39.56	28.23	36.66	36.87	36.12	29.05	31.18	28.98	28.80	30.76	27.09	27.29	26.66	15.72	24.62	12.00		1.72				1.68				1.97
Other non-current assets
Total assets	3,700.62	3,322.29	3,252.60	3,203.41	3,108.61	3,080.49	3,059.83	2,962.17	2,976.92	2,918.52	2,835.79	2,534.08	2,577.09	2,547.61	2,384.41	2,324.42	2,270.15	2,231.24	2,155.04	2,132.39	2,077.65	2,094.15	1,984.69	2,005.88	1,938.18	1,932.83	1,904.42	1,871.50	1,845.99	1,789.98	1,740.66	1,762.62	1,719.52	1,673.64	1,552.26	1,498.51	1,427.40	1,379.88	1,379.64	1,293.02	1,163.91	966.22	906.89	853.33	828.50	884.15	918.79	996.25	975.60	975.60	749.16	762.31	771.16	814.64	893.42	907.86	897.27	857.22	989.27	971.66	797.60	801.73	684.80	648.23	642.74	650.84	637.60	638.35	660.54	705.50	733.47	665.01	692.12	686.78	666.59	656.32	688.60	699.72	713.21	623.95	636.04

Total current liabilities +	360.36	263.75	269.24	268.32	249.46	285.06	294.57	290.18	323.91	276.84	258.17	301.84	354.14	387.39	364.57	346.18	323.94	276.33	300.07	302.51	273.56	272.91	258.83	310.83	275.94	253.06	234.74	211.80	222.41	203.72	242.29	312.54	309.58	302.37	245.76	254.36	237.83	247.12	254.52	243.19	258.76	211.12	252.66	231.49	202.55	300.33	251.33	308.31	246.60	246.60	150.95	145.02	144.64	169.32	212.91	209.81	204.83	230.26	307.48	317.52	254.47	250.02	152.09	120.60	97.39	97.36	79.90	75.31	74.16	106.63	129.05	90.45	92.28	76.94	66.86	83.44	84.71	83.86	81.56	68.13	66.68
Accounts payable	121.05	123.92	131.91	135.69	118.32	130.62	129.70	123.78	169.53	139.13	106.36	154.51	191.01	150.93	143.99	127.76	109.08	78.71	92.99	100.43	85.29	96.94	104.35	154.52	148.67	119.20	104.37	92.75	109.54	104.33	114.38	126.14	116.50	115.35	109.39	95.33	104.08	99.26	105.75	98.83	104.62	91.77	111.92	106.68	108.62	98.63	99.93	100.46	73.60	73.60	63.38	74.68	68.13	81.37	90.19	96.74	95.00	111.62	103.95	106.08	57.30	48.66	50.93	40.98	48.74	42.01	39.20	32.02	33.06	49.46	61.08	50.24	55.99	49.03	39.48	55.92	57.92	55.13	59.69	50.41	52.03
Short-term debt	25.11	28.11	33.20	33.08	27.49	48.38	61.69	61.37	57.70	58.95	47.67	41.30	42.22	62.28	61.19	79.54	78.17	83.87	105.41	104.06	101.30	100.71	86.72	79.67	62.89	65.93	64.77	45.17	43.15	21.63	45.70	100.24	114.76	105.96	45.66	55.30	43.33	48.08	41.65	38.17	49.15	33.26	49.22	40.56	26.72	120.56	64.71	97.13	46.36	46.36	45.46	35.21	30.09	49.92	56.97	41.62	42.03	48.26	121.30	128.66	132.00	122.18	12.00	12.00	12.00	7.00	4.40	7.00	7.00	15.33	23.29	9.24	8.43	7.89	7.34	6.61	6.60	6.63	6.52	6.20	5.73
Current portion of long-term debt	25.11	28.11	33.20	33.08	27.49	48.38	61.69	61.37	57.70	58.95	47.67	41.30	42.22	62.28	61.19	79.54	78.17	83.87	105.41	104.06	101.30	106.51	86.72	79.67	62.89	65.93	64.77	45.17	43.15			95.00	343.78	49.63	341.15	352.90	346.48	31.87	372.17	359.00		26.68				120.00				353.96
Deferred revenue
Other current liabilities	86.90	111.72	84.21	83.96	86.42	71.98	103.17	81.04	76.95	52.94	104.14	106.03	120.91	166.23	159.39	100.25	136.70	63.48	101.66	98.02	86.97	54.50	67.76	68.19	54.19	57.32	59.07	65.90	60.51	44.96	72.16	75.87	64.01	58.16	64.26	78.05	65.47	63.26	81.25	106.19	104.99	55.07	91.52	84.26	67.21	81.14	86.69	110.72	126.63	126.63	42.11	35.13	46.42	36.24	62.43	66.61	62.05	64.65	67.52	61.21	37.03	38.91	41.83	36.29	30.49	23.65	36.30	30.79	28.41	35.20	38.25	22.80	17.93	20.02	20.04	20.91	20.19	22.10	15.35	11.52	8.91
Total non-current liabilities +	366.16	153.96	150.78	160.65	157.13	155.24	157.60	159.28	190.44	214.64	228.81	221.13	246.70	271.68	266.91	289.70	288.55	339.52	295.52	312.28	326.06	366.34	312.30	302.90	301.64	333.05	346.94	364.84	356.40	350.05	345.08	349.41	342.19	341.56	432.71	430.13	443.68	450.16	489.09	491.06	400.79	369.52	329.62	321.55	333.91	388.26	487.83	496.47	521.90	521.90	426.61	433.09	436.13	425.30	432.97	546.33	535.38	452.26	491.46	474.23	400.58	433.92	431.14	458.46	480.03	497.46	484.00	489.48	485.23	488.60	469.03	578.39	582.68	565.14	530.50	480.81	482.05	482.87	482.35	631.72	614.17
Long-term debt	130.75	133.41	130.88	143.02	134.84	132.44	131.61	126.72	151.70	172.61	179.90	178.87	201.45	210.07	202.14	200.73	190.38	230.97	212.27	234.50	241.63	283.77	229.27	219.76	220.22	245.82	254.68	275.91	265.40	220.29	247.76	248.69	229.01	228.72	295.49	297.61	303.15	296.14	330.53	320.44	260.20	256.88	206.80	214.36	225.84	267.09	340.20	339.44	386.76	316.89	305.93	306.98	305.57	288.95	285.13	402.23	385.11	301.61	330.90	335.58	332.12	359.48	355.43	391.52	404.56	428.81	416.56	429.69	428.03	431.50	419.85	506.38	506.83	515.85	479.03	419.30	416.65	419.12	416.80	569.08	549.40
Capital lease obligations
Other non-current liabilities	20.00	12.17	19.90	17.63	22.29	10.13	15.86	16.45	16.28		18.63	11.06	11.19			60.60								0.52		0.51		0.97
Total liabilities	726.52	417.71	420.02	428.97	406.59	440.31	452.17	449.45	514.35	491.48	486.98	522.97	600.83	659.07	631.48	635.87	612.50	615.85	595.58	614.78	599.62	639.25	571.13	613.73	577.58	586.11	581.69	576.64	578.81	553.77	587.37	661.95	651.77	643.93	678.47	684.49	681.51	697.27	743.60	734.25	659.54	580.64	582.28	553.04	536.46	688.59	739.17	804.78	768.49	768.49	577.56	578.10	580.77	594.62	645.88	756.14	740.20	682.52	798.94	791.74	655.05	683.95	583.23	579.06	577.42	594.82	563.90	564.78	559.39	595.23	598.08	668.85	674.96	642.07	597.36	564.25	566.76	566.73	563.91	699.85	680.85

Total stockholders' equity +	2,974.10	2,904.58	2,832.58	2,774.44	2,702.02	2,653.32	2,607.66	2,525.44	2,462.57	2,432.50	2,348.81	2,011.91	1,976.25	1,895.16	1,752.93	1,705.27	1,657.66	1,622.01	1,559.46	1,522.54	1,478.03	1,457.81	1,413.56	1,398.01	1,360.60	1,354.55	1,329.00	1,301.12	1,273.95	1,242.97	1,159.06	1,106.45	1,074.11	1,036.06	880.18	820.41	753.31	690.03	636.04	563.59	516.12	397.34	324.61	314.04	292.04	204.98	181.71	191.05	199.99	199.99	171.60	184.20	190.38	220.03	247.54	151.73	157.07	174.70	190.32	179.92	142.55	117.78	101.57	69.18	65.32	56.01	73.70	73.57	101.15	110.28	135.39	-3.84	17.16	44.71	69.24	92.07	121.84	132.99	149.30	-75.90	-44.81
Common stock and paid-in capital	2,974.10	2,008.63	2,832.58	2,774.44	2,702.02	1,977.84	2,607.66	1,959.74	1,896.88	1,964.88	1,881.20	1,940.20	2,027.13	1,946.04	1,803.81	1,908.61	1,861.00	1,937.46	1,874.90	1,928.81	1,943.49	1,923.27	1,879.02	1,909.34	1,871.92	1,901.95	1,876.40	1,891.42	1,864.24	1,880.41	1,796.51	1,815.62	1,783.27	1,809.09	1,653.20	1,795.92	1,728.82	1,761.07	1,707.07	1,734.12	1,686.65	1,671.00	1,598.26	1,623.32	1,601.32	1,448.99	1,425.72	1,416.24	1,448.26	1,448.26	171.60	184.20	1,330.99	1,360.64	1,388.15	151.73	1,227.41	1,245.04	1,260.66	179.92	1,194.36	1,169.59	1,153.38	69.18	1,074.77	1,065.46	1,083.14	73.57	1,004.23	1,013.35	1,038.47	-3.84	813.80	841.35	821.17	810.58	805.91	779.67	758.29	572.56	560.00
Retained earnings		895.95				675.48		565.69	565.69	467.62	467.62	71.71	-50.88	-50.88	-50.88	-203.34	-203.34	-315.45	-315.45	-406.27	-465.46	-465.46	-465.46	-511.33	-511.33	-547.40	-547.40	-590.29	-590.29	-637.45	-637.45	-709.17	-709.17	-773.03	-773.03	-975.51	-975.51	-1,071.04	-1,071.04	-1,170.53	-1,170.53	-1,273.65	-1,273.65	-1,309.28	-1,309.28	-1,244.01	-1,244.01	-1,225.20	-1,248.27	-1,248.27			-1,140.61	-1,140.61	-1,140.61		-1,070.34	-1,070.34	-1,070.34		-1,051.81	-1,051.81	-1,051.81		-1,009.44	-1,009.44	-1,009.44		-903.08	-903.08	-903.08		-796.64	-796.64	-751.94	-718.50	-684.07	-646.68	-608.99	-648.46	-604.81
Common shares outstanding	114	114	114	113	113	113	112	112	112	111	111	111	111	111	111	111	111	110	110	110	109	109	109	108	108	108	108	107	107	106	102	101	101	107	106	106	105	104	102	100	99	89	87	88	64	56	53	50	48	48	47	39	25	22	22	22	22	22	21	20	18	18	17	16	14	14	11	11	11	11	9	8	8	8	8	8	7	7	6	5	5

Balance Sheet - TOWER SEMICONDUCTOR LTD (TSEM)

Balance Sheet - TOWER SEMICONDUCTOR LTD (TSEM)