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 +	553.60	55.09	61.63	93.50	56.66	92.79	55.65	115.10	192.03	162.18	200.71	270.86	206.69	126.44	195.27	74.08	22.78	28.64	151.71	341.05
Cash and cash equivalents	553.60	55.09	61.63	61.46	56.66	92.79	55.65	115.08	192.03	162.18	200.71	270.86	206.69	125.44	175.01	66.12	22.78	20.76	98.67	270.67
Short-term investments			0.00	32.03	0.00			0.02	0.00	0.00	0.00	0.00	0.00	1.00	20.25	7.96		7.88	53.04	70.37
Accounts receivable, net	68.33	29.93	31.04	36.33	32.42	23.48	18.67	29.74	19.07	53.42	85.99	116.92	81.07	62.44	83.50	58.88	58.98	60.18	56.12	43.23
Inventories	163.33	171.34	156.06	144.79	132.41	126.08	122.08	141.40	131.98	157.60	149.04	163.14	182.52	193.66	160.03	126.30	77.35	44.04	44.84	47.64
Other current assets	0.83	16.74	18.53	25.81	68.09	27.25	14.05	11.39	106.47	81.46	10.94	22.89	60.95	23.25	26.09	14.89	26.92	19.59	11.39	9.68
Total current assets	786.09	273.10	267.26	300.43	289.58	269.61	210.44	297.62	449.56	410.79	446.69	557.44	531.23	406.18	464.94	266.21	186.04	152.45	264.07	441.60
Total non-current assets +	3,511.25	2,028.65	1,813.59	1,545.71	1,444.85	1,134.37	1,168.20	1,414.88	1,251.62	908.12	885.80	957.41	2,354.75	2,815.22	2,799.50	2,891.32	2,868.00	2,755.36	2,387.63	408.03
Property, plant and equipment, net	2,760.72	1,841.53	1,702.35	392.32	1,172.77	946.93	960.74	1,270.02	1,084.31	775.25	785.22	729.10	2,237.77	2,675.81	2,688.70	2,790.32	2,779.09	2,671.61	2,303.26	337.56
Goodwill	625.81	0.00							0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Intangible assets									0.00	8.23	85.99	116.92	81.07	62.44	83.50	58.88	58.98
Long-term investments			0.00	12.12	132.20	39.39	64.36	48.96	63.59	35.44	27.53	27.67	51.10	75.83	60.16	42.87
Other non-current assets
Total assets	4,695.68	2,301.75	2,080.85	1,846.14	1,734.42	1,403.98	1,378.64	1,712.50	1,701.18	1,318.91	1,332.49	1,546.23	2,885.98	3,221.40	3,264.44	3,157.53	3,054.04	2,907.82	2,651.69	849.63

Total current liabilities +	393.14	330.82	289.61	219.36	235.87	234.11	190.65	161.32	228.73	116.63	140.08	174.32	144.56	238.25	252.08	270.72	188.61	139.42	111.68	58.52
Accounts payable	148.87	125.88	115.11	96.12	103.90	90.58	69.18	47.21	48.59	44.66	48.73	49.05	53.85	57.48	78.59	88.32	77.00	66.30	49.64	22.32
Short-term debt	28.96	42.98	32.61	36.14	41.12	34.48	35.85	24.94	30.75	11.96	9.43	17.50	2.51	55.98	32.60	115.30	50.08	16.53	61.66
Current portion of long-term debt				24.58	29.82	22.07	22.75		14.19	210.64	1.00	9.82
Deferred revenue
Other current liabilities	214.63	77.12	69.26	50.17	57.61	62.89	54.16	65.89	123.60	56.30	81.92	99.06	85.09	97.68	93.09	38.70	49.75	77.23	-7.17	36.20
Total non-current liabilities +	989.49	847.68	767.33	737.77	698.29	476.39	520.98	698.67	657.47	433.79	770.93	786.59	1,010.85	784.87	875.64	846.04	872.22	1,031.71	812.65	210.12
Long-term debt	290.79	485.06	470.12	449.21	433.27	227.59	226.89	380.85	345.09	175.99	472.21	460.90	306.13	3.46	115.86	130.07	185.40	428.67	203.66	180.00
Capital lease obligations	61.70	116.60	85.17	78.28	65.53	60.32	81.72	77.97	52.04	34.91
Other non-current liabilities	80.52	38.20	29.24	231.95	218.64	136.98	133.42	128.99	117.06	4.29	4.86	27.65	148.47	203.92	232.21	241.71
Total liabilities	1,382.63	1,178.50	1,056.95	957.13	934.16	710.50	711.63	859.99	886.20	550.42	911.01	960.91	1,155.41	1,023.12	1,127.72	1,116.76	1,060.83	1,171.13	924.33	268.63

Total stockholders' equity +	3,313.05	1,123.25	1,023.90	889.02	800.26	693.48	667.00	852.51	814.98	768.49	421.48	585.32	1,730.57	2,198.28	2,136.72	2,040.77	1,993.21	1,736.69	1,727.37	580.99
Common stock and paid-in capital	5,789.44	4,185.51	4,145.06	3,906.57	3,739.70	3,601.60	3,600.75	3,445.06	3,361.72	3,313.91	3,022.25	2,787.92	2,777.29	2,594.44	2,581.55	2,579.10	2,445.07	2,156.03	2,146.70	1,044.22
Retained earnings	-2,476.39	-3,062.26	-3,121.16	-3,017.55	-2,939.44	-2,908.12	-2,933.75	-2,592.54	-2,546.74	-2,545.42	-2,600.78	-2,202.60	-1,046.72	-396.16	-444.83	-538.33	-451.87	-419.34	-419.33	-463.22
Common shares outstanding	651	401	343	275	250	243	219	189	184	163	130	102	98	90	90	87	72	55	31	30

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 +	843.17	553.60	266.34	111.65	77.57	55.09	76.92	74.14	67.49	61.63	60.45	66.09	81.92	93.50	111.64	161.70	73.33	56.66	85.02	124.08	154.07	92.79	77.15	70.92	52.90	55.65	65.32	37.91	69.04	115.10	104.81	123.54	159.64	192.03	236.22	250.04	210.03	162.18	222.52	257.59	173.39	200.71	205.71	205.87	179.59	270.86	295.45	316.78	318.56	206.69	213.45	250.19	332.81	126.44	143.57	200.30	153.20	195.27	209.04	107.31	64.43	66.14	32.82	48.71	63.62	22.78	45.60	24.67	46.03	28.64	78.98	186.51	298.70	151.71	208.79	272.50	321.40	341.05	365.23	393.29	374.34
Cash and cash equivalents	843.17	553.60	266.34	111.65	77.57	55.09	76.92	74.14	67.49	61.63	53.22	56.85	66.98	61.46	75.39	74.16	73.33	56.66	85.02	124.08	154.07	92.79	77.15	70.92	52.90	55.65	65.32	37.91	69.03	115.08	104.75	123.54	159.64	192.03	236.22	250.04	210.03	162.18	222.52	257.59	173.39	200.71	205.71	205.87	179.59	270.86	245.93	269.13	272.93	206.69	211.43	249.53	331.31	125.44	142.92	199.40	151.88	175.01	207.88	106.83	64.43	66.12	27.79	41.19	55.96	22.78	45.60	24.67	38.15	20.76	55.68	97.84	206.18	98.67	170.49	236.23	277.99	270.67	354.05	373.39	347.65
Short-term investments										0.00	7.23	9.24	14.94	32.03	36.26	87.54													0.00	0.02	0.07	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	49.52	47.64	45.63	0.00	2.02	0.66	1.50	1.00	0.66	0.91	1.32	20.25	1.16	0.48	0.00	0.03	5.03	7.52	7.66				7.88	7.88	23.30	88.67	92.53	53.04	38.30	36.27	43.41	70.37	11.18	19.90	26.69
Accounts receivable, net	87.36	68.33	67.72	60.64	54.91	29.93	30.17	32.09	36.49	31.04	30.14	29.62	35.62	36.33	34.95	32.45	29.22	32.42	22.96	22.87	22.61	23.48	22.49	21.99	19.72	18.67	37.30	38.50	33.53	29.74	30.48	40.76	35.86	19.07	66.42	69.66	67.06	60.43	67.66	79.93	82.93	85.99	93.60	112.16	118.39	107.92	67.60	68.69	75.81	81.07	74.42	64.61	68.18	62.44	70.96	70.44	84.78	83.50	84.15	74.62	68.88	58.88	77.21	72.09	74.66	58.98	53.65	55.72	47.31	53.19	64.77	76.56	71.59	56.12	45.90	38.73	36.60	43.23	27.21	28.60	23.04
Inventories	728.38	163.33	156.67	331.15	341.34	171.34	223.06	193.79	161.68	156.06	181.02	173.29	155.41	144.79	143.05	151.43	142.35	132.41	127.14	136.24	132.28	126.08	119.30	127.86	134.89	122.08	133.08	131.36	135.17	141.40	140.08	137.42	137.31	131.98	151.13	143.59	140.35	170.19	160.21	160.41	151.30	149.04	166.80	176.67	182.04	163.14	178.32	182.61	193.47	182.52	163.42	177.17	211.44	193.66	186.52	175.71	180.82	160.03	126.16	162.17	138.08	118.34	103.62	72.21	71.75	77.35	62.07	50.05	40.62	44.04	40.95	47.66	42.11	18.92	46.72	51.08	48.88	47.64	17.14	13.39	12.99
Other current assets	50.43	0.83	33.32	22.88	28.50	16.74	15.83	12.08	18.94	18.53	25.56	20.19	15.20	25.81	156.34	34.05	14.34	68.09	72.32	20.95	27.27	27.25	20.29	18.73	14.15	14.05	16.66	12.07	13.68	11.39	12.17	11.93	18.20	106.47	20.36	18.56	22.45	17.98	17.13	11.61	13.13	10.94	25.63	24.70	25.88	15.52	55.00	58.67	65.83	60.95	31.51	21.23	24.95	23.64	27.95	24.73	22.49	26.15	34.69	13.11	14.93	22.87	19.03	53.93	25.21	26.92	34.70	35.00	38.50	26.58	23.23	11.04	15.60	37.32	19.95	11.97	9.80	9.68	39.45	39.19	52.69
Total current assets	1,709.34	786.09	490.72	526.31	502.32	273.10	345.97	312.10	284.61	267.26	297.17	289.19	288.14	300.43	445.98	379.63	259.24	289.58	307.44	304.14	336.23	269.61	239.23	239.50	221.66	210.44	252.35	219.83	251.41	297.62	287.48	313.64	351.02	449.56	474.13	481.85	439.89	410.79	467.51	509.55	420.75	446.69	491.74	519.40	505.90	557.44	596.36	626.75	653.67	531.23	480.77	512.53	637.38	406.18	429.01	471.18	441.29	464.94	454.04	357.21	286.31	266.21	232.68	246.95	235.25	186.04	196.02	165.44	164.58	152.45	207.92	321.76	428.00	264.07	321.37	374.28	416.69	441.60	449.03	474.46	463.05
Total non-current assets +	13,551.98	3,511.25	3,643.86	3,624.64	3,564.57	2,028.65	1,881.83	1,830.95	1,835.46	1,813.59	1,772.59	1,682.92	1,601.26	1,545.71	1,468.23	1,480.70	1,557.96	1,444.85	1,366.60	1,403.87	1,179.19	1,134.37	1,131.92	1,121.58	1,127.44	1,168.20	1,437.26	1,457.40	1,479.95	1,414.88	1,310.90	1,322.27	1,310.92	1,251.62	927.97	912.80	897.86	908.12	903.43	902.31	904.35	885.80	1,266.93	1,267.25	969.92	881.61	2,318.97	2,340.77	2,333.31	2,354.75	3,156.14	3,154.19	2,786.30	2,815.22	2,751.44	2,762.33	2,785.20	2,799.50	2,817.18	2,831.76	2,851.38	2,891.32	2,892.34	2,901.41	2,898.25	2,868.00	2,863.74	2,886.90	2,867.71	2,771.45	2,652.12	2,554.94	2,473.93	2,387.63	568.13	509.63	450.90	408.03	367.71	319.62	286.52
Property, plant and equipment, net		2,760.72	2,772.27	2,794.69	2,799.76	1,841.53	1,759.45				1,639.25	1,553.73	416.08	392.32	370.70	357.44	1,250.59	1,172.77	1,113.86	1,094.69	1,025.68	946.93	934.86	938.71	944.98	960.74	1,236.85	1,244.77	1,261.81	1,270.02	1,150.91	1,134.72	1,109.98	1,084.31	771.26	777.99	771.82	775.25	769.46	769.38	795.05	785.22	1,112.63	1,119.46	827.73	729.10	2,204.18	2,211.45	2,217.31	2,237.77	649.59	660.33	667.70	2,675.81	691.22	693.03	693.57	2,688.70	2,705.79	2,724.25	2,753.32	2,790.32	2,800.43	2,813.92	2,805.62	2,779.09	2,768.37	2,789.62	2,768.96	2,671.61	2,553.89	2,468.68	2,385.50	2,303.26	491.76	435.47	377.51	337.56	296.58	251.15	222.28
Goodwill	625.81	625.81	632.38	613.36	567.05	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																															0.00	0.00	0.00	0.00	0.00	0.00	0.00	60.43	67.66	79.93	82.93	85.99	93.60	112.16	118.39	116.92	67.60	68.69	75.81	81.07	74.42	64.61	14.90	13.09	70.96	70.44	84.78	83.50	84.15	74.62	68.88	0.00	77.21	72.09		58.98
Long-term investments										0.00	0.00	0.00	0.00	12.12	9.29	11.55	161.89	132.20	139.74	174.37	8.21	39.39	43.36	38.06	49.98	64.36	50.39	51.33	57.45	48.96	52.27	76.85	92.75	63.59	42.59	27.01	19.35	35.44	38.64	50.99	29.64	27.53	30.72	30.95	23.42	27.67	45.33	52.19	51.92	51.10				75.83				60.16	55.21	50.00	38.19	42.87	31.91	34.66
Other non-current assets
Total assets	15,261.33	4,695.68	4,512.16	4,150.95	4,066.89	2,301.75	2,227.80	2,143.05	2,120.07	2,080.85	2,069.75	1,972.10	1,889.41	1,846.14	1,914.21	1,860.33	1,817.20	1,734.42	1,674.03	1,708.01	1,515.42	1,403.98	1,371.15	1,361.08	1,349.10	1,378.64	1,689.62	1,677.23	1,731.37	1,712.50	1,598.38	1,635.90	1,661.94	1,701.18	1,402.09	1,394.65	1,337.75	1,318.91	1,370.94	1,411.86	1,325.10	1,332.49	1,758.67	1,786.65	1,475.82	1,455.42	2,915.32	2,967.52	2,986.99	2,885.98	3,636.92	3,666.72	3,423.68	3,221.40	3,180.44	3,233.51	3,226.49	3,264.44	3,271.22	3,188.97	3,137.69	3,157.53	3,125.01	3,148.36	3,133.50	3,054.04	3,059.76	3,052.34	3,032.28	2,923.90	2,860.03	2,876.70	2,901.93	2,651.69	889.49	883.91	867.59	849.63	816.74	794.08	749.57

Total current liabilities +	458.38	393.14	333.75	327.67	260.87	330.82	318.08	260.30	286.18	289.61	283.46	280.44	226.15	219.36	257.69	241.10	218.18	235.87	242.53	227.85	183.10	234.11	205.81	156.97	138.14	190.65	219.02	210.19	184.99	161.32	147.01	140.61	170.83	228.73	128.76	116.66	107.39	116.63	113.21	222.90	130.44	140.08	144.62	153.10	208.08	173.69	146.82	155.55	140.78	144.56	158.55	151.97	155.37	238.25	257.27	269.64	248.98	252.08	276.36	238.59	214.95	270.72	249.76	243.93	195.04	188.61	193.34	176.69	149.87	160.98	96.16	112.73	127.50	111.68	63.95	62.91	61.89	58.52	52.32	48.84	38.90
Accounts payable	258.16	148.87	136.75	141.51	124.93	125.88	126.39	107.32	120.14	115.11	138.98	143.15	119.09	96.12	136.00	121.24	103.27	103.90	119.58	107.36	96.72	90.58	71.46	58.24	61.52	69.18	72.93	65.68	51.78	47.21	55.13	53.43	44.86	48.59	60.19	58.80	47.37	53.34	49.97	49.22	46.96	52.15	49.69	42.52	45.39	49.05	49.23	49.65	49.96	53.85	63.61	57.45	52.64	57.48	68.71	66.99	64.31	78.59	74.80	66.24	59.60	88.32	57.40	70.99	58.40	77.00	79.37	97.01	77.91	66.30	55.50	52.95	64.25	49.64	37.18	35.97	27.67	22.32	25.31	24.32	12.43
Short-term debt	25.92	28.96	37.93	43.44	43.72	42.98	31.78	28.96	31.52	32.61	33.03	32.38	43.60	36.14	37.53	39.75	40.72	41.12	42.59	40.48	33.20	34.48	35.98	38.98	35.79	35.85	35.14	34.98	37.86	24.94	22.70	21.75	17.04	30.75	14.38	13.01	13.45	11.96	12.51	14.26	15.80	9.43	10.78	8.12	65.72	17.50	11.73	11.57	8.10	2.51	3.87	5.49	6.13	55.98	129.67	150.79	125.83	32.60	51.64	55.84	111.95	115.30	116.78	106.28	91.38	50.08	46.22	40.10	28.15	16.53	7.15	27.06	30.93	61.66
Current portion of long-term debt											22.13		32.04						31.38													419.72	414.02	411.32	288.90	284.78	13.45	210.64	12.51	108.81		1.00				9.82
Deferred revenue
Other current liabilities	173.59	214.63	158.37	141.98	61.89	77.12	70.78	65.50	69.11	69.26	55.58	50.53	44.02	50.17	56.70	41.00	37.12	57.61	54.56	48.28	29.21	62.89	68.73	39.60	26.32	54.16	87.30	78.71	83.55	65.89	64.55	59.05	66.64	119.24	54.20	44.85	46.56	51.34	50.72	159.42	67.68	78.50	84.16	102.45	96.98	99.06	85.85	94.33	82.73	85.09	82.55	80.38	90.42	97.68	30.23	27.93	21.75	93.09	96.74	84.94	24.33	38.70	53.76	51.21	34.53	49.75	48.68	38.49	40.36	77.23	28.74	25.21	22.03	-7.17	26.78	26.94	21.39	36.20	27.00	24.51	26.47
Total non-current liabilities +	4,390.62	989.49	1,084.63	994.89	1,057.51	847.68	826.57	850.94	815.76	767.33	737.91	702.90	716.72	737.77	834.94	762.06	699.05	698.29	617.76	611.75	611.81	476.39	501.11	550.26	550.32	520.98	539.79	620.60	714.05	698.67	683.59	676.52	676.79	657.47	508.80	500.47	443.75	433.79	625.40	692.79	789.52	770.93	899.67	905.90	714.17	696.41	1,106.27	1,155.34	1,148.50	1,010.85	1,186.42	1,163.25	1,072.48	784.87	779.87	803.16	835.96	875.64	869.89	854.78	865.35	846.04	829.41	836.45	866.03	872.22	888.96	924.88	1,021.23	1,026.22	1,039.38	1,035.76	1,040.01	812.65	212.05	211.84	210.36	210.12	207.48	207.96	208.59
Long-term debt	715.98	290.79	290.61	290.43	400.24	485.06	514.87	564.69	514.51	470.12	490.11	401.87	462.05	449.21	568.98	483.74	423.51	433.27	411.04	367.80	367.57	227.59	247.41	287.24	277.06	226.89	226.71	299.24	381.05	380.85	406.49	397.97	396.98	380.57	274.52	271.77	205.63	198.86	389.23	402.26	494.30	479.98	534.21	538.59	447.78	460.90	457.74	468.57	456.15	306.13	306.37	306.58	307.79	3.46	5.05	53.97	63.93	115.86	124.49	135.32	146.24	130.07	146.82	156.99	190.70	185.40	212.22	253.24	347.54	428.67	429.83	430.65	431.36	203.66	180.00	180.00	180.00	180.00	180.00	180.00	180.00
Capital lease obligations	57.24	61.70	85.98	97.22	110.00	116.60	94.63	71.38	79.33	85.17	80.14	78.79	76.20	78.28	77.81	74.83	73.08	65.53	65.59	58.05	56.35	60.32	66.44	73.19	78.25	81.72	85.21	83.95	89.08
Other non-current liabilities	83.95	80.52	66.26	59.93	55.96	38.20	30.95	27.30	30.63	29.24	30.19	33.20	233.76	231.95	215.93	217.88	218.54	218.64	41.98	45.85	47.40	136.98	139.61	137.72	135.44	133.42	135.10	133.13	131.28	128.99	122.98	121.26	119.15	117.06	104.51	99.54	4.32	4.29	6.56	7.07	6.35	4.86	6.78	12.68	144.59	27.65	41.32	58.51	148.26	148.47	170.14	145.12	179.62	203.92	234.80	204.16	236.84	232.21	258.06	235.56	239.49	241.71	201.64	190.85
Total liabilities	4,849.00	1,382.63	1,418.38	1,322.56	1,318.38	1,178.50	1,144.65	1,111.24	1,101.94	1,056.95	1,021.37	983.34	942.87	957.13	1,092.63	1,003.15	917.23	934.16	860.29	839.60	794.91	710.50	706.92	707.22	688.45	711.63	758.81	830.78	899.03	859.99	830.59	817.13	847.62	886.20	637.56	617.14	551.13	550.42	738.61	915.70	919.96	911.01	1,044.29	1,059.00	922.25	870.10	1,253.08	1,310.89	1,289.29	1,155.41	1,344.97	1,315.22	1,227.85	1,023.12	1,037.14	1,072.80	1,084.94	1,127.72	1,146.25	1,093.38	1,080.30	1,116.76	1,079.17	1,080.38	1,061.07	1,060.83	1,082.30	1,101.57	1,171.10	1,187.21	1,135.53	1,148.49	1,167.52	924.33	276.00	274.75	272.25	268.63	259.80	256.79	247.48

Total stockholders' equity +	10,412.33	3,313.05	3,093.78	2,828.39	2,748.51	1,123.25	1,083.15	1,031.81	1,018.13	1,023.90	1,048.38	988.76	946.54	889.02	821.59	857.18	899.97	800.26	813.74	868.41	720.51	693.48	664.23	653.86	660.64	667.00	930.81	846.45	832.34	852.51	767.78	818.77	814.31	814.98	764.54	777.51	786.62	768.49	632.33	496.16	405.14	421.48	714.39	727.65	553.56	585.32	1,662.24	1,656.63	1,697.70	1,730.57	2,291.95	2,351.49	2,195.83	2,198.28	2,143.30	2,160.71	2,141.55	2,136.72	2,124.97	2,095.60	2,057.38	2,040.77	2,045.85	2,067.98	2,072.43	1,993.21	1,977.46	1,950.77	1,861.18	1,736.69	1,724.50	1,728.22	1,734.41	1,727.37	613.49	609.16	595.34	580.99	556.94	537.29	502.09
Common stock and paid-in capital	12,641.95	5,789.44	5,785.14	5,786.57	5,777.42	4,185.51	4,183.26	4,180.66	4,168.41	4,145.06	4,144.03	4,063.31	3,988.67	3,906.57	3,888.23	3,866.38	3,831.73	3,739.70	3,742.42	3,742.32	3,626.57	3,601.60	3,584.23	3,600.71	3,606.29	3,600.75	3,593.59	3,494.96	3,444.08	3,445.06	3,360.80	3,358.74	3,357.21	3,361.72	3,318.91	3,315.23	3,313.38	3,313.91	3,169.45	3,102.83	3,026.31	3,022.25	2,981.17	2,980.22	2,789.45	2,787.92	2,785.81	2,783.66	2,781.61	2,777.29	2,757.14	2,770.42	2,579.72	2,594.44	2,577.01	2,578.60	2,582.41	2,581.55	2,581.17	2,582.85	2,583.25	2,579.10	2,579.10	2,578.61	2,532.32	2,445.07	2,397.03	2,353.06	2,275.08	2,156.03	2,148.12	2,148.21	2,149.02	2,146.70	1,047.14	1,046.45	1,044.54	1,044.22	1,043.31	1,042.01	1,039.46
Retained earnings	-2,229.63	-2,476.39	-2,691.36	-2,958.18	-3,028.91	-3,062.26	-3,100.11	-3,148.85	-3,150.28	-3,121.16	-3,095.66	-3,074.55	-3,042.14	-3,017.55	-3,066.64	-3,009.19	-2,931.76	-2,939.44	-2,928.68	-2,873.91	-2,906.06	-2,908.12	-2,920.00	-2,946.86	-2,945.65	-2,933.75	-2,662.79	-2,648.51	-2,611.75	-2,592.54	-2,593.01	-2,539.97	-2,542.90	-2,546.74	-2,554.37	-2,537.72	-2,526.76	-2,545.42	-2,537.12	-2,606.68	-2,621.17	-2,600.78	-2,266.79	-2,252.57	-2,235.89	-2,202.60	-1,123.57	-1,127.03	-1,083.91	-1,046.72	-465.19	-418.93	-383.89	-396.16	-433.71	-417.89	-440.86	-444.83	-456.20	-487.26	-525.87	-538.33	-533.25	-510.63	-459.88	-451.87	-419.57	-402.29	-413.90	-419.34	-423.62	-419.99	-414.61	-419.33	-433.65	-437.29	-449.20	-463.22	-486.37	-504.72	-537.37
Common shares outstanding	651	651	651	643	521	401	401	400	385	381	357	333	301	285	278	278	264	255	255	252	245	241	244	241	240	240	226	208	202	202	185	187	188	188	179	179	183	179	166	158	150	150	135	135	103	103	103	102	102	102	101	100	90	90	89	90	90	90	90	90	90	89	89	89	82	82	76	70	61	61	55	55	57	55	30	30	30	28	30	30	28

Balance Sheet - Coeur Mining, Inc. (CDE)

Balance Sheet - Coeur Mining, Inc. (CDE)