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 +	78.03	44.51	43.84	142.07	4,705.04	162.09	21.12	43.10	46.48	21.46	26.99	11.33	7.58	4.94	10.15	26.08	183.05	3.29	30.66	32.11
Cash and cash equivalents	78.03	44.51	43.84	133.24	58.59	162.09	21.12	43.10	21.15	9.86	3.99	9.50	7.58	4.94	10.15	25.96	182.94	3.18	5.76	16.14
Short-term investments				8.82	4,646.44				25.34	11.60	23.01	1.83	0.00	0.00		0.12	0.10	0.11	24.90	15.97
Accounts receivable, net	192.95	170.20	155.03	130.05	103.83	90.28	86.23	76.26	75.13	72.14	67.95	65.49	62.12	59.16	3.06	3.06	2.24	10.41	9.67	36.85
Inventories	0.00	4.63	0.00	11.87	318.85	15.66	0.00	59.48	0.00	2.35	2.51	0.00	0.00	6.77	91.66	392.29	37.31	21.12	37.88	115.96
Other current assets	5.93	34.06	25.80	48.91	151.66	-289.94	131.60	7.27	103.70	90.47	101.91	66.57	114.21	109.70	123.43	0.12	0.10	0.11	170.95	128.17
Total current assets	276.91	248.77	224.67	312.20	314.08	424.92	238.95	126.64	199.97	172.47	173.84	141.56	183.90	70.86	13.22	29.14	185.29	13.71	15.42	24.15
Total non-current assets +	5,411.17	5,012.66	4,951.09	4,642.12	3,865.02	3,367.02	3,279.88	3,016.05	2,741.09	2,620.80	2,535.96	2,440.44	2,413.61	2,537.98	2,653.44	2,720.91	3,019.30	3,210.17	87.02	86.27
Property, plant and equipment, net	5,195.50	4,780.55	4,728.96	4,421.56	3,778.15	3,255.24	3,025.43	2,861.86	2,705.83	2,588.42	2,502.64	2,396.39	2,371.50	0.00	2,333.37
Goodwill									0.00	0.00	0.00	0.00	0.00	0.00
Intangible assets	32.08	19.31	21.52	24.09	21.32	25.21	28.53	29.68	30.48	29.50	33.33	33.53	29.79	33.19	38.04	39.72	60.16	90.34	87.02	86.27
Long-term investments	5.66	51.18	44.66	8.82	36.05	61.36	18.21	23.33		2.35	2.51	0.07	0.91		93.33
Other non-current assets
Total assets	5,688.08	5,261.43	5,175.77	4,954.32	4,179.10	3,791.94	3,518.83	3,142.69	2,941.06	2,793.26	2,709.81	2,582.00	2,597.51	2,608.84	2,666.66	2,750.05	3,204.59	3,223.88	3,258.03	3,224.40

Total current liabilities +	241.90	570.49	175.78	220.14	190.27	154.00	142.02	107.51	113.55	107.85	108.51	91.68	166.74	209.90	71.47	67.33	132.01	199.61	387.40	366.70
Accounts payable	178.88	132.74	130.80	178.63	150.43	120.29	111.45	78.67	86.53	84.41	93.70	79.73	75.31	80.65	71.47	67.33	80.68	128.83	146.31	196.95
Short-term debt	0.36	282.00	0.78	0.25	2.67	261.89	158.00	0.00	144.50	189.50	52.50	185.00	81.15	98.00	74.52
Current portion of long-term debt	183.00	282.00	299.00	143.00	79.00		158.00		1,298.47	1,347.09	1,434.17	1,349.85
Deferred revenue
Other current liabilities	-52.11	51.19	44.20	41.26	37.18	33.70	30.57	28.85	27.02	23.43	14.81	11.95	10.29	0.45	-74.52	67.33	51.32	70.78	-146.31	-196.95
Total non-current liabilities +	2,687.25	1,944.91	2,364.88	2,203.89	1,740.45	1,690.62	1,578.55	1,355.27	1,351.64	1,400.79	1,486.16	1,399.49	1,259.55	1,253.29	1,522.59	1,790.58	1,998.33	2,037.52	1,946.70	1,834.70
Long-term debt	2,370.40	1,927.30	1,925.30	1,923.30	1,531.02	1,594.64	1,325.57	1,297.78	1,152.50	1,157.59	1,389.91	1,164.85	1,123.81	1,335.77	1,330.48	1,742.78	1,998.33	2,036.98	1,943.56	1,681.77
Capital lease obligations	19.45	17.61	21.99	22.27	22.59	22.83	22.37
Other non-current liabilities				37.42	31.84	33.89	34.26	9.56	10.36	10.40	11.84	12.73	13.63		17.26
Total liabilities	2,929.15	2,515.40	2,540.66	2,424.02	1,930.73	1,844.62	1,720.57	1,462.78	1,465.19	1,508.64	1,594.67	1,491.17	1,426.29	1,463.19	1,594.06	1,857.91	2,130.34	2,237.13	2,183.76	2,048.87

Total stockholders' equity +	2,671.39	2,665.61	2,562.98	2,459.20	2,194.81	1,947.32	1,764.40	1,645.51	1,427.80	1,241.44	1,073.10	1,048.95	1,126.85	1,103.38	1,026.68	846.88	1,009.44	986.75	923.92	1,022.98
Common stock and paid-in capital	2,440.72	2,446.51	2,435.27	2,436.07	2,373.11	2,253.61	2,135.23	2,136.32	1,969.65	1,883.30	1,747.86	1,719.60	1,796.75	1,760.95	1,660.53	1,453.39	1,393.45	1,353.71	1,205.51	1,307.93
Retained earnings	230.67	219.10	127.71	23.13	-178.29	-306.29	-370.84	-490.81	-541.85	-641.86	-674.76	-670.65	-669.90	-657.57	-633.85	-606.51	-384.01	-366.96	-281.59	-284.96
Common shares outstanding	133	132	132	132	130	128	127	124	119	115	111	110	107	91	81	63	49	43	44	44

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 +	37.15	78.03	33.51	34.95	35.74	44.51	47.12	38.55	48.88	43.84	54.25	68.10	65.83	142.07	156.71	143.65	80.71	4,705.04	52.27	55.57	97.72	162.09	171.12	94.96	129.12	21.12	27.96	33.45	23.59	43.10	66.04	77.51	28.69	46.48	12.52	12.70	26.50	21.46	21.42	16.27	7.45	26.99	66.94	5.13	5.39	11.33	14.26	4.83	3.91	7.58	7.34	4.73	23.32	4.94	2.81	5.14	2.10	10.15	47.91	34.56	13.53	26.08	124.23	86.38	129.14	183.05	19.17	54.98	37.91	3.29	32.84	117.44	31.14	30.66	63.39	67.55	55.36	32.11	9.71	0.09	8.24
Cash and cash equivalents	37.15	78.03	33.51	34.95	35.74	44.51	47.12	38.55	48.88	43.84	54.25	68.10	65.83	133.24	147.26	135.23	44.46	58.59	52.27	55.57	97.72	162.09	171.12	94.96	129.12	21.12	27.96	33.45	20.42	43.10	52.73	61.83	19.78	21.15	9.50	11.61	19.00	9.86	8.07	4.38	3.18	3.99	66.94	5.13	3.56	9.50	14.26	4.83	3.91	7.58	7.34	4.73	23.32	4.94	2.81	5.14	2.10	10.15	47.91	34.55	13.51	25.96	124.10	86.20	107.19	182.94	19.07	54.96	37.80	3.18	6.86	14.41	6.09	5.76	2.39	4.15	2.31	16.14	9.71	0.09	8.24
Short-term investments														8.82	9.45	8.42	36.26	4,646.44											3.17		13.32	15.68	8.91	25.34	3.02	1.09	7.50	11.60	13.35	11.89	4.27	23.01	0.00	0.00	1.83	1.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00	0.02	0.01	0.12	0.13	0.18	21.95	0.10	0.10	0.01	0.11	0.11	25.98	103.03	25.05	24.90	61.00	63.40	53.05	15.97
Accounts receivable, net	196.73	192.95	184.54	180.40	177.84	170.20	160.01	157.42	159.98	155.03	145.32	140.58	137.63	130.05	119.51	113.36	109.30	103.83	101.23	97.96	98.90	90.28	87.65	87.42	87.80	86.23	135.51	82.24	80.43	76.26	74.16	76.20	76.16	75.13	74.16	73.43	73.12	72.14	70.24	69.06	69.78	67.95	68.85	67.52	68.17	65.49	62.78	63.35	63.52	62.12	60.96	60.11	59.24	59.16	1.98	1.47	2.88	3.06	3.45	4.20	4.07	3.06	3.72	3.13	4.06	2.24	3.14	7.45	11.78	10.41	9.21	10.53	42.64	9.67	42.89	42.25	29.67	36.85	28.25	34.20	33.13
Inventories		0.00		0.00	0.43	4.63	4.43	0.00		0.00		0.07	0.00	11.87		8.42	0.00	4,646.44	1.21	3.76	0.00	15.66	0.00	0.00	4.86	0.00	1.07	147.01	-3.17	59.48	-13.32	-11.64	-8.91	0.00	-3.02	-1.09	0.00	2.35	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	19.00	6.77	0.00	0.00	0.00	91.66	0.00	0.00		392.29				37.31				21.12				37.88				115.96
Other current assets				10.39	16.79	34.06	26.81	69.68	35.35	25.80	-199.57	41.67	230.96	48.91	210.58	180.57	171.96	151.66	158.71	178.29	225.00	172.55	121.75	5.89	10.74	131.60	17.38	103.36	110.92	7.27	115.23	110.16	148.33	103.70	110.19	93.95	93.41	90.47	90.28	84.51	83.83	101.91	78.58	64.34	69.74	66.57	85.43	90.62	97.27	114.21	105.69	104.12	125.12	109.70				123.43		0.02	0.01	0.12	0.13	0.18	21.95	0.10	0.10	0.01	0.11	0.11	25.98	103.03	213.88	170.95	153.87	151.34	136.19	128.17	119.25	99.41	94.50
Total current assets	233.87	270.98	218.04	225.73	230.37	248.77	233.94	265.64	244.21	224.67	199.57	250.34	434.43	312.20	477.34	429.16	325.71	314.08	312.21	331.83	421.63	424.92	380.52	188.26	227.66	238.95	180.85	219.04	214.95	126.64	255.43	248.20	253.18	199.97	196.86	180.09	185.53	172.47	168.60	157.94	156.80	173.84	214.37	136.99	141.47	141.56	162.47	158.79	164.70	183.90	174.00	168.97	101.56	70.86	4.99	6.61	4.99	13.22	51.37	38.77	17.60	29.14	127.94	89.51	133.20	185.29	22.31	62.42	49.69	13.71	42.04	127.97	0.02	15.42	0.01	0.02	0.01	24.15	0.02	0.01	0.03
Total non-current assets +	19.34	5,411.17	5,266.30	5,226.38	5,217.69	5,012.66	4,966.58	4,940.33	4,956.18	4,951.09	4,952.09	4,839.04	4,516.42	4,642.12	4,387.05	4,233.96	4,053.16	3,865.02	3,663.24	3,532.00	3,395.23	3,367.02	3,358.34	3,463.63	3,435.11	3,279.88	3,195.87	3,035.86	2,963.70	3,016.05	2,869.90	2,862.15	2,791.42	2,741.09	2,730.96	2,683.88	2,619.53	2,620.80	2,598.97	2,570.26	2,575.62	2,535.96	2,492.31	2,435.27	2,412.29	2,440.44	2,414.04	2,432.10	2,418.04	2,413.61	2,437.12	2,442.75	2,527.19	2,537.98	2,606.49	2,664.58	2,635.72	2,653.44	2,648.37	2,696.98	2,686.42	2,720.91	2,755.18	2,939.99	2,953.00	3,019.30	3,101.31	3,136.38	3,162.65	3,210.17	3,272.34	3,162.64	85.92	87.02	90.51	91.34	94.87	86.27	92.98	80.27	77.59
Property, plant and equipment, net		5,195.50	5,019.47	4,970.71	4,932.11	4,780.55					4,678.34	4,593.88	4,455.23	4,421.56	4,324.32	4,172.94	3,964.83	3,778.15	3,600.25	3,472.24	3,299.23	3,255.24	3,248.00	3,222.70	3,186.10	3,025.43	3,013.44	2,973.83	2,898.94	2,861.86	2,814.73	2,792.67	2,755.57	2,705.83	2,697.98	2,652.00	2,589.08	2,588.42	2,568.72	2,538.45	2,543.23	2,502.64	2,448.10	2,393.08	2,368.66	2,396.39	2,372.04	2,388.07	2,374.25	2,371.50	2,396.78	2,403.22	2,378.45	2,388.81	2,391.10	2,404.40	2,379.13	2,333.37	2,271.71	2,169.09
Goodwill																															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		32.08				19.31				21.52				24.09	25.34	24.08	22.09	21.32	22.23	23.47	23.88	25.21	23.16	26.57	27.76	28.53	28.19	29.11	28.08	29.68	27.90	29.58	31.35	30.48	31.11	29.67	27.91	29.50	30.25	31.81	32.39	33.33	31.17	31.10	31.82	33.53	30.74	32.33	30.36	29.79	26.94	28.46	30.52	33.19	35.06	37.20	39.59	38.04	39.37	41.82	37.06	39.72	50.41	54.41	56.53	60.16	71.81	77.50	83.53	90.34	84.45	81.72	85.92	87.02	90.51	91.34	94.87	86.27	92.98	80.27	77.59
Long-term investments	5.77	5.66	61.21	60.42	82.15	51.18	49.10	48.66	47.74	44.66	41.94	37.45	33.94	8.82	9.45	8.71	37.37	36.05	35.86	35.88	50.57	61.36	62.52	21.88	23.37	18.21	19.13	18.13	21.42	23.33	30.62	39.90	16.73		18.65	6.59	4.47	2.35			2.37	2.51	7.46	0.40	4.92	0.07	15.50	4.15	0.85	0.91	3.45	3.16	20.04	7.78	7.74	45.28	33.03	93.33	162.61	314.31
Other non-current assets
Total assets	5,772.37	5,688.08	5,507.55	5,452.12	5,448.05	5,261.43	5,200.52	5,205.96	5,200.38	5,175.77	5,151.66	5,089.38	4,950.85	4,954.32	4,864.39	4,663.12	4,378.87	4,179.10	3,975.44	3,863.83	3,816.85	3,791.94	3,738.86	3,651.88	3,662.77	3,518.83	3,376.73	3,254.90	3,178.65	3,142.69	3,125.33	3,110.35	3,044.60	2,941.06	2,927.83	2,863.96	2,805.06	2,793.26	2,767.56	2,728.20	2,732.42	2,709.81	2,706.68	2,572.26	2,553.76	2,582.00	2,576.51	2,590.89	2,582.74	2,597.51	2,611.12	2,611.72	2,628.75	2,608.84	2,611.48	2,671.18	2,640.71	2,666.66	2,699.73	2,735.74	2,704.02	2,750.05	2,883.12	3,029.50	3,086.20	3,204.59	3,123.62	3,198.80	3,212.34	3,223.88	3,314.39	3,290.61	3,265.64	3,258.03	3,255.28	3,314.66	3,237.11	3,224.40	3,189.01	3,167.18	3,127.44

Total current liabilities +	336.71	241.90	242.89	507.93	205.01	177.71	193.85	179.97	166.86	175.78	496.62	218.88	218.28	220.14	257.14	250.37	210.32	190.27	182.08	149.23	122.80	154.00	134.61	119.16	118.41	142.02	152.29	128.92	115.77	107.51	111.15	100.37	98.56	113.55	105.63	88.77	88.65	107.85	103.80	90.98	81.13	108.51	249.93	238.68	228.09	91.68	90.68	81.19	157.35	166.74	160.27	213.45	133.16	209.90	114.76	112.05	110.68	71.47	66.33	101.49	100.35	67.33	116.37	123.61	119.32	132.01	142.98	139.47	159.08	199.61	241.16	215.85	350.30	387.40	374.80	360.60	373.30	366.70	371.00	351.40	344.40
Accounts payable	154.67	178.88	181.31	145.36	143.10	123.88	140.34	124.71	116.16	130.80	177.29	174.58	170.84	178.63	216.35	210.01	169.21	150.43	141.23	112.89	86.68	120.29	99.42	83.35	85.43	111.45	121.31	97.84	84.53	78.67	82.40	71.60	71.00	86.53	78.78	62.06	62.67	84.41	80.44	67.69	59.01	93.70	75.17	64.06	53.54	79.73	78.79	69.30	63.89	75.31	69.71	66.15	70.61	80.65	74.53	70.21	67.41	71.47	66.33	58.55	56.82	67.33	70.08	74.60	68.96	80.68	89.95	84.68	102.89	128.83	158.86	130.34	184.33	146.31	88.23	196.79	79.51	196.95	77.34	160.10	157.87
Short-term debt		0.36	0.09	301.17	0.44	2.64	2.54	0.17	0.25	0.78	275.00	258.00	3.39	0.25	357.00	282.00	0.80	2.67	4.15	261.58		346.20	1.62	2.78	0.12	158.00	0.59	0.79	1.10			1,300.55	100.00	144.50	157.00	127.00	252.00	189.50	163.50	148.00	313.50	52.50	159.66	159.65	159.64	185.00	176.00	187.00	81.54	81.15	80.77	108.00	18.00	98.00	27.00	306.00	115.00	149.00	161.00	100.00
Current portion of long-term debt		183.00				282.00	248.00	299.00	306.00	299.00	275.00	258.00	157.00	143.00	357.00	282.00	235.00	79.00	74.00													1,300.55	1,401.88	1,298.47	1,371.70	1,344.49	45.76	1,347.09	42.79	40.03		1,434.17				1,349.85
Deferred revenue
Other current liabilities		62.66	61.49	61.40	61.47	51.19	50.97	55.26	50.70	44.20	-57.19	44.30	44.06	41.26	40.79	40.36	40.39	37.18	36.70	36.34	36.12	33.70	33.58	33.04	32.86	30.57	30.39	30.28	30.14	28.85	28.75	28.77	27.56	27.02	26.85	26.72	25.98	23.43	23.36	23.28	22.11	14.81	15.10	14.97	14.91	11.95	11.89	11.89	11.92	10.29	9.79	11.80	14.42	0.45	114.76	112.05	110.68	71.47	66.33	101.49	74.71	67.33	116.37	123.61	119.32	51.32	53.03	54.80	56.19	70.78	82.30	85.50	-184.33	90.78	-88.23	-196.79	-79.51	-196.95	-77.34	-160.10	-157.87
Total non-current liabilities +	2,921.07	2,687.25	2,763.78	2,209.80	2,499.82	2,337.69	2,294.89	2,346.82	2,360.26	2,364.88	2,048.34	2,308.66	2,204.60	2,203.89	2,120.81	2,041.19	1,896.18	1,740.45	1,719.78	1,712.55	1,713.17	1,690.62	1,715.65	1,736.05	1,753.39	1,578.55	1,499.12	1,451.58	1,396.92	1,355.27	1,351.15	1,354.17	1,458.58	1,351.64	1,427.93	1,401.92	1,430.88	1,400.79	1,400.93	1,389.24	1,553.36	1,486.16	1,377.02	1,246.76	1,242.98	1,399.49	1,392.80	1,432.08	1,337.89	1,259.55	1,293.39	1,190.52	1,230.90	1,253.29	1,296.85	1,482.32	1,442.32	1,522.59	1,557.82	1,550.32	1,619.89	1,790.58	1,885.99	1,861.41	1,908.61	1,998.33	1,990.97	2,087.88	2,077.73	2,037.52	1,990.56	1,962.17	1,972.70	1,946.70	1,932.90	1,979.70	1,844.00	1,834.70	1,790.90	1,819.40	1,789.60
Long-term debt	2,565.13	2,370.40	2,402.60	2,393.10	2,380.55	1,927.30	1,926.81	1,926.31	1,925.81	1,925.30	1,924.80	1,924.30	1,923.80	1,923.30	1,623.00	1,624.79	1,530.67	1,531.02	1,607.94	1,595.57	1,593.94	1,594.64	1,605.49	1,309.01	1,324.78	1,325.57	1,331.80	1,223.41	1,224.46	1,297.78	1,299.13	1,300.55	1,301.88	1,152.50	1,211.29	1,213.54	1,119.30	1,157.59	1,161.59	1,164.03	1,166.43	1,389.91	1,415.84	1,158.88	1,161.88	1,164.85	1,167.76	1,195.95	1,321.01	1,123.81	1,158.53	1,176.35	1,216.37	1,335.77	1,269.85	1,176.32	1,327.32	1,330.48	1,352.86	1,449.19	1,618.20	1,742.78	1,885.99	1,861.41	1,908.61	1,998.33	1,990.97	2,087.88	2,077.73	2,036.98	1,990.56	1,962.17	1,972.75	1,943.56	1,932.86	1,979.73	1,844.00	1,681.77	1,790.88	1,819.44	1,789.61
Capital lease obligations	19.24	19.45	19.75	17.01	17.26	17.61	17.65	17.84	21.87	21.99	22.02	22.20	22.00	22.27	22.01	22.28	22.29	22.59	22.43	22.51	22.61	22.83	22.95	23.16	23.37	22.37	22.57	12.29	12.37
Other non-current liabilities												22.20	22.00	37.42	37.63	34.71	31.79	31.84	32.11	32.63	33.19	33.89	34.59	35.42	35.46	34.26	31.62	21.75	21.55	9.56	9.94	10.33	10.73	10.36	10.74	10.88	10.06	10.40	10.75	11.11	11.46	11.84	12.05	12.14	12.38	12.73	12.92	13.26	13.43	13.63	13.81	14.17	14.54	15.52	15.92	16.37	16.86	17.26	17.78	18.43
Total liabilities	2,921.07	2,929.15	2,766.76	2,717.72	2,704.83	2,515.40	2,488.73	2,526.78	2,527.11	2,540.66	2,544.96	2,527.54	2,422.89	2,424.02	2,377.95	2,291.56	2,106.50	1,930.73	1,901.86	1,861.78	1,835.97	1,844.62	1,850.26	1,855.21	1,871.79	1,720.57	1,651.41	1,580.50	1,512.69	1,462.78	1,462.30	1,454.54	1,557.13	1,465.19	1,533.55	1,490.69	1,519.53	1,508.64	1,504.72	1,480.21	1,634.48	1,594.67	1,626.95	1,485.43	1,471.06	1,491.17	1,483.48	1,513.27	1,495.24	1,426.29	1,453.66	1,403.97	1,364.06	1,463.19	1,411.61	1,594.37	1,553.00	1,594.06	1,624.15	1,651.81	1,720.24	1,857.91	2,002.36	1,985.02	2,027.92	2,130.34	2,133.95	2,227.35	2,236.81	2,237.13	2,231.73	2,178.02	2,174.08	2,183.76	2,157.77	2,190.07	2,065.35	2,048.87	2,004.76	2,011.37	1,973.22

Total stockholders' equity +	2,757.80	2,671.39	2,651.35	2,645.02	2,651.08	2,665.61	2,632.41	2,600.62	2,595.17	2,562.98	2,535.20	2,491.16	2,458.31	2,459.20	2,415.93	2,302.61	2,214.12	2,194.81	2,023.06	1,951.51	1,930.91	1,947.32	1,845.19	1,758.91	1,753.47	1,764.40	1,692.55	1,636.54	1,628.32	1,645.51	1,628.88	1,617.63	1,444.46	1,427.80	1,348.52	1,328.16	1,242.37	1,241.44	1,218.39	1,203.37	1,056.71	1,073.10	1,038.39	1,045.25	1,041.27	1,048.95	1,050.63	1,035.44	1,044.75	1,126.85	1,113.59	1,163.71	1,220.71	1,103.38	1,199.87	1,076.81	1,087.70	1,026.68	1,029.20	1,037.03	937.58	846.88	833.04	984.09	1,058.27	1,009.44	915.34	893.96	895.39	864.20	936.47	961.66	942.60	923.92	947.54	974.34	1,019.85	1,022.98	1,027.10	996.37	993.40
Common stock and paid-in capital	2,451.07	2,440.72	2,440.39	2,440.36	2,442.64	2,446.51	2,432.69	2,451.21	2,448.06	2,435.27	2,454.35	2,442.94	2,221.50	2,436.07	2,435.69	2,407.15	2,396.64	2,373.11	2,280.15	2,215.83	2,212.24	2,253.61	2,202.87	2,120.22	2,118.52	2,135.23	2,130.88	2,123.91	2,126.28	2,136.32	2,142.94	2,135.16	1,979.63	1,969.65	1,963.01	1,960.55	1,886.96	1,883.30	1,861.71	1,855.92	1,737.19	1,747.86	1,721.81	1,728.34	1,724.19	1,719.60	1,728.66	1,723.48	1,723.88	1,796.75	1,794.41	1,839.97	1,892.62	1,760.95	1,847.63	1,728.77	1,725.28	1,660.53	1,658.37	1,657.28	1,552.86	1,453.39	1,411.72	1,408.50	1,464.17	1,393.45	1,310.63	1,287.30	1,281.01	1,231.16	1,219.98	1,217.04	1,207.35	1,205.51	1,241.12	1,265.48	1,308.49	1,307.93	1,301.55	1,263.47	1,256.41
Retained earnings	306.73	230.67	210.97	204.66	208.43	219.10	199.71	149.41	147.10	127.71	80.86	48.22	236.81	23.13	-19.76	-104.54	-182.53	-178.29	-257.09	-264.32	-281.32	-306.29	-357.68	-361.31	-365.05	-370.84	-438.34	-487.37	-497.96	-490.81	-514.07	-517.53	-535.17	-541.85	-614.49	-632.39	-644.59	-641.86	-643.33	-652.55	-680.47	-674.76	-683.41	-683.08	-682.92	-670.65	-678.03	-688.03	-679.13	-669.90	-680.82	-676.26	-671.91	-657.57	-647.76	-651.96	-637.57	-633.85	-629.17	-620.25	-615.28	-606.51	-578.68	-424.41	-405.89	-384.01	-395.29	-393.34	-385.63	-366.96	-283.51	-255.38	-264.76	-281.59	-293.58	-291.14	-288.64	-284.96	-274.45	-267.10	-263.01
Common shares outstanding	133	133	133	132	132	132	132	132	132	132	132	132	132	132	132	132	132	131	130	129	129	129	128	127	127	127	127	126	126	126	126	124	120	120	120	118	117	117	117	117	111	111	111	111	111	110	110	110	110	110	109	108	101	98	93	88	87	87	86	80	71	71	63	63	62	62	45	44	44	44	43	43	43	43	44	44	44	44	44	44	44

Balance Sheet - FIRST INDUSTRIAL REALTY TRUST INC (FR)

Balance Sheet - FIRST INDUSTRIAL REALTY TRUST INC (FR)