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 +	187.14	164.32	203.04	185.54	177.23	400.73	353.54	313.21	492.81	399.95	349.07	371.58	613.71	414.13	362.89	346.90	180.79	68.57	106.53	63.50
Cash and cash equivalents	187.14	164.32	203.04	185.41	177.23	400.73	353.54	313.21	492.81	399.95	349.07	371.58	613.71	414.13	362.89	346.90	180.79	68.57	106.53	63.50
Short-term investments				0.14					0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	857.05	841.62	834.41	778.72	723.05	635.21	628.27	601.06	531.33	445.94	466.44	536.92	581.14	515.90	470.50	410.57	259.52	327.62	254.47	230.79
Inventories	566.40	590.26	658.43	728.76	728.83	448.94	374.57	383.57	420.95	350.03	340.67	359.52	380.00	412.38	393.78	280.22	210.61	313.41	219.99	194.28
Other current assets	109.06	87.20	91.75	87.70	83.65	71.07	32.04	42.80	27.48	57.30	70.66	124.92	23.00	83.53	25.77	56.53	64.50	46.20	40.60	6.09
Total current assets	1,719.65	1,683.39	1,787.63	1,780.59	1,712.76	1,560.52	1,388.42	1,340.64	1,472.57	1,253.22	1,226.85	1,392.94	1,597.84	1,425.94	1,252.94	1,094.23	715.42	755.80	621.60	494.66
Total non-current assets +	1,649.68	1,646.58	1,689.82	1,776.41	1,734.49	1,398.54	1,374.99	1,189.63	1,129.69	1,138.52	1,172.58	1,336.73	1,178.65	1,142.61	1,053.13	996.52	586.75	570.49	431.02	397.65
Property, plant and equipment, net	673.86	735.89	789.01	595.58	598.61	597.73	558.13	513.99	518.93	518.34	532.49	606.45	534.21	512.61	454.88	439.61	283.09	269.32	232.68	200.61
Goodwill	975.82	623.85	632.96	739.86	708.57	430.32	428.86	385.21	337.72	321.11	336.92	385.11	349.63	330.79	314.66	314.85	178.32	175.29	116.13	108.33
Intangible assets	121.34	134.08	150.69	176.62	175.36	167.19	175.74	175.96	138.60	144.38	170.20	202.00	170.92	172.27	168.08	185.54	96.38	104.51	58.34	56.33
Long-term investments	29.63	27.38
Other non-current assets
Total assets	3,369.33	3,329.97	3,477.45	3,557.00	3,447.25	2,959.05	2,763.41	2,530.27	2,602.25	2,391.73	2,399.43	2,729.67	2,776.49	2,568.55	2,306.08	2,090.74	1,302.17	1,326.29	1,052.61	892.31

Total current liabilities +	731.62	811.43	723.10	803.99	765.86	673.30	513.78	409.04	403.00	349.85	366.55	397.21	436.58	412.43	408.07	346.91	256.82	280.58	271.04	216.92
Accounts payable	359.54	372.20	358.31	360.31	347.84	268.10	197.96	218.12	227.91	177.49	179.98	196.57	216.12	212.42	216.73	179.81	118.21	136.87	128.60	103.32
Short-term debt	0.51	2.36	3.92	7.04	18.32	37.90	22.53	11.46	1.13	1.60	2.05	15.13	19.23	13.60	11.64	9.06	12.13	20.46	37.52	31.47
Current portion of long-term debt	0.51	2.36	3.92	7.04	18.32	37.90	22.53	11.46	1.13	1.60	2.05	1.18
Deferred revenue
Other current liabilities	358.96	287.43	289.16	260.06	263.95	227.35	168.40	174.89	162.47	164.16	184.52	185.52	201.23	186.41	179.70	158.04	126.48	123.26	104.92	82.14
Total non-current liabilities +	995.42	924.93	1,337.27	1,111.29	1,267.80	1,072.02	1,103.69	985.72	1,047.46	1,059.30	1,060.62	1,082.05	795.07	749.11	700.10	733.70	237.05	404.73	260.59	265.82
Long-term debt	795.15	729.94	1,107.89	870.94	947.07	728.43	764.94	741.82	753.89	754.80	763.96	766.65	470.91	472.59	474.42	468.60	160.25	337.13	200.74	202.78
Capital lease obligations	130.01	134.53	162.74	155.47	147.76	80.20	85.82
Other non-current liabilities	35.32	20.81	12.82	84.89	89.74	177.18	148.91	154.30	210.14	224.38	219.61	195.67	206.13		109.44	151.88
Total liabilities	1,727.04	1,736.36	2,060.38	1,915.28	2,033.65	1,745.32	1,617.47	1,394.75	1,450.46	1,409.15	1,427.17	1,479.26	1,231.65	1,161.54	1,108.17	1,080.62	493.86	685.31	531.63	482.74

Total stockholders' equity +	1,632.79	1,542.09	1,354.28	1,580.85	1,386.85	1,182.06	1,144.34	1,059.76	1,112.84	943.48	918.44	1,201.83	1,522.03	1,349.91	1,146.96	915.89	786.26	624.13	510.61	401.28
Common stock and paid-in capital	-1,523.45	-1,398.74	-1,289.33	-1,012.19	-1,007.46	-1,062.97	-1,029.46	-967.83	-841.51	-931.24	-811.24	-516.83	-40.65	49.38	67.26	65.62	18.86	-0.12	14.23	-4.29
Retained earnings	3,156.24	2,940.84	2,643.61	2,593.04	2,394.31	2,245.04	2,173.80	2,027.60	1,954.34	1,874.72	1,729.68	1,718.66	1,562.67	1,300.53	1,079.70	850.27	767.40	624.25	496.39	405.57
Common shares outstanding	20	20	21	22	21	21	22	22	23	23	23	26	27	27	27	26	26	26	26	26

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 +	160.19	187.14	226.11	208.53	184.40	164.32	200.48	163.14	169.20	203.04	172.57	166.91	172.95	185.54	166.22	154.58	149.70	177.23	169.80	199.29	391.46	400.73	443.06	353.35	294.65	353.54	327.20	256.94	211.24	313.21	295.62	722.59	479.66	492.81	493.49	448.22	425.22	399.95	349.38	344.35	387.71	349.07	312.85	317.52	318.37	371.58	452.22	455.93	488.20	613.71	543.37	490.48	420.00	414.13	427.08	328.38	339.57	362.89	336.91	326.79	358.27	346.90	323.15	314.37	637.99	180.79	129.84	96.26	75.82	68.57	68.10	64.84	67.03	106.53	69.34	47.92	42.31	63.50	55.25	34.55	36.01
Cash and cash equivalents	160.19	187.14	226.11	208.53	184.40	164.32	200.48	163.14	169.20	203.04	172.57	166.91	172.95	185.41	166.22	154.58	149.70	177.23	169.80	199.29	391.46	400.73	443.06	353.35	294.65	353.54	327.20	256.94	211.24	313.21	295.62	722.59	479.66	492.81	493.49	448.22	425.22	399.95	349.38	344.35	387.71	349.07	312.85	317.52	318.37	371.58	452.22	455.93	488.20	613.71	543.37	490.48	420.00	414.13	427.08	328.38	339.57	362.89	336.91	326.79	358.27	346.90	323.15	314.37	373.99	180.79	129.84	96.26	75.82	68.57	68.10	64.84	67.03	106.53	69.34	47.92	42.31	63.50	55.25	34.55	36.01
Short-term investments														0.14																	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	264.00
Accounts receivable, net	903.16	857.05	614.67	860.44	864.78	841.62	897.10	895.10	850.52	834.41	843.93	805.54	809.83	778.72	830.10	828.40	778.17	723.05	693.11	699.47	613.73	635.21	615.26	625.84	639.86	628.27	633.48	639.57	637.49	601.06	626.21	575.28	473.76	531.33	501.34	501.79	462.37	445.94	455.69	466.75	449.38	490.97	501.40	491.71	503.65	536.92	570.81	543.61	529.69	581.14	513.83	581.93	565.68	515.90	470.24	489.37	450.28	470.50	449.43	453.07	425.85	410.57	400.68	376.01	256.67	259.52	296.27	336.17	320.23	327.62	350.95	306.89	306.69	277.34	285.34	266.57	245.97	230.79	238.47	240.55	195.50
Inventories	587.72	566.40	591.35	581.36	579.27	590.26	611.42	633.23	668.74	658.43	693.63	729.74	725.36	728.76	746.28	786.60	807.47	728.83	655.90	593.50	512.92	448.94	448.09	449.52	416.61	374.57	377.30	406.55	395.80	383.57	399.91	381.97	370.01	420.95	403.23	382.65	389.16	350.03	379.63	372.11	350.77	340.67	368.29	379.90	379.51	359.52	384.65	381.94	424.83	380.00	427.22	413.41	451.26	412.38	432.69	441.30	440.60	393.78	377.53	366.19	323.96	280.22	296.34	296.63	211.68	210.61	216.48	251.62	317.16	313.41	313.60	250.25	239.36	219.99	212.98	218.20	210.56	194.28	176.16	165.25	172.87
Other current assets	120.93	109.06	324.87	93.39	94.37	87.20	98.17	92.56	91.11	91.75	97.30	99.99	107.37	87.70	107.48	87.07	105.23	83.65	95.97	103.02	89.52	71.07	51.75	51.11	63.31	32.04	50.42	44.94	54.38	42.80	59.43	45.10	199.92	27.48	50.06	43.55	54.53	57.30	89.57	84.09	64.98	46.14	96.94	100.73	101.38	124.92	129.11	138.25	115.85	23.00	116.84	33.59	33.56	83.53	79.80	73.77	70.14	25.77	64.05	65.71	60.30	56.53	65.31	75.87	322.44	64.50	58.49	53.27	44.45	46.20	19.61	54.00	42.98	17.73	8.57	11.13	30.88	6.09	11.44	10.82	24.84
Total current assets	1,772.00	1,719.65	1,757.00	1,743.73	1,722.82	1,683.39	1,807.16	1,784.04	1,779.57	1,787.63	1,807.43	1,802.18	1,815.50	1,780.59	1,850.07	1,856.65	1,840.58	1,712.76	1,614.77	1,595.27	1,607.64	1,560.52	1,558.15	1,479.82	1,414.43	1,388.42	1,388.40	1,348.00	1,298.90	1,340.64	1,362.39	1,715.09	1,523.34	1,472.57	1,448.12	1,376.21	1,331.27	1,253.22	1,274.27	1,267.29	1,252.84	1,226.85	1,279.49	1,289.85	1,302.91	1,392.94	1,536.78	1,519.73	1,558.56	1,597.84	1,601.25	1,519.41	1,470.49	1,425.94	1,409.81	1,332.82	1,300.59	1,252.94	1,227.91	1,211.75	1,168.38	1,094.23	1,085.48	1,046.58	900.78	715.42	701.09	737.32	757.66	755.80	752.25	675.97	631.73	621.60	576.23	543.83	512.59	494.66	481.31	451.16	429.22
Total non-current assets +	1,663.17	1,649.68	1,611.00	1,601.66	1,652.61	1,646.58	1,689.67	1,673.17	1,685.81	1,689.82	1,678.75	1,813.66	1,788.99	1,776.41	1,771.66	1,818.11	1,740.91	1,734.49	1,796.49	1,808.86	1,400.44	1,398.54	1,365.76	1,352.02	1,343.15	1,374.99	1,338.11	1,363.74	1,347.79	1,189.63	1,200.69	1,064.27	1,094.72	1,129.69	1,162.05	1,146.96	1,135.62	1,138.52	1,109.78	1,128.58	1,147.02	1,172.58	1,210.21	1,277.54	1,281.23	1,336.73	1,325.94	1,338.88	1,327.31	1,178.65	1,147.27	1,132.22	1,146.76	1,142.61	1,084.65	1,063.93	1,082.38	1,053.13	981.27	1,011.53	1,011.16	996.52	973.90	977.35	577.00	586.75	587.63	582.12	573.03	570.49	550.64	530.12	523.47	431.02	426.46	413.24	399.87	397.65	389.87	389.59	391.89
Property, plant and equipment, net		673.86	642.89	621.68	604.12	735.89	609.00				603.98	603.11	598.85	595.58	596.85	607.56	610.22	598.61	617.31	681.72	605.35	597.73	573.35	563.78	553.98	558.13	548.37	543.56	527.33	513.99	507.72	492.69	503.71	518.93	522.42	520.11	519.66	518.34	525.64	526.35	532.51	532.49	543.24	570.98	586.75	606.45	616.55	638.85	612.20	534.21	541.03	530.48	534.35	512.61	475.99	465.69	469.33	454.88	437.14	448.02	442.96	439.61	434.46	425.13	276.63	283.09	286.67	277.89	273.55	269.32	265.21	259.38	251.27	232.68	226.36	217.14	206.77	200.61	189.81	190.41	193.19
Goodwill	977.22	975.82	700.00	571.68	628.01	623.85	636.43	630.23	629.89	632.96	635.02	744.27	741.74	739.86	728.59	741.74	707.69	708.57	709.46	712.73	429.93	430.32	421.95	417.67	422.51	428.86	421.68	424.19	417.00	385.21	389.59	321.36	327.87	337.72	336.75	329.71	324.06	321.11	327.86	331.60	334.27	336.92	362.68	380.09	373.89	385.11	374.14	368.41	355.84	349.63	340.50	332.37	339.82	330.79	319.06	312.78	320.62	314.66	315.14	322.35	322.83	314.85	294.11	291.61	177.44	178.32	174.04	177.16	174.37	175.29	168.59	167.54	162.72	116.13	116.34	114.37	55.50	108.33	106.81	106.89	106.71
Intangible assets	119.76	121.34	100.00	126.64	132.80	134.08	141.88	142.53	145.84	150.69	140.25	165.73	172.30	176.62	182.80	192.33	169.43	175.36	193.45	201.00	161.54	167.19	167.68	169.74	173.01	175.74	177.73	189.01	192.90	175.96	178.69	124.55	129.54	138.60	142.09	141.56	142.00	144.38	152.47	158.81	164.54	170.20	175.16	189.89	189.39	202.00	199.82	195.36	226.47	170.92	169.90	168.47	171.76	172.27	162.28	161.97	168.26	168.08	174.95	182.74	187.53	185.54	190.60	188.92	93.91	96.38	98.13	101.71	102.01	104.51	94.33	79.04	85.05	58.34	58.89	59.08	108.36	56.33	57.16	57.92	59.23
Long-term investments	27.24	29.63				27.38
Other non-current assets
Total assets	3,435.17	3,369.33	3,368.00	3,345.38	3,375.42	3,329.97	3,496.83	3,457.20	3,465.38	3,477.45	3,486.18	3,615.84	3,604.49	3,557.00	3,621.73	3,674.75	3,581.48	3,447.25	3,411.26	3,404.14	3,008.08	2,959.05	2,923.91	2,831.84	2,757.58	2,763.41	2,726.52	2,711.74	2,646.69	2,530.27	2,563.08	2,779.36	2,618.06	2,602.25	2,610.17	2,523.16	2,466.89	2,391.73	2,384.04	2,395.87	2,399.86	2,399.43	2,489.70	2,567.39	2,584.13	2,729.67	2,862.72	2,858.60	2,885.87	2,776.49	2,748.52	2,651.62	2,617.24	2,568.55	2,494.46	2,396.75	2,382.97	2,306.08	2,209.18	2,223.28	2,179.54	2,090.74	2,059.37	2,023.93	1,477.78	1,302.17	1,288.71	1,319.44	1,330.69	1,326.29	1,302.89	1,206.09	1,155.20	1,052.61	1,002.69	957.07	912.46	892.31	871.19	840.75	821.11

Total current liabilities +	745.86	731.62	778.58	809.59	760.85	811.43	770.05	705.03	674.83	723.10	724.58	749.19	781.35	803.99	868.19	830.76	818.69	765.86	750.98	747.22	679.31	673.30	623.92	604.83	561.21	513.78	530.95	497.30	440.84	409.04	400.71	606.55	374.26	403.00	413.46	374.05	382.70	349.85	359.93	358.04	364.58	366.55	372.85	369.30	383.59	397.21	425.29	423.43	443.39	436.58	434.67	416.78	410.78	412.43	413.33	401.77	404.46	408.07	396.16	395.40	358.90	346.91	362.90	360.59	235.00	256.82	269.20	259.64	258.41	280.58	341.58	354.86	286.18	271.04	251.93	229.88	222.96	216.92	209.31	186.39	187.91
Accounts payable	374.21	359.54	377.26	385.33	348.93	372.20	353.88	353.73	327.41	358.31	355.93	346.00	368.58	360.31	376.51	388.50	404.41	347.84	338.72	324.95	289.11	268.10	269.11	241.29	209.13	197.96	197.54	228.14	219.46	218.12	200.47	193.61	190.90	227.91	216.10	193.09	194.53	177.49	170.89	183.13	183.06	179.98	186.58	186.42	189.35	196.57	210.00	208.83	234.22	216.12	214.19	212.10	211.57	212.42	217.69	222.22	235.74	216.73	221.91	223.95	206.77	179.81	179.13	202.59	114.32	118.21	118.46	129.66	138.38	136.87	177.10	158.52	142.13	128.60	113.36	103.09	115.57	103.32	99.50	93.45	103.23
Short-term debt	790.29	0.51	0.57	0.62	0.72	2.36	1.84	2.45	2.65	3.92	4.58	2.71	12.60	7.04	7.04	7.45	12.61	18.32	18.57	35.08	43.33	37.90	16.15	17.16	20.48	22.53	20.07	21.15	20.58	11.46	4.16	253.35	1.33	1.13	1.15	1.30	1.82	1.60	1.75	4.62	3.51	2.05	2.60	9.01	15.53	15.13	18.05	17.67	15.05	19.23	17.39	16.46	13.51	13.60	15.96	17.62	12.56	11.64	11.26	11.69	10.18	9.06	14.69	10.02	10.72	12.13	25.93	18.68	14.90	20.46	30.58	82.41	43.29	37.52	37.51	40.07	33.62	31.47	26.96	20.41	19.53
Current portion of long-term debt		0.51	0.57	0.62	0.72	2.36	1.84	2.45	2.65	3.92	4.58	2.71	12.60	7.04	7.04	7.45	12.61	18.32	18.57	35.08	43.33	37.90	16.15	17.16	20.48	22.53	20.07	21.15	20.58	0.78	3.54	253.08	0.95	0.97	0.95	755.73	1.82	0.85	1.75	4.62		2.05				1.18
Deferred revenue
Other current liabilities	281.26	358.96	364.58	265.29	236.88	287.43	286.11	259.62	250.44	289.16	273.41	253.11	223.75	260.06	273.63	248.97	226.80	383.82	251.67	218.80	191.99	227.35	221.46	190.56	178.27	175.34	301.45	239.44	196.05	174.89	182.90	149.75	175.28	162.47	187.72	174.83	179.04	164.16	166.95	170.29	159.11	184.52	183.68	173.87	178.71	185.52	197.24	196.93	184.16	201.23	203.09	188.22	169.64	186.41	179.69	161.94	156.16	161.90	163.00	146.03	141.95	158.04	169.08	147.98	109.96	126.48	124.81	111.30	105.13	123.26	133.90	113.93	100.76	104.92	101.07	86.73	73.77	82.14	82.84	72.53	65.14
Total non-current liabilities +	1,000.72	995.42	922.20	922.78	922.67	924.93	1,138.98	1,234.44	1,336.28	1,337.27	1,202.89	1,196.35	1,224.74	1,111.29	1,180.79	1,290.84	1,258.31	1,267.80	1,315.55	1,335.43	1,078.67	1,072.02	1,110.33	1,074.32	1,086.24	1,103.69	1,063.32	1,087.42	1,073.93	985.72	1,028.62	1,022.99	1,058.45	1,047.46	1,044.12	1,046.67	1,042.90	1,059.30	1,021.82	1,043.66	1,055.13	1,060.62	1,051.07	1,057.50	1,056.68	1,082.05	1,078.75	820.08	822.67	795.07	738.07	736.49	742.54	749.11	693.23	687.14	697.50	700.10	749.77	752.05	767.19	733.70	759.89	789.71	429.77	237.05	241.59	328.16	398.68	404.73	327.11	245.61	307.86	260.59	258.49	266.15	259.55	265.82	270.61	277.09	280.43
Long-term debt	790.29	795.15	730.09	730.04	729.98	729.94	898.20	1,017.54	1,107.64	1,107.89	977.26	952.70	985.64	870.94	935.13	995.65	963.07	947.07	897.49	860.88	729.59	728.43	779.79	778.28	776.14	764.94	764.52	765.56	741.63	741.82	736.19	736.30	753.65	753.89	754.20	754.44	754.52	754.80	755.58	756.54	756.88	763.96	764.82	765.27	765.76	766.65	768.61	478.50	479.14	470.91	471.29	471.66	472.25	472.59	473.23	473.59	474.02	474.42	494.78	489.13	484.55	468.60	482.93	517.91	351.13	160.25	171.71	258.42	330.72	337.13	265.09	181.41	243.75	200.74	200.52	206.24	198.14	202.78	205.88	212.03	214.10
Capital lease obligations	131.01	130.01	127.62	130.43	132.08	134.53	149.25	154.25	157.28	162.74	160.52	161.80	151.22	155.47	156.86	154.80	146.49	147.76	148.03	150.97	78.00	80.20	77.71	79.80	78.69	85.82	78.79	85.18	88.49
Other non-current liabilities	40.00	35.32	22.55	22.78	21.40	20.81	50.01	11.42	11.70	12.82	65.10	81.86	87.89	84.89	88.80	140.40	148.75	89.74	270.03	474.55	349.08	177.18	158.97	120.59	123.46	148.91	132.40	143.47	147.76	154.30	199.19	204.07	216.53	210.14	213.12	211.79	202.78	224.38	189.63	202.61	210.16	219.61	171.41	178.21	173.56	195.67	185.52	197.62	192.39	206.13	148.55	147.56	146.00	156.30	104.71	101.51	103.34	109.44	140.06	145.19	158.69	151.88	170.57	167.40
Total liabilities	1,746.58	1,727.04	1,700.78	1,732.37	1,683.52	1,736.36	1,909.02	1,939.47	2,011.11	2,060.38	1,927.47	1,945.55	2,006.09	1,915.28	2,048.98	2,121.60	2,076.99	2,033.65	2,066.53	2,082.65	1,757.97	1,745.32	1,734.25	1,679.14	1,647.45	1,617.47	1,594.27	1,584.73	1,514.77	1,394.75	1,429.33	1,629.54	1,432.71	1,450.46	1,457.58	1,420.72	1,425.61	1,409.15	1,381.74	1,401.70	1,419.71	1,427.17	1,423.92	1,426.80	1,440.27	1,479.26	1,504.04	1,243.51	1,266.06	1,231.65	1,172.74	1,153.27	1,153.32	1,161.54	1,106.57	1,088.91	1,101.97	1,108.17	1,145.93	1,147.45	1,126.09	1,080.62	1,122.79	1,150.30	664.76	493.86	510.79	587.80	657.09	685.31	668.69	600.46	594.05	531.63	510.43	496.03	482.51	482.74	479.92	463.48	468.34

Total stockholders' equity +	1,679.28	1,632.79	1,595.75	1,528.96	1,635.00	1,542.09	1,541.69	1,471.48	1,409.29	1,354.28	1,501.74	1,612.22	1,540.10	1,580.85	1,512.73	1,488.38	1,476.05	1,386.85	1,318.14	1,294.62	1,224.81	1,182.06	1,162.44	1,126.84	1,087.41	1,144.34	1,086.69	1,081.74	1,078.27	1,059.76	1,057.22	1,112.17	1,145.24	1,112.84	1,112.83	1,064.25	1,002.84	943.48	963.20	956.08	931.05	918.44	1,019.73	1,093.05	1,097.91	1,201.83	1,309.62	1,582.27	1,588.19	1,522.03	1,521.16	1,445.89	1,409.62	1,349.91	1,330.87	1,253.77	1,225.47	1,146.96	1,011.42	1,021.58	955.98	915.89	844.09	784.67	792.88	786.26	756.68	712.97	673.61	624.13	614.50	590.67	547.23	510.61	482.90	451.31	422.17	401.28	383.71	369.83	345.26
Common stock and paid-in capital	-1,564.74	-1,523.45	0.00	-1,427.41	-1,364.04	-1,398.74	-1,336.29	-1,335.45	-1,310.02	-1,289.33	-1,155.43	-1,098.16	-1,095.53	-1,012.19	-1,056.91	-1,020.88	-968.84	-1,007.46	-1,059.94	-1,042.39	-1,057.54	-1,062.97	-1,056.74	-1,068.08	-1,083.92	-1,029.46	-1,033.15	-1,003.85	-971.17	-967.83	-965.32	-911.75	-851.23	-841.51	-861.77	-881.63	-903.32	-931.24	-848.75	-834.04	-825.03	-811.24	-747.89	-669.49	-643.34	-516.83	-377.92	-90.02	-27.51	-40.65	7.06	-12.44	36.88	49.38	92.03	67.17	94.82	67.26	44.55	93.87	87.58	65.62	26.97	-11.12	12.46	18.86	15.89	11.26	14.29	-0.12	16.82	27.48	21.01	14.23	9.02	2.75	-1.35	-4.29	-8.12	-7.60	-19.23
Retained earnings	3,244.02	3,156.24	1,595.75	2,956.36	2,999.05	2,940.84	2,877.98	2,806.93	2,719.32	2,643.61	2,657.17	2,710.38	2,635.63	2,593.04	2,569.64	2,509.26	2,444.90	2,394.31	2,378.08	2,337.02	2,282.36	2,245.04	2,219.18	2,194.92	2,171.33	2,173.80	2,119.84	2,085.59	2,049.44	2,027.60	2,022.54	2,023.92	1,996.47	1,954.34	1,974.60	1,945.87	1,906.16	1,874.72	1,811.95	1,790.12	1,756.08	1,729.68	1,767.62	1,762.53	1,741.25	1,718.66	1,687.54	1,672.29	1,615.70	1,562.67	1,514.10	1,458.33	1,372.74	1,300.53	1,238.84	1,186.60	1,130.66	1,079.70	966.87	927.71	868.40	850.27	817.12	795.80	780.41	767.40	740.78	701.71	659.32	624.25	597.67	563.19	526.22	496.39	473.88	448.56	423.52	405.57	391.83	377.43	364.49
Common shares outstanding	20	20	20	20	20	20	20	20	20	21	21	21	22	22	22	22	21	22	22	21	21	21	21	21	22	22	22	22	22	22	22	23	23	23	23	23	23	23	23	23	23	23	23	23	24	24	26	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	26	26	26	26	26	26	26	26	26	26	26	26	26	26	26	26	26	26	25

Balance Sheet - VALMONT INDUSTRIES INC (VMI)

Balance Sheet - VALMONT INDUSTRIES INC (VMI)