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 +	568.06	581.80	250.52	225.67	270.99	439.14	398.20	522.13	359.34	150.26	70.36	180.47	749.28	1,391.54	883.68	901.55	843.10	972.72	764.99	331.04
Cash and cash equivalents	568.06	541.80	249.80	225.67	270.99	439.14	396.15	515.50	356.50	146.86	53.85	178.55	593.02	1,344.04	880.58	901.55	72.50	579.02	764.99	331.04
Short-term investments	0.00	40.00	0.72	0.00			2.05	6.63	2.84	3.40	16.51	1.92	156.27	47.50	3.10	0.00	770.60	393.70	0.00	0.00
Accounts receivable, net	378.31	236.60	205.70	122.34	204.08	153.65	113.28	119.16	155.53	152.57	235.56	172.78	192.40	106.29	43.74	78.77	52.54	56.60	72.21	113.48
Inventories	198.84	197.40	207.30	155.01	158.45	143.11	138.82	118.47	141.68	112.46	120.19	75.56	49.03	58.71	75.56	121.67	125.23	120.50	185.54	140.56
Other current assets	15.77	32.70	10.40	21.17	23.21	19.79	14.79	19.26	11.84	91.89	175.77	181.94	34.69	42.69	15.35	13.80	37.34	30.77	59.67	138.64
Total current assets	1,160.98	1,048.50	673.20	524.18	656.73	755.68	663.04	772.39	665.54	436.60	435.18	460.71	868.88	1,535.68	1,016.62	1,130.71	1,055.55	786.88	1,082.41	725.73
Total non-current assets +	5,050.99	4,438.90	4,639.40	3,801.76	3,959.50	3,910.97	3,792.93	3,913.24	3,983.19	4,019.95	4,044.41	4,387.00	2,741.28	1,970.27	1,381.84	1,042.03	885.30	789.41	484.41	405.46
Property, plant and equipment, net				3,552.43	3,740.97	3,731.66	3,662.56	3,819.81	3,964.23	3,865.82	3,890.28	4,058.01	2,508.78	1,741.63	1,179.80	909.63	778.17	672.16	451.83	380.86
Goodwill	72.47	69.20	75.30	0.00		5.41	5.03	4.16	5.60	6.61	8.86	181.46	67.03	67.11	66.84	7.10	1.90	0.00	0.00	0.00
Intangible assets	7.09	5.50	4.00	4.77	5.90	5.41	5.03	4.16	5.58	6.61	8.86	10.39	12.75	12.96	11.63	7.10	1.90	0.00	0.00	0.00
Long-term investments	130.90	12.10	7.09	9.80	11.16	15.67	11.29	15.16	22.26	13.70	9.27	13.87	45.46	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other non-current assets
Total assets	6,211.97	5,487.60	5,312.60	4,325.94	4,616.23	4,666.65	4,455.96	4,685.64	4,648.73	4,456.56	4,479.59	4,847.71	3,610.16	3,505.95	2,398.45	2,172.74	1,940.85	1,576.30	1,566.83	1,131.19

Total current liabilities +	1,226.46	537.20	537.40	447.65	509.22	448.79	391.75	327.16	356.87	315.06	377.57	373.60	321.23	315.10	192.22	228.33	148.68	159.38	192.88	170.06
Accounts payable	84.65	66.70	69.30	83.82	84.28	104.60	68.74	61.40	71.34	80.51	62.36	67.50	54.41	68.54	92.61	133.58	110.20	111.60	144.39	120.50
Short-term debt	497.89	30.50	28.90	16.16	33.53	33.47	32.78	20.47	18.33	19.66	71.11	14.77	189.51	156.86	0.00	0.00	0.00	3.07	10.77	6.89
Current portion of long-term debt	472.10								1,064.15	16.49	69.88	12.71	733.63	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Deferred revenue
Other current liabilities	591.92	276.20	297.50	263.87	279.22	203.64	200.13	151.68	313.70	144.01	169.74	291.27	205.45	202.60	82.56	59.21	37.28	44.71	37.72	42.68
Total non-current liabilities +	1,760.39	2,303.00	2,568.40	2,306.49	2,630.19	2,518.05	2,216.09	2,179.62	2,147.61	2,378.28	2,314.73	2,366.43	1,760.23	1,423.24	428.21	195.71	165.15	136.15	171.05	133.91
Long-term debt	536.50	1,107.50	1,287.54	1,184.16	1,180.27	1,135.68	985.26	981.03	979.58	1,165.41	1,138.48	970.62	733.63	483.31	0.00	0.00	0.00	0.08	4.83	13.03
Capital lease obligations	56.00	74.80	90.34	61.02	78.00	63.51	81.95	74.24	84.57
Other non-current liabilities	140.60	114.40	51.72	43.28	34.55	168.42	15.29	18.77	19.94	38.10
Total liabilities	2,986.85	2,840.20	3,105.80	2,754.13	3,139.40	2,966.84	2,607.84	2,506.78	2,504.47	2,693.34	2,692.30	2,740.03	2,081.46	1,738.34	620.43	424.04	313.83	295.52	363.92	303.97

Total stockholders' equity +	3,225.12	2,553.20	2,096.80	1,571.81	1,476.83	1,699.81	1,848.12	2,178.86	2,144.26	1,763.21	1,787.29	2,107.68	1,536.12	1,767.92	1,775.87	1,739.00	1,625.77	1,280.77	1,202.90	827.22
Common stock and paid-in capital	2,765.46	2,655.60	2,270.40	1,807.31	1,778.67	1,753.14	1,753.09	1,736.09	1,767.11	1,546.28	1,531.60	1,562.68	1,005.52	1,079.32	1,053.11	695.65	646.82	531.15	325.53	275.81
Retained earnings	459.66	-102.40	-173.60	-235.50	-301.84	-53.33	95.03	442.77	377.15	216.93	255.69	545.00	530.60	688.60	722.76	1,043.35	978.95	749.62	877.37	551.41
Common shares outstanding	397	377	311	262	261	261	261	261	244	236	235	210	172	172	168	151	154	137	129	120

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 +	1,007.30	568.06	611.10	625.50	582.60	581.80	483.27	526.48	285.01	251.19	254.29	187.20	255.73	225.67	284.47	259.41	213.36	270.99	297.45	294.29	310.90	439.14	450.74	393.65	324.25	396.15	405.01	499.93	493.62	515.50	466.04	445.75	401.66	365.36	328.93	152.67	134.68	150.26	121.56	144.70	88.02	70.35	118.37	115.42	97.84	179.75	376.12	514.27	886.57	788.42	1,009.63	1,384.64	1,032.66	1,391.54	1,525.47	699.12	774.17	883.68	842.94	774.81	742.26	922.20	825.49	869.68	892.68	843.10	823.40	1,123.46	864.19	972.72	1,364.14	719.48	758.81	764.99	707.98	530.47	448.83	331.04	278.53	101.81	109.25
Cash and cash equivalents	1,007.30	568.06	611.10	625.50	562.60	541.80	443.27	486.49	284.39	250.47	253.03	187.20	255.73	225.67	284.47	259.41	213.36	270.99	297.45	294.29	310.90	439.14	449.01	391.47	306.00	396.15	398.44	489.53	485.87	515.50	459.86	439.58	392.80	356.50	328.93	152.67	132.58	146.86	118.26	141.90	85.72	53.85	113.97	115.42	96.64	178.55	374.22	512.97	691.17	593.02	768.23	1,023.54	1,032.46	1,344.04	1,522.97	698.12	772.47	880.58	839.44	772.01	721.60	901.55	825.49	864.98	892.68	843.10	381.60	727.70	483.70	579.02	797.64	716.24	758.81	764.99	707.98	530.47	448.83	331.04	278.53	101.81	109.25
Short-term investments		0.00	0.00	0.00	20.00	40.00	40.00	39.99	0.62	0.72	1.27			0.00									1.73	2.17	18.25		6.57	10.40	7.75		6.18	6.18	8.86	8.86			2.10	3.40	3.30	2.80	2.30	16.50	4.40	0.00	1.20	1.20	1.90	1.30	195.40	195.40	241.40	361.10	0.20	47.50	2.50	1.00	1.70	3.10	3.50	2.80	20.66	20.66	0.00	4.70	0.00	0.00	441.80	395.76	380.49	393.70	566.50	3.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	336.00	378.31	161.70	238.00	270.90	236.60	247.56	183.54	198.31	204.68	121.02	101.75	108.37	122.34	69.56	103.31	185.23	204.08	125.61	177.78	167.38	153.65	139.29	115.33	94.19	113.28	113.90	85.84	155.96	119.16	151.54	137.39	124.19	155.53	106.80	80.89	99.14	152.57	134.03	145.67	201.62	249.30	207.07	235.69	201.67	172.78	41.82	136.44	143.58	192.40	154.67	143.61	57.33	42.20	115.97	112.35	100.58	45.12	43.67	50.17	70.34	78.25	61.72	47.28	74.27	52.60	63.62	61.59	52.53	56.60	63.16	55.73	80.04	72.21	89.43	103.88	87.93	113.48	107.32	85.84	74.87
Inventories	176.38	198.84	211.70	164.20	181.60	197.40	196.64	185.84	201.97	206.27	236.77	220.10	187.56	155.01	133.11	192.98	199.24	158.45	133.26	154.75	182.37	143.11	135.23	143.00	137.29	138.82	161.49	147.84	151.81	118.47	146.57	157.33	159.23	141.68	142.31	136.95	139.26	112.46	118.91	129.56	111.95	120.19	142.20	142.92	76.56	75.56	62.72	93.53	73.47	49.03	54.63	46.23	58.58	58.71	87.14	64.98	74.19	75.56	92.42	117.12	129.06	121.67	95.52	81.04	90.12	125.23	106.42	100.53	108.12	120.50	147.30	161.57	185.01	185.54	167.47	177.36	151.23	140.56	135.50	139.56	113.51
Other current assets	37.22	15.77	9.80	11.60	17.40	32.70	12.55	17.94	15.19	7.67	16.14	30.03	20.87	21.17	28.56	65.04	22.40	23.21	27.30	29.26	21.02	19.79	11.97	11.89	29.47	14.79	44.44	52.32	10.49	19.26	5.52	15.65	16.05	11.84	46.06	57.02	64.96	91.89	172.13	128.34	208.65	175.77	202.56	26.15	112.43	169.59	175.49	38.55	69.18	34.69	60.24	37.11	119.14	42.69	29.48	16.67	16.64	15.35	32.34	13.98	12.78	13.80	20.77	27.65	30.17	30.80	829.02	736.04	491.73	30.77	31.53	38.38	47.14	59.67	76.00	87.47	113.54	140.64	135.28	112.42	43.78
Total current assets	1,556.90	1,160.98	994.30	1,039.30	1,052.50	1,048.50	940.03	913.80	700.48	669.80	628.22	539.07	572.54	524.18	515.69	620.73	620.23	656.73	583.62	656.08	681.66	755.68	735.50	661.70	566.95	663.04	703.87	754.37	809.62	772.39	769.67	749.94	692.27	665.54	613.85	403.89	391.18	436.60	457.28	429.32	463.70	435.18	525.08	499.69	431.47	460.71	654.58	781.49	977.41	868.88	1,037.77	1,248.36	1,290.38	1,535.68	1,755.56	892.12	963.88	1,016.62	1,007.87	953.29	954.43	1,130.71	1,003.50	1,020.96	1,087.24	1,055.55	1,016.22	913.40	670.10	786.88	1,039.63	971.92	1,071.01	1,082.41	1,040.87	899.18	801.54	725.73	656.63	439.64	341.42
Total non-current assets +	5,362.68	5,050.99	4,922.50	4,589.30	4,454.50	4,438.90	4,568.05	4,527.82	4,530.81	4,615.65	4,597.21	4,693.94	3,798.36	3,801.76	3,741.61	3,769.04	3,917.98	3,959.50	3,921.04	3,931.75	3,867.53	3,910.97	3,855.19	3,837.19	3,799.28	3,792.93	3,682.68	3,983.57	3,904.28	3,913.24	3,912.50	3,941.82	3,998.48	3,983.19	3,977.78	3,955.94	3,966.64	4,019.95	4,027.52	4,122.26	4,103.03	4,044.41	4,442.72	4,488.20	4,475.58	4,387.00	4,293.91	3,324.17	3,004.24	2,741.28	2,535.06	2,342.45	2,158.19	1,970.27	1,748.60	1,580.41	1,529.22	1,381.84	1,307.60	1,471.26	1,643.08	1,042.03	998.44	897.35	911.98	885.30	855.59	785.38	866.75	789.41	767.22	563.67	460.34	484.41	472.13	440.96	404.98	405.46	394.46	394.43	358.34
Property, plant and equipment, net											4,318.78	4,385.05	3,546.37	3,552.43	3,541.36	3,580.82	3,713.73	3,740.97	3,724.12	3,735.55	3,680.86	3,731.66	3,693.94	3,679.93	3,666.66	3,662.56	3,599.19	3,903.26	5,372.63	3,819.81	3,831.48	3,863.96	3,911.87	3,880.89	3,876.12	3,853.92	3,844.83	3,865.82	3,897.55	3,923.14	3,927.01	3,890.28	4,100.62	4,117.39	4,132.10	4,058.01	3,897.91	2,990.56	2,699.74	2,508.78	2,288.39	2,105.95	1,918.44	1,741.63	1,537.52	1,402.57	1,328.97	1,179.80	1,093.58	1,212.44	1,384.14	909.63	840.87	785.27	812.61	778.17	765.13	706.60	650.23	672.16	736.09	448.52	438.85	451.83	457.09	424.58	384.94	380.86	389.42	386.22	347.49
Goodwill	71.63	72.47	71.50	73.00	69.30	69.20	73.76	72.74	73.48	74.90	64.87	66.45	66.57	0.00																													181.58	182.47	181.65	181.46	182.20	67.11	67.11	67.03	67.02	67.08	67.01	67.11	67.03	67.17	67.09	66.84	67.78	65.54	65.65	65.65	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	7.52	7.09	7.00	7.30	43.10	5.50	47.22	3.54	50.78	4.00	4.06	4.17	4.60	4.77	5.26	5.59	5.76	5.90	5.57	5.75	5.70	5.41	4.95	4.89	4.76	5.03	8.87	4.38	3.94	4.16	4.65	5.00	5.19	5.58	5.48	5.67	6.21	6.61	7.13	7.89	8.58	8.86	11.12	11.13	9.01	10.39	11.09	12.04	12.06	12.75	12.87	12.63	13.12	12.96	12.75	12.47	12.41	11.63	10.79	11.13	9.33	7.08	4.70	3.30	2.37	1.90	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
Long-term investments	216.00	130.90	55.30	39.30	34.10	12.10	10.06	5.97	6.85	7.09	7.50	8.79	9.62	9.80	10.64	9.38	13.21	11.16	10.96	11.12	14.11	15.67	14.38	11.37	6.97	11.29	10.22	13.96	16.26	15.16	18.59	19.11	20.06	22.26	17.57	13.77	14.45	13.70				9.27		0.00	0.00	13.87	0.00	0.00	0.00	45.46	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
Other non-current assets
Total assets	6,919.58	6,211.97	5,916.80	5,628.60	5,507.00	5,487.60	5,508.08	5,441.62	5,231.28	5,285.45	5,225.43	5,233.02	4,370.90	4,325.94	4,257.30	4,389.77	4,538.21	4,616.23	4,504.66	4,587.83	4,549.20	4,666.65	4,590.69	4,498.89	4,366.23	4,455.96	4,386.55	4,737.94	4,713.90	4,685.64	4,682.17	4,691.76	4,690.75	4,648.73	4,591.63	4,359.83	4,357.81	4,456.56	4,484.81	4,551.58	4,566.74	4,479.59	4,967.80	4,987.88	4,907.05	4,847.71	4,948.50	4,105.66	3,981.65	3,610.16	3,572.84	3,590.81	3,448.57	3,505.95	3,504.16	2,472.53	2,493.10	2,398.45	2,315.47	2,424.55	2,597.52	2,172.74	2,001.93	1,918.30	1,999.22	1,940.85	1,871.81	1,698.78	1,536.85	1,576.30	1,806.85	1,535.59	1,531.34	1,566.83	1,513.00	1,340.15	1,206.52	1,131.19	1,051.09	834.07	699.76

Total current liabilities +	1,148.26	1,226.46	1,029.00	1,012.50	454.50	537.20	505.68	490.07	499.63	534.59	500.38	600.32	471.48	447.65	416.59	440.07	458.39	509.22	423.70	436.28	445.38	448.79	332.06	401.03	373.90	391.75	336.01	326.29	307.05	327.16	315.38	349.02	356.47	356.87	353.54	317.78	304.22	315.06	319.07	316.45	346.38	377.57	446.44	385.43	406.61	373.60	400.80	441.89	379.79	321.23	299.76	325.75	364.68	315.10	312.18	239.01	235.64	192.22	178.33	170.74	173.61	228.33	163.59	144.75	154.49	148.68	134.67	117.11	112.12	159.38	175.71	152.88	201.06	192.88	174.14	156.46	170.05	170.06	161.28	137.31	116.11
Accounts payable	349.14	342.18	263.30	259.90	248.60	66.70	260.36	226.00	238.98	237.93	232.45	227.58	201.18	83.82	209.98	214.60	185.08	84.28	177.26	210.49	185.23	104.60	157.22	163.65	143.44	68.74	168.33	177.13	148.52	61.40	151.87	178.68	175.71	71.34	202.02	186.61	151.34	80.51	172.35	151.96	178.74	62.36	259.53	208.80	252.20	67.50	271.60	309.01	255.96	54.41	180.60	201.02	232.12	68.54	156.00	162.34	168.02	92.61	153.85	133.26	136.66	133.58	108.94	94.87	110.67	114.35	94.90	84.08	89.41	113.21	120.53	105.16	146.80	144.39	124.30	108.91	131.04	120.50	135.74	109.81	87.78
Short-term debt	502.85	497.89	540.90	559.40	51.50	30.50	26.63	29.62	31.92	28.75	42.69	175.59	57.66	16.16	20.52	25.09	29.52	33.53	32.61	30.22	30.63	33.47	34.91	32.24	31.52	32.78	32.40	26.80	26.25	20.47	20.38	19.75	19.05	18.33	18.06	21.20	20.93	19.66	16.49	19.87	19.36	70.49	73.00	23.51	5.28	14.76	14.82	14.78	8.17	189.51	40.82	39.77	43.58	156.86	10.90	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.26	0.32	3.07	5.28	6.08	13.95	10.77	10.47	10.02	6.73	6.89	7.13	0.00	0.00
Current portion of long-term debt	472.50	472.10	511.00	523.80							10.00	144.98	40.00																26.25			1,057.04	1,060.81	1,064.15	1,065.29	1,121.68	1,187.33	16.49				69.88		0.00	0.00	12.71	0.00	0.00	0.00	733.63	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
Deferred revenue
Other current liabilities	296.27	334.39	132.90	97.50	60.60	276.20	89.32	102.29	116.10	180.07	145.35	108.84	131.95	263.87	115.81	132.34	161.84	279.22	121.82	103.16	106.50	203.64	63.68	127.90	110.66	200.13	133.15	119.91	50.83	151.68	41.11	39.99	144.94	256.41	128.21	103.53	46.25	144.01	46.79	141.21	146.82	240.32	111.18	41.60	41.41	291.28	42.04	45.72	51.77	205.45	55.36	57.00	53.66	202.54	73.45	76.65	66.40	82.56	21.41	28.61	33.00	59.21	23.51	22.24	36.08	33.13	35.59	32.06	22.39	24.78	49.86	41.59	40.26	37.72	39.31	37.50	32.27	42.68	18.40	27.50	28.32
Total non-current liabilities +	1,761.98	1,760.39	1,807.30	1,752.80	2,306.20	2,303.00	2,363.50	2,369.73	2,520.62	2,555.32	2,585.62	2,527.42	2,323.84	2,306.49	2,280.99	2,346.00	2,517.85	2,630.19	2,590.78	2,492.63	2,443.57	2,518.05	2,574.17	2,391.56	2,214.05	2,216.09	2,193.05	2,280.93	2,245.95	2,179.62	2,171.52	2,174.56	2,188.95	2,147.61	2,190.47	2,247.74	2,290.78	2,378.28	2,368.26	2,463.87	2,449.53	2,314.73	2,498.27	2,533.17	2,429.17	2,366.43	2,462.54	1,982.68	1,922.13	1,760.23	1,681.55	1,675.32	1,453.33	1,423.24	1,413.34	491.45	461.80	428.21	406.32	381.78	361.77	195.71	175.54	174.47	169.66	165.15	148.63	139.84	139.18	136.15	162.63	175.46	170.75	171.05	181.17	164.45	151.62	133.91	180.33	198.28	290.93
Long-term debt	536.90	536.50	536.00	535.80	1,108.70	1,107.50	1,108.90	1,155.58	1,278.59	1,287.54	1,367.44	1,225.70	1,185.02	1,184.16	1,183.24	1,182.14	1,181.12	1,180.27	1,182.61	1,181.20	1,180.80	1,135.68	1,175.10	988.42	988.07	985.26	976.27	977.20	1,378.93	981.03	976.25	975.82	978.19	1,045.82	1,047.23	1,100.48	1,166.40	1,225.43	1,206.94	1,304.85	1,308.43	1,207.61	1,219.39	1,174.41	1,065.43	970.62	972.08	797.29	775.09	733.63	635.14	637.05	480.36	483.31	484.13	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	0.08	0.13	0.29	0.39	4.83	6.00	6.57	12.87	13.03	56.59	68.86	170.63
Capital lease obligations	55.70	56.00	61.20	77.10	75.50	74.80	68.32	86.12	92.16	90.34	106.63	100.24	56.67	61.02	65.79	71.05	77.03	78.00	68.28	67.84	55.33	63.51	73.37	71.27	73.47	81.95	87.09	81.54	85.26
Other non-current liabilities	157.60	140.60	141.50	138.10	122.60	114.40	93.15	73.86	58.84	51.72	41.43	65.76	80.44	43.28	59.09	68.10	88.88	34.55	33.18	28.71	140.00	168.42	167.87	158.46	46.86	15.29	18.31	18.79	18.61
Total liabilities	2,910.24	2,986.85	2,836.30	2,765.30	2,760.70	2,840.20	2,869.18	2,859.80	3,020.25	3,089.90	3,086.00	3,127.74	2,795.32	2,754.13	2,697.58	2,786.08	2,976.24	3,139.40	3,014.48	2,928.90	2,888.95	2,966.84	2,906.22	2,792.59	2,587.95	2,607.84	2,529.07	2,607.22	2,553.00	2,506.78	2,486.90	2,523.58	2,545.43	2,504.47	2,544.02	2,565.52	2,595.00	2,693.34	2,687.34	2,780.32	2,795.91	2,692.30	2,944.71	2,918.61	2,835.78	2,740.03	2,863.34	2,424.57	2,301.92	2,081.46	1,981.31	2,001.07	1,818.00	1,738.34	1,725.52	730.46	697.44	620.43	584.64	552.52	535.39	424.04	339.14	319.22	324.15	313.83	283.31	256.95	251.30	295.52	338.34	328.34	371.81	363.92	355.31	320.91	321.66	303.97	341.61	335.59	407.04

Total stockholders' equity +	3,545.12	3,225.12	3,080.50	2,863.30	2,653.20	2,553.20	2,537.85	2,482.18	2,107.53	2,086.08	2,034.88	1,998.49	1,575.57	1,571.81	1,559.72	1,603.70	1,561.98	1,476.83	1,490.18	1,658.92	1,660.25	1,699.81	1,684.46	1,706.30	1,778.28	1,848.12	1,857.48	2,130.72	2,160.90	2,178.86	2,195.27	2,168.18	2,145.32	2,144.26	2,047.62	1,794.31	1,762.82	1,763.21	1,797.47	1,771.26	1,770.83	1,787.29	2,023.09	2,069.28	2,071.27	2,107.68	2,085.16	1,681.09	1,680.69	1,536.12	1,593.54	1,589.96	1,630.87	1,767.92	1,779.08	1,741.87	1,794.71	1,775.87	1,727.18	1,859.39	2,045.77	1,739.00	1,650.64	1,597.96	1,673.78	1,625.77	1,588.50	1,441.83	1,285.55	1,280.77	1,468.50	1,207.26	1,159.53	1,202.90	1,157.69	1,019.24	884.86	827.22	709.48	498.48	292.72
Common stock and paid-in capital	2,894.99	2,765.46	2,748.00	2,750.40	2,658.00	2,655.60	2,661.40	2,652.57	2,261.36	2,258.79	2,238.22	2,244.94	1,807.68	1,807.31	1,776.23	1,811.99	1,802.08	1,778.67	1,781.57	1,777.85	1,775.78	1,753.14	1,745.20	1,741.11	1,761.18	1,753.09	1,760.99	1,757.47	1,733.50	1,736.09	1,748.99	1,742.69	1,744.50	1,767.11	1,770.15	1,555.87	1,549.96	1,546.28	1,533.26	1,538.83	1,532.70	1,531.60	1,511.93	1,625.06	1,592.78	1,562.68	1,562.76	1,178.55	1,195.88	1,005.52	992.07	1,003.11	972.31	1,079.32	1,090.83	1,053.38	1,063.17	1,053.11	1,050.48	1,074.68	1,091.67	695.65	659.28	624.49	657.27	646.82	636.38	582.41	566.19	531.15	621.66	306.96	301.54	325.53	311.20	292.20	273.91	275.81	282.35	222.45	160.01
Retained earnings	650.13	459.66	332.50	112.90	-4.80	-102.40	-123.55	-170.39	-153.83	-172.71	-203.34	-246.46	-232.11	-235.50	-216.51	-208.29	-240.10	-301.84	-291.39	-118.92	-115.53	-53.33	-60.74	-34.81	17.10	95.03	96.49	373.25	427.40	442.77	446.28	425.49	400.82	377.15	277.47	238.44	212.85	216.93	264.21	232.43	238.13	255.69	511.16	444.22	478.49	545.00	522.39	502.55	484.82	530.60	601.48	586.85	658.56	688.60	688.25	688.49	731.54	722.76	676.69	784.71	954.10	1,043.35	991.36	973.46	1,016.51	978.95	952.12	859.42	719.36	749.62	846.84	900.30	857.99	877.37	846.49	727.04	610.95	551.41	427.13	276.03	132.71
Common shares outstanding	399	400	397	396	396	394	394	368	351	349	347	272	262	262	262	262	262	262	262	261	261	261	261	261	261	261	261	261	261	261	261	261	261	261	238	237	237	236	236	235	235	235	235	235	234	235	224	193	186	172	172	172	172	172	172	172	172	171	172	171	157	150	149	151	154	154	154	154	153	154	138	128	128	129	129	128	128	129	127	117	108

Balance Sheet - Hudbay Minerals Inc. (HBM)

Balance Sheet - Hudbay Minerals Inc. (HBM)