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 +	253.41	417.56	315.75	490.81	115.51	177.36	175.35	67.32	123.38	210.83	278.38	69.73	59.79	140.99	163.08	229.66	145.50	250.96	184.12	222.26
Cash and cash equivalents	251.35	413.53	308.32	254.53	113.07	174.72	174.22	66.48	104.15	202.40	264.52	64.08	53.76	137.60	160.57	176.64	82.58	190.82	168.43	197.18
Short-term investments	2.07	4.03	7.43	236.28	2.44	2.64	1.12	0.84	19.23	8.43	13.85	5.65	6.03	3.39	2.51	53.02	62.92	60.14	15.68	25.08
Accounts receivable, net	123.54	151.93	143.94	237.15	83.95	84.90	104.45	89.75	78.12	73.59	96.72	52.14	37.50	47.62	76.21	80.74	125.48	89.12	102.89	101.68
Inventories	261.17	237.22	245.22	80.79	119.28	92.56	138.00	128.20	99.97	83.04	77.95	69.29	90.64	111.60	64.82	87.20	35.09	42.22	55.44	43.79
Other current assets	453.84	256.52	23.01	45.98	14.01	23.49	17.69	13.16	11.03	11.49	9.04	42.07	68.36	87.51	100.57	190.16	444.76	68.98	68.97	54.98
Total current assets	707.25	826.01	727.93	881.05	332.75	378.32	448.49	308.25	321.61	383.63	467.47	233.24	260.15	392.03	410.41	587.76	783.18	821.36	1,062.79	1,112.14
Total non-current assets +	5,046.38	5,394.79	5,154.84	3,895.08	3,784.35	3,539.90	3,249.33	2,769.60	2,812.11	2,582.69	2,419.19	728.94	1,107.45	1,296.19	1,430.16	3,210.16	2,932.04	3,206.37	2,699.31	3,477.80
Property, plant and equipment, net	4,912.00	5,248.13	4,635.41	3,709.43	3,657.23	3,417.59	3,056.42	2,619.69	2,673.43	2,322.15	2,149.66	1,088.97	955.81
Goodwill	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	225.27	225.27	225.00	225.00
Intangible assets									112.45	225.27	225.27
Long-term investments	8.79	11.79	12.39	16.30	0.56	1.28	15.75	17.23	21.78	30.91	0.42	61.13	98.16
Other non-current assets
Total assets	5,753.63	6,220.81	5,882.77	4,776.13	4,117.10	3,918.22	3,697.82	3,077.84	3,133.73	2,966.32	2,886.65	962.18	1,367.61	1,688.22	1,840.57	3,797.92	3,715.22	4,027.73	3,762.09	4,589.94

Total current liabilities +	494.71	595.65	409.05	391.66	292.68	281.36	848.12	214.22	222.00	182.75	242.04	328.59	130.77	186.62	167.38	503.58	605.36	710.93	590.23	443.92
Accounts payable	10.61	5.99	7.80	7.99	2.33	7.86	13.04	22.21	11.81	4.33	9.50	3.10	13.30	5.98	5.71	13.42	36.57	27.03	16.04	17.57
Short-term debt	320.52	461.47	263.10	278.88	207.39	179.44	727.34	132.33	156.39	123.87	147.37	244.35	116.57	72.77	75.33	366.97	409.64	536.76	276.42	310.27
Current portion of long-term debt	320.52	460.32	262.00	258.36	189.29	167.08	438.96	120.48	113.08	67.37	57.58	44.05	592.46
Deferred revenue
Other current liabilities	174.19	128.20	138.15	104.79	114.87	93.39	107.03	58.95	53.06	52.88	84.11	80.16	0.48	101.13	64.37	116.32	143.71	131.00	284.43	100.29
Total non-current liabilities +	2,748.04	3,284.97	3,196.37	2,116.89	2,171.88	2,025.31	1,339.49	1,699.41	1,724.10	1,283.80	1,198.28	704.24	1,254.88	1,370.45	1,459.71	2,535.31	2,359.11	2,607.94	2,725.90	2,936.34
Long-term debt	2,747.23	3,284.07	3,194.46	2,112.46	2,126.91	1,968.92	1,254.42	1,610.29	1,467.07	914.59	745.70	473.52	501.97
Capital lease obligations	0.00	1.60	2.53	3.40	52.70	65.00	372.39	99.78	299.02	422.60
Other non-current liabilities				2.05	0.99	3.74	1.06	1.18	1.33	3.11
Total liabilities	3,242.75	3,880.63	3,605.42	2,508.54	2,464.56	2,306.67	2,187.61	1,913.62	1,946.10	1,466.55	1,440.31	1,032.83	1,385.66	1,557.07	1,627.09	3,038.88	2,964.47	3,318.87	3,316.12	3,380.26

Total stockholders' equity +	2,510.88	2,340.65	2,277.82	2,268.05	1,653.01	1,612.03	1,509.98	1,163.80	1,187.31	1,499.60	1,446.28	-70.98	-26.95	119.68	200.98	747.13	741.34	702.22	445.97	1,209.68
Common stock and paid-in capital	827.28	1,833.19	1,831.82	1,831.86	1,656.14	1,604.01	1,684.81	1,458.92	1,459.81	1,465.53	1,365.07	826.23	707.32	665.44	664.00	663.42	663.31	656.82	445.97	1,209.68
Retained earnings	1,683.60	507.47	446.00	436.20	-3.13	8.02	-174.83	-295.12	-272.50	34.07	81.21	-897.21	-734.28	-545.77	-463.01	83.72	78.03	45.40
Common shares outstanding	223	223	223	214	199	198	179	170	170	157	120	125	16	16	16	17	16	15	15	15

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 +	471.67	253.41	191.65	478.71	438.42	417.56	326.32	367.48	303.51	315.75	515.58	519.14	490.81	490.81	340.61	286.00	113.88	115.51	124.95	143.03	154.13	177.36	195.86	226.25	226.25	175.35	107.97	97.52	97.52	67.32	80.31	126.50	126.50	123.38	151.43	174.14	174.14	210.83	210.83	145.80	145.80	278.38	278.38	101.61	111.78	104.89	104.60	111.85	117.77	69.69	82.97	83.71	87.10	140.99	140.99	177.15	179.66	172.02	163.08	191.03	226.17	235.99	207.98	168.61	231.53	145.50	105.77	105.77	266.72	250.96	240.45	126.22	144.40	184.12	309.09	222.26	249.62	234.67	110.82	113.94	344.10
Cash and cash equivalents	470.76	251.35	189.43	476.72	436.54	413.53	320.89	359.24	297.35	308.32	285.38	306.82	254.53	254.53	127.36	119.81	111.18	113.07	122.06	140.36	151.01	174.72	194.11	224.72	224.72	174.22	103.83	90.79	90.79	66.48	68.64	116.06	116.06	104.15	119.09	128.41	128.41	202.40	202.40	129.62	129.62	264.52	264.52	94.97	88.16	78.16	104.60	104.60	111.23	62.44	79.28	83.71	83.71	137.60	137.60	177.15	177.15	169.51	160.57	191.03	173.15	182.98	207.98	168.61	168.61	82.58	105.77	105.77	206.58	190.82	240.45	126.22	128.71	168.43	309.09	197.18	249.62	209.59	110.82	113.94	188.08
Short-term investments	0.91	2.07	2.22	1.99	1.88	4.03	5.43	8.25	6.16	7.43	230.20	212.31	236.28	236.28	213.26	166.19	2.70	2.44	2.89	2.67	3.12	2.64	1.75	1.53	1.53	1.12	4.14	6.72	6.72	0.84	11.66	10.44	10.44	19.23	32.35	45.73	45.73	8.43	8.43	16.18	16.18	13.85	13.85	6.64	23.61	26.73		7.25	6.54	7.25	3.69		3.39	3.39	3.39		2.51	2.51	2.51		53.02	53.02			62.92	62.92			60.14	60.14			15.68	15.68		25.08		25.08			156.02
Accounts receivable, net		123.54		119.06		151.93		186.52	143.94	112.74	160.60	252.49	237.15	164.25		122.55	118.99	85.21	54.65	76.35	102.76	84.90	88.37	106.18	106.18	104.45	83.94	91.41	91.41	89.75	110.61	92.00	92.00	78.12	68.85	86.58	86.58	73.59	73.59	95.78	95.78	96.72	96.72	49.44		47.93		37.32	51.27	37.32	44.14		47.62	51.93	51.93		76.21	81.95	81.95		80.74	80.74			125.48	125.48			89.12	89.12			102.89	102.89		101.68		101.68			92.74
Inventories		261.17		229.08		237.22		286.40	245.22	245.22	156.40	211.43	217.75	217.75		125.20	135.96	119.28	115.64	100.19	66.26	92.56	97.60	112.51	112.51	138.00	104.28	91.32	91.32	128.20	110.95	109.19	109.19	99.97	76.86	76.86	76.86	83.04	83.04	54.12	54.12	77.95	77.95	57.51		57.51		78.77	86.88	78.77	85.80		111.60	111.60	111.60		64.82	64.82	64.82		87.20	87.20			35.09	35.09			42.22	42.22			55.44	55.44		43.79		43.79			44.98
Other current assets	487.47	453.84	408.26	409.13	397.15	256.52	455.93	18.98	536.20	412.17	179.63	27.40	45.98	390.24	352.51	165.30	33.99	5.11	140.90	38.68	51.45	23.49	208.57	242.22	242.22	17.69	63.62	201.96	201.96	13.16	51.17	40.47	40.47	11.03	163.39	32.54	32.54	11.49	11.49	46.54	46.54	41.09	41.09	122.35	112.95	6.80	153.23	153.23	81.41	55.90	64.73	212.51	212.51	87.51	87.51	265.38	265.38	260.78	100.57	279.99	365.66	382.13	453.42	580.60	580.60	444.76	627.94	627.94	570.63	58.15	876.19	1,025.17	926.77	60.54	1,049.29	744.42	883.86	1,116.26	862.21	983.13	1,001.02
Total current assets	959.14	707.25	599.91	887.84	835.56	826.01	782.25	859.27	839.71	727.93	855.81	897.58	881.05	881.05	693.12	573.85	355.73	332.75	320.49	331.65	374.60	378.32	404.42	468.48	468.48	448.49	316.96	293.73	293.73	308.25	295.39	319.45	319.45	321.61	314.82	328.58	328.58	383.63	383.63	301.25	301.25	467.47	467.47	217.32	201.11	224.57	257.83	257.83	330.78	240.04	277.63	296.22	296.22	392.03	392.03	442.52	442.52	430.29	410.41	471.02	538.81	565.11	661.39	749.21	749.21	783.18	733.72	733.72	777.21	821.36	1,116.64	1,151.39	1,055.48	1,062.79	1,358.38	1,112.14	1,133.48	1,325.85	973.03	1,097.07	1,189.10
Total non-current assets +	4,706.36	5,046.38	5,110.53	5,221.69	5,302.82	5,394.79	5,501.30	5,592.15	5,784.19	5,154.84	3,744.21	3,804.16	3,895.08	3,895.08	3,855.54	3,791.25	3,705.23	3,784.35	3,667.94	3,649.93	3,553.14	3,539.90	3,579.33	3,583.18	3,583.18	3,249.33	3,271.48	2,875.33	2,875.33	2,769.60	2,836.20	2,935.66	2,935.66	2,812.11	3,096.49	2,892.49	2,892.49	2,582.69	2,582.69	2,646.82	2,646.82	2,419.19	2,419.19	633.83	754.76	648.02	780.20	780.20	1,043.30	1,011.76	1,131.51	1,171.97	1,171.97	1,296.19	1,296.19	1,360.52	1,360.52	1,389.19	1,430.16	2,802.59	2,987.19	3,090.27	3,183.11	3,217.55	3,217.55	2,932.04	3,073.01	3,073.01	3,164.84	3,206.37	3,033.98	2,849.23	2,693.97	2,699.31	3,020.62	3,477.80	3,158.37	3,063.33	3,504.24	3,449.91	3,378.43
Property, plant and equipment, net		4,912.00	4,978.46	5,086.68	5,165.51	5,248.13	5,355.74				3,566.78	3,625.04	3,711.78	3,709.43	3,670.47	3,628.15	3,559.79	3,657.23	3,524.11	3,525.92	3,422.71	3,417.59	3,443.31	3,450.36	3,355.26	3,056.42	3,060.16	2,733.65	2,665.53	2,619.69	2,691.21	2,795.62	2,810.31	2,673.43	2,844.84	2,639.68	2,543.55	2,322.15	2,349.56	2,214.88	2,269.99	2,149.66	1,280.06	1,264.89	1,265.65
Goodwill	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	112.45	225.27	225.27	225.27	225.27	225.27	225.27	225.27	225.27	225.27				149.48	149.48
Intangible assets																															112.45	112.45	112.45	112.45	225.27	225.27	225.27	225.27	225.27	225.27	225.27	225.27
Long-term investments	20.15	8.79	8.78	9.48	9.31	11.79	11.51	11.47	13.60	12.39	12.27	13.96	12.74	16.30	13.67	6.51	0.46	0.56	0.56	0.56	1.34	1.28	2.90	4.16	17.65	15.75	16.88	14.91	14.07	13.89	18.66	11.03	9.49	4.45			4.50	4.36	4.00	4.00	4.00	0.42
Other non-current assets
Total assets	5,665.50	5,753.63	5,710.43	6,109.53	6,138.38	6,220.81	6,283.54	6,451.42	6,623.89	5,882.77	4,600.02	4,701.74	4,776.13	4,776.13	4,548.66	4,365.10	4,060.95	4,117.10	3,988.43	3,981.58	3,927.74	3,918.22	3,983.75	4,051.65	4,051.65	3,697.82	3,588.44	3,169.06	3,169.06	3,077.84	3,131.58	3,255.12	3,255.12	3,133.73	3,411.31	3,221.07	3,221.07	2,966.32	2,966.32	2,948.06	2,948.06	2,886.65	2,886.65	851.15	955.88	872.59	1,038.04	1,038.04	1,374.08	1,251.80	1,409.14	1,468.19	1,468.19	1,688.22	1,688.22	1,803.04	1,803.04	1,819.48	1,840.57	3,273.61	3,526.00	3,655.38	3,844.51	3,966.75	3,966.75	3,715.22	3,806.73	3,806.73	3,942.05	4,027.73	4,150.62	4,000.61	3,749.45	3,762.09	4,379.00	4,589.94	4,291.85	4,389.18	4,477.27	4,546.98	4,567.53

Total current liabilities +	471.50	494.71	438.30	473.48	457.90	595.65	547.68	621.81	479.11	409.05	476.94	467.57	391.66	391.66	424.61	542.84	538.13	292.68	267.47	426.68	273.26	281.36	363.39	666.34	666.34	848.12	525.83	237.90	237.90	214.22	224.27	238.42	238.42	222.00	213.69	197.45	197.45	182.75	182.75	232.83	232.83	242.04	242.04	159.70	244.14	172.36	324.36	324.36	173.76	323.14	134.89	130.28	130.28	186.62	186.62	193.68	193.68	173.16	167.38	351.53	406.66	450.40	432.34	514.31	514.31	605.36	586.76	586.76	627.04	710.93	834.10	801.30	670.28	590.23	494.50	443.92	356.77	382.98	427.60	466.10	427.29
Accounts payable		10.61				5.99		111.13	7.80	7.80	64.21	63.40	7.99	7.99		11.89	8.66	2.33	4.93	5.63	5.63	7.86	9.61	10.48	10.48	13.04	18.99	13.89	13.89	22.21	14.87	27.58	27.58	11.81		7.75	7.75	4.33	4.33	7.06	7.06	9.50	9.50	11.35		11.35		4.48	10.59	4.48	15.16			5.98	5.98		5.71	5.71	5.71		13.42	13.42				36.57			27.03	27.03			16.04	16.04		17.57		17.57			9.38
Short-term debt	279.59	320.52	293.56	317.63	319.40	461.47	403.30	456.17	325.65	263.10	366.13	363.62	278.88	259.38	258.03	417.98	443.72	207.39	175.31	334.96	181.39	179.44	236.34	550.13	550.13	727.34	423.12	148.04	148.04	132.33	146.40	159.34	159.34	156.39	144.05	134.18	134.18	123.87	123.87	156.30	156.30	147.37	147.37	78.98	183.05	83.59	245.52	245.52	106.45	305.40	75.62	73.82	73.82	72.77	72.77	75.07	75.07	75.29	75.33	266.54	299.35	350.21	314.64	302.05	302.05	409.64	457.16	457.16	493.72	536.76	582.83	527.28	368.39	276.42	246.12	310.27	252.66	251.05	301.20	337.18	287.68
Current portion of long-term debt	279.59	320.52	293.56	317.63	319.40	460.32	402.15	455.04	324.53	262.00	365.04	362.55	365.23	258.36	256.92	416.88	434.48	189.29	166.73	326.46	172.22	167.08	220.89	532.29	494.40	438.96	129.24	128.09	122.55	120.48	124.20	122.24	121.32	113.08	101.98	1,695.14	1,537.81	67.37	1,456.32	1,447.00	1,417.00	57.58
Deferred revenue
Other current liabilities	191.91	174.19	144.73	155.85	138.50	128.20	144.38	54.51	153.46	145.95	46.61	40.55	104.79	124.29	166.58	112.98	85.75	126.22	87.24	86.08	85.27	93.39	117.45	105.73	105.73	107.03	83.73	75.97	75.97	58.95	63.01	51.50	51.50	53.06	69.64	55.52	55.52	52.88	52.88	69.47	69.47	84.11	84.11	80.72	61.09	74.43	78.84	78.84	56.62	13.26	43.98	56.46	56.46	101.13	101.13	118.61	118.61	97.87	64.37	84.99	107.31	100.18	117.70	212.26	212.26	143.71	129.60	129.60	133.32	131.00	251.27	274.03	301.89	284.43	248.38	100.29	104.10	131.93	126.40	128.92	139.60
Total non-current liabilities +	2,353.22	2,748.04	2,946.92	3,269.83	3,351.64	3,284.97	3,387.90	3,403.82	3,768.33	3,196.37	1,897.19	1,937.87	2,116.89	2,116.89	2,096.46	1,915.79	1,839.13	2,171.88	2,138.81	1,941.45	2,014.03	2,025.31	1,998.71	1,719.51	1,719.51	1,339.49	1,682.71	1,716.27	1,716.27	1,699.41	1,768.86	1,880.75	1,880.75	1,724.10	1,760.81	1,564.17	1,564.17	1,283.80	1,283.80	1,293.86	1,293.86	1,198.28	1,198.28	465.93	711.77	484.63	836.94	836.94	1,193.50	990.45	1,318.90	1,346.11	1,346.11	1,370.45	1,370.45	1,412.47	1,412.47	1,425.21	1,459.71	2,364.45	2,393.63	2,436.52	2,634.11	2,625.81	2,625.81	2,359.11	2,472.22	2,472.22	2,574.84	2,607.94	2,624.04	2,585.94	2,583.38	2,725.90	3,321.22	2,936.34	3,420.23	3,362.54	2,812.10	2,838.74	2,870.11
Long-term debt	2,351.49	2,747.23	2,946.16	3,269.31	3,351.17	3,284.07	3,386.74	3,402.41	3,766.68	3,194.46	1,890.14	1,932.61	2,017.39	2,112.46	2,092.38	1,911.55	1,796.33	2,126.91	2,091.51	1,891.44	1,960.79	1,968.92	1,936.10	1,653.30	1,683.40	1,254.42	1,594.24	1,624.10	1,598.82	1,610.29	1,630.06	1,657.40	1,625.63	1,722.77	1,759.46	1,560.96	1,408.28	1,280.69	1,328.48	1,290.90	1,282.90	1,195.43	582.65	596.23	576.75
Capital lease obligations		0.00		0.13		1.60	1.83	2.07	2.30	2.53	2.77	2.99	3.19	3.40	3.74	3.95	50.80	52.70	54.97	57.28	59.92	65.00	72.98	77.72	71.43	372.39	381.22	110.93	112.78
Other non-current liabilities													3.32	2.05	1.45	1.40	1.24	0.99	0.92	1.24	2.50	3.74	5.08	6.33	8.57	1.06	1.14	1.20	1.18
Total liabilities	2,824.72	3,242.75	3,385.22	3,743.31	3,809.54	3,880.63	3,935.57	4,025.63	4,247.44	3,605.42	2,374.14	2,405.45	2,508.54	2,508.54	2,521.07	2,458.63	2,377.26	2,464.56	2,406.28	2,368.13	2,287.29	2,306.67	2,362.10	2,385.85	2,385.85	2,187.61	2,208.54	1,954.17	1,954.17	1,913.62	1,993.14	2,119.17	2,119.17	1,946.10	1,974.50	1,761.62	1,761.62	1,466.55	1,466.55	1,526.69	1,526.69	1,440.31	1,440.31	625.62	955.91	656.99	1,161.31	1,161.31	1,367.25	1,313.59	1,453.79	1,476.39	1,476.39	1,557.07	1,557.07	1,606.15	1,606.15	1,598.37	1,627.09	2,715.98	2,800.29	2,886.92	3,066.44	3,140.12	3,140.12	2,964.47	3,058.98	3,058.98	3,201.88	3,318.87	3,458.15	3,387.24	3,253.66	3,316.12	3,815.72	3,380.26	3,776.99	3,745.52	3,239.71	3,304.84	3,297.39

Total stockholders' equity +	2,841.25	2,510.88	2,325.69	2,366.69	2,329.31	2,340.65	2,348.44	2,426.26	2,376.93	2,277.82	2,226.35	2,296.76	2,268.05	2,268.05	2,028.06	1,906.94	1,684.16	1,653.01	1,582.63	1,613.93	1,640.92	1,612.03	1,621.30	1,665.51	1,665.51	1,509.98	1,379.68	1,214.67	1,214.67	1,163.80	1,138.14	1,135.74	1,135.74	1,187.31	1,436.66	1,459.46	1,459.46	1,499.60	1,499.60	1,421.49	1,421.49	1,446.28	1,446.28	224.96	-0.41	215.19	-123.76	-123.76	1.05	-66.85	-54.51	-18.73	-18.73	119.68	119.68	184.83	184.83	208.99	200.98	544.69	712.39	755.13	767.04	815.98	815.98	741.34	739.09	739.09	732.85	702.22	686.73	608.07	491.17	445.97	563.28	668.56	514.86	643.65	729.49	744.69	786.22
Common stock and paid-in capital	1,831.92	827.28	827.72	1,832.99	1,833.09	1,833.19	1,832.01	1,832.27	828.39	827.73	1,831.94	1,831.99	1,839.54	1,831.86	1,831.90	1,831.83	1,656.14	1,656.14	1,605.55	1,603.64	1,604.01	1,604.01	1,604.09	1,604.10	1,604.10	1,684.81	1,643.65	1,468.67	1,468.67	1,458.92	1,458.64	1,458.48	1,458.48	1,459.81	1,460.73	1,456.91	1,423.87	1,465.53	1,465.53	1,364.40	1,364.40	1,365.07	1,365.07	1,056.26	865.68	1,063.91	760.48	760.48	747.41	757.74	666.73	666.06	666.06	665.44	665.44	189.12	189.12	664.83	664.00	664.04	664.02	663.73	652.01	654.82	654.82	663.31	739.09	739.09	687.45	656.82	686.73	608.07	491.17	445.97	563.28	668.56	514.86	643.65	729.49	744.69	786.22
Retained earnings	1,009.33	1,683.60	1,497.97	533.70	496.23	507.47	516.43	594.00	1,548.54	1,450.09	394.42	464.77	428.51	436.20	196.16	75.12	28.02	-3.13	-22.92	10.28	36.91	8.02	17.20	61.41	61.41	-174.83	-263.97	-254.01	-254.01	-295.12	-320.50	-322.74	-322.74	-272.50	-24.07	2.56	35.59	34.07	34.07	57.08	57.08	81.21	81.21	-831.29	-866.09	-848.72	-884.24	-884.24	-746.36	-824.59	-721.24	-684.80	-684.80	-545.77	-545.77	-4.29	-4.29	-455.84	-463.01	-119.35	48.37	91.40	115.03	161.16	161.16	78.03			45.40	45.40
Common shares outstanding	223	223	223	223	223	223	223	223	223	223	223	223	222	222	224	205	204	198	195	205	198	198	197	198	198	169	166	166	166	169	170	176	176	170	172	176	176	153	153	159	159	156	156	39	25	39	20	20	19	19	16	16	16	16	16	16	16	16	16	16	16	15	16	16	16	16	16	16	16	16	16	16	15	15	16	15	15	15	15	15	15

Balance Sheet - Frontline plc (FRO)

Balance Sheet - Frontline plc (FRO)