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 +	78.78	67.07	32.58	80.58	34.81	83.03	24.74	7.80	20.10	5.63	5.89	24.30	4.02	11.06	16.25	195.60	97.84	8.65	5.12	2.65
Cash and cash equivalents	78.78	74.44	32.58	80.58	34.81	80.34	24.74	7.80	20.10	5.63	5.89	24.30	4.02	11.06	16.25	195.60	97.84	8.65	5.12	2.65
Short-term investments		-7.37				2.69			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	543.12	536.75	578.72	597.96	567.92	600.18	483.35	521.88	558.45	392.50	393.37	532.92	354.60	356.26	335.15	167.97	140.04	200.19	183.59	183.66
Inventories	398.03	393.90	454.39	461.85	331.35	309.68	351.40	507.44	315.73	185.40	184.51	192.35	135.89	177.40	130.13	38.82	39.79	48.52	53.38	41.78
Other current assets	57.94	63.47	69.48	71.37	69.78	57.78	58.09	59.37	62.80	63.02	57.01	53.58	49.50	51.54	47.80	23.52	22.43	22.16	25.26	21.50
Total current assets	1,077.86	1,068.56	1,135.16	1,211.76	1,003.87	1,047.97	917.58	1,096.49	957.08	646.56	640.78	803.15	544.01	596.26	529.33	425.92	300.10	279.51	267.34	249.59
Total non-current assets +	4,958.23	4,783.39	4,587.04	4,343.17	4,395.20	4,876.20	5,161.52	4,775.11	4,170.35	3,656.94	3,515.49	3,338.76	3,138.51	3,056.87	2,431.08	1,369.02	1,335.87	1,296.83	1,193.64	1,046.14
Property, plant and equipment, net	4,291.33	4,181.96	4,013.32	3,787.97	3,678.52	3,917.07	3,777.11	3,539.80	2,959.27	2,921.37	2,778.98	2,589.50	2,370.80	2,315.17	1,822.17	1,118.16	1,085.06	990.93	906.10	766.61
Goodwill	438.75	438.75	438.75	438.75	438.75	657.80	953.83	953.83	935.14	598.13	586.72	591.41	591.41	596.03	483.47	228.87	228.87	230.77	229.29	223.43
Intangible assets	30.17	34.41	42.93	51.46	60.07	68.98	210.68	224.20	232.81	87.31	586.72	591.41	591.41	596.03	483.47	228.87	228.87	230.77	229.29	223.43
Long-term investments	3.19	2.90	2.58	2.17	2.13	2.69	2.03	2.50	1.89	2.62	2.09	2.54		1.81	3.68	3.34
Other non-current assets
Total assets	6,036.08	5,851.95	5,722.20	5,554.92	5,399.06	5,924.17	6,079.10	5,871.59	5,127.43	4,303.50	4,156.27	4,141.91	3,682.52	3,653.13	2,960.41	1,794.94	1,635.96	1,526.10	1,430.48	1,271.12

Total current liabilities +	706.52	734.75	675.80	642.20	543.77	466.03	514.12	607.78	480.31	358.34	361.92	594.03	345.99	355.02	358.80	160.26	137.10	173.07	191.42	166.87
Accounts payable	218.61	251.35	269.38	278.08	199.09	162.51	206.78	278.06	222.01	134.57	132.80	222.02	177.38	156.76	158.86	71.35	52.09	78.02	100.91	88.21
Short-term debt	53.12	43.95	41.41	39.74	35.84	32.79	27.34	0.02	0.00	18.77	17.09	116.70	15.08	65.00	39.01	0.13	0.04	1.24	1.37	-42.37
Current portion of long-term debt	7.36	8.23	8.07	3.29	1.93	0.04	0.02	0.02	0.00	722.80	774.85	116.70
Deferred revenue
Other current liabilities	232.62	200.96	228.95	174.58	191.34	180.49	197.06	208.11	186.97	169.00	170.73	187.34	116.84	103.27	156.82	74.08	67.47	89.05	79.96	66.63
Total non-current liabilities +	1,946.76	1,763.95	1,859.73	1,867.56	1,966.51	2,370.59	2,193.39	2,047.51	1,532.90	1,532.29	1,515.15	1,282.97	1,314.38	1,591.05	1,202.44	475.54	442.76	459.48	466.25	493.86
Long-term debt	911.92	866.72	1,008.53	1,076.33	1,161.43	1,468.55	1,369.75	1,410.17	992.40	722.80	774.85	600.00	749.15	1,070.11	763.00	200.01	200.20	246.06	296.02	309.52
Capital lease obligations	215.62	183.90	172.15	178.58	193.57	196.25	166.78
Other non-current liabilities	10.58	9.59	15.83	23.21	230.92	295.20	235.44	94.56	72.04	90.44	66.51	87.20		94.85	92.10	43.76
Total liabilities	2,653.29	2,498.70	2,535.52	2,509.76	2,510.28	2,836.62	2,707.51	2,655.29	2,013.20	1,890.63	1,877.07	1,877.00	1,660.36	1,946.07	1,506.25	635.80	579.87	682.79	688.17	660.72

Total stockholders' equity +	3,380.51	3,351.81	3,185.43	3,042.88	2,886.32	3,084.31	3,368.62	3,213.19	3,110.82	2,412.87	2,279.20	2,254.04	2,010.69	1,694.97	1,442.53	1,156.10	1,052.46	890.05	769.83	632.00
Common stock and paid-in capital	47.57	373.44	493.77	574.15	539.89	490.91	502.68	489.60	463.88	70.63	78.37	279.89	318.55	255.89	212.88	109.48	122.10	85.63	122.14	107.64
Retained earnings	3,332.94	2,978.37	2,691.67	2,468.73	2,346.44	2,593.39	2,865.94	2,723.59	2,646.94	2,342.24	2,200.83	1,974.15	1,692.14	1,439.08	1,229.64	1,046.62	930.37	804.43	647.69	524.35
Common shares outstanding	56	58	60	60	60	60	60	60	55	54	55	57	57	56	54	53	53	54	54	53

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 +	58.01	58.01	47.03	68.38	51.08	74.44	67.07	203.97	140.37	32.58	42.12	36.60	26.70	80.58	36.99	25.10	32.40	34.81	54.38	53.05	52.33	83.03	119.59	108.47	322.57	24.74	9.43	22.52	7.29	7.80	3.62	4.20	7.01	20.10	4.83	1.58	2.76	5.63	5.38	2.86	1.72	5.89	2.52	4.99	4.49	24.30	3.68	2.93	19.24	4.02	6.48	5.26	3.84	11.06	5.14	5.81	5.05	16.25	8.37	7.33	172.09	195.60	149.20	140.75	121.36	97.84	39.76	8.48	6.04	8.65	1.94	6.12	3.69	5.12	3.93	23.45	2.77	2.65	4.12	1.28	23.17
Cash and cash equivalents	58.01	58.01	47.03	68.38	51.08	74.44	67.07	53.54	75.22	32.58	42.12	36.60	26.70	80.58	36.99	25.10	32.40	34.81	54.38	53.05	52.33	80.34	119.59	108.47	322.57	24.74	9.43	22.52	7.29	7.80	3.62	4.20	7.01	20.10	4.83	1.58	2.76	5.63	5.38	2.86	1.72	5.89	2.52	4.99	4.49	24.30	3.68	2.93	19.24	4.02	6.48	5.26	3.84	11.06	5.14	5.81	5.05	16.25	8.37	7.33	172.09	195.60	149.20	140.75	121.36	97.84	39.76	8.48	6.04	8.65	1.94	6.12	3.69	5.12	3.93	23.45	2.77	2.65	4.12	1.28	23.17
Short-term investments								150.43	65.15													2.69									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
Accounts receivable, net	536.35	603.31	619.97	626.45	553.62	536.75	590.49	597.83	529.14	578.72	568.57	559.75	636.03	597.96	616.02	572.61	546.58	567.92	540.39	517.85	519.02	600.18	561.68	576.86	643.30	483.35	482.20	550.53	562.16	521.88	512.09	564.95	596.51	558.45	511.21	382.28	389.41	392.50	327.09	360.18	353.08	393.37	411.76	429.59	472.41	532.92	489.56	466.85	457.89	354.60	340.76	377.62	366.75	356.26	334.40	332.65	338.49	335.15	315.36	267.04	171.99	167.97	182.07	153.94	154.71	140.04	145.06	153.73	161.41	200.19	219.90	214.68	193.37	183.59	192.96	190.40	189.39	183.66	176.56	172.83	137.36
Inventories	418.08	418.08	423.98	426.27	434.71	393.90	434.15	445.30	446.80	454.39	505.51	504.51	475.22	461.85	392.47	370.39	360.46	331.35	308.82	325.55	326.48	309.68	321.43	335.96	341.50	351.40	410.26	428.26	491.57	507.44	453.17	384.01	372.18	315.73	323.40	180.84	173.93	185.40	179.11	187.72	186.93	184.51	185.94	191.06	195.73	192.35	164.84	135.93	122.01	135.89	138.44	139.55	164.73	177.40	166.61	170.85	135.45	130.13	126.32	116.87	35.84	38.82	37.32	37.01	36.48	39.79	40.07	44.59	48.31	48.52	50.66	49.47	49.48	53.38	47.21	40.08	41.50	41.78	40.39	38.32	22.52
Other current assets	62.73	62.73	68.86	63.93	62.88	63.47	72.62	69.95	124.32	69.48	79.38	67.79	62.42	71.37	80.90	84.16	75.90	69.78	75.00	66.70	60.69	57.78	58.02	57.02	60.64	58.09	56.65	52.95	57.24	59.37	85.64	82.17	80.96	62.80	51.33	38.95	43.49	63.02	67.17	69.78	56.28	57.01	70.77	50.98	50.93	53.58	56.62	55.69	55.84	49.50	49.50	44.74	50.47	51.54	48.88	45.23	48.99	47.80	46.50	31.47	28.86	23.52	22.97	22.07	24.19	22.43	21.42	22.82	21.96	22.16	29.53	33.24	28.41	25.26	22.19	21.01	19.75	21.50	27.79	24.51	22.94
Total current assets	58.01	1,142.14	1,159.83	1,185.03	1,102.28	1,068.56	1,164.33	1,166.62	1,175.48	1,135.16	1,195.57	1,168.66	1,200.37	1,211.76	1,126.38	1,052.26	1,015.33	1,003.87	978.59	963.14	958.52	1,047.97	1,060.72	1,078.31	1,368.01	917.58	958.53	1,054.26	1,118.25	1,096.49	1,054.52	1,035.33	1,056.65	957.08	890.76	603.65	609.59	646.56	578.75	620.53	598.01	640.78	670.98	676.63	723.56	803.15	714.71	661.41	654.98	544.01	535.18	567.17	585.79	596.26	555.03	554.55	527.97	529.33	496.55	422.71	408.78	425.92	391.56	353.77	336.75	300.10	246.30	229.62	237.73	279.51	302.02	303.51	274.94	267.34	266.29	274.94	253.40	249.59	248.86	236.94	206.00
Total non-current assets +	4,977.07	4,977.07	4,903.73	4,894.93	4,912.32	4,783.39	4,706.39	4,699.28	4,600.36	4,587.04	4,487.31	4,405.92	4,374.38	4,343.17	4,329.92	4,352.90	4,367.46	4,395.20	4,411.29	4,804.67	4,829.57	4,876.20	4,920.40	4,938.70	4,769.56	5,161.52	5,169.35	5,178.63	5,182.44	4,775.11	4,799.81	4,793.94	4,657.85	4,170.35	4,309.65	3,621.71	3,647.70	3,656.94	3,645.08	3,648.28	3,510.98	3,515.49	3,494.96	3,477.88	3,428.33	3,338.76	3,237.42	3,206.48	3,150.73	3,138.51	3,126.13	3,157.14	3,112.30	3,056.87	2,450.00	2,511.74	2,452.90	2,431.08	2,369.96	1,699.02	1,435.31	1,369.02	1,366.88	1,351.86	1,344.86	1,335.87	1,337.23	1,317.55	1,288.31	1,246.59	1,240.64	1,229.87	1,191.26	1,163.13	1,140.99	1,126.59	1,106.19	1,021.53	1,020.36	970.82	862.05
Property, plant and equipment, net		4,291.33	4,303.47	4,292.09	4,307.20	4,181.96	4,148.85				3,937.22	3,850.44	3,665.51	3,787.97	3,640.69	3,812.62	3,660.31	3,678.52	3,705.25	4,027.72	3,881.27	3,917.07	3,958.14	3,976.03	3,934.12	3,777.11	3,793.73	3,796.42	3,792.44	3,539.80	3,561.50	3,549.07	3,443.87	2,959.27	3,096.11	2,889.01	2,916.00	2,921.37	2,918.92	2,917.25	2,783.51	2,778.98	2,754.36	2,731.66	2,683.03	2,589.50	2,485.43	2,452.08	2,393.78	2,370.80	2,367.05	2,383.96	2,345.43	2,315.17	1,963.85	1,903.28	1,847.09	1,822.17	1,764.17	1,234.33	1,176.75	1,118.16	1,117.69	1,102.29	1,094.69	1,085.06	1,083.70	1,063.59	1,033.76	990.93	984.41	971.31	935.11	906.10	880.24	870.31	847.78	766.61	749.32	703.78	667.85
Goodwill	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	438.75	657.80	657.80	657.80	657.80	657.83	704.10	953.83	953.83	953.83	953.83	953.83	960.01	961.75	935.76	935.14	919.28	598.13	598.13	598.13	587.70	587.70	586.72	586.72	588.24	591.41	591.41	591.41	591.41	591.41	591.41	591.41	591.36	599.00	595.23	596.03	486.15	483.89	483.01	483.47	478.92	369.33	237.14	228.87	228.87	228.87	228.87	228.87	230.77	230.77	230.77	230.77	230.73	230.74	229.29	229.29	229.12	225.33	225.28	223.43	223.34	221.23	165.24
Intangible assets	27.98	27.98	30.96	33.12	32.28	34.41	36.54	38.67	40.80	42.93	45.06	47.19	49.33	51.46	53.62	55.77	57.93	60.07	62.23	64.40	66.65	68.98	71.31	73.56	73.69	210.68	210.17	214.97	219.70	224.20	228.96	233.97	228.02	232.81	919.28	598.13	598.13	685.44	587.70	587.70	586.72	586.72	588.24	591.41	591.41	591.41	591.41	591.41	591.41	591.41	591.36	599.00	595.23	596.03	486.15	483.89	483.01	483.47	478.92	369.33	237.14	228.87	228.87	228.87	228.87	228.87	230.77	230.77	230.77	230.77	230.73	230.74	229.29	229.29	229.12	225.33	225.28	223.43	223.34	221.23	165.24
Long-term investments		3.19				2.90				2.58				2.17				2.13				2.69				2.03				2.50				1.89				2.62				2.09				2.54				2.16				1.81				3.68				3.34
Other non-current assets
Total assets	58.01	6,119.20	6,063.56	6,079.97	6,014.60	5,851.95	5,870.72	5,865.90	5,775.84	5,722.20	5,682.88	5,574.58	5,574.75	5,554.92	5,456.30	5,405.16	5,382.79	5,399.06	5,389.88	5,767.82	5,788.09	5,924.17	5,981.12	6,017.01	6,137.58	6,079.10	6,127.89	6,232.89	6,300.69	5,871.59	5,854.33	5,829.28	5,714.50	5,127.43	5,200.42	4,225.36	4,257.29	4,303.50	4,223.83	4,268.82	4,108.99	4,156.27	4,165.94	4,154.50	4,151.89	4,141.91	3,952.13	3,867.88	3,805.70	3,682.52	3,661.31	3,724.31	3,698.09	3,653.13	3,125.61	3,066.29	2,980.87	2,960.41	2,866.51	2,121.72	1,844.09	1,794.94	1,758.44	1,705.63	1,681.61	1,635.96	1,583.54	1,547.16	1,526.04	1,526.10	1,542.66	1,533.38	1,466.20	1,430.48	1,407.28	1,401.53	1,359.60	1,271.12	1,269.22	1,207.75	1,068.05

Total current liabilities +	717.46	717.46	683.77	679.46	698.58	734.75	697.98	684.62	650.39	675.80	635.85	656.30	614.79	642.20	570.56	541.37	513.84	543.77	512.20	498.22	453.44	466.03	450.07	478.70	496.33	514.12	516.99	526.03	582.72	607.78	567.93	556.32	531.16	480.31	462.19	341.99	333.54	358.34	317.57	344.45	327.58	361.92	390.34	387.79	410.08	594.03	459.14	470.51	440.13	345.99	325.25	401.09	363.93	355.02	327.66	393.33	369.25	358.80	333.35	239.14	157.64	160.26	152.09	139.41	151.66	137.10	132.51	138.30	150.60	173.07	193.44	185.38	195.97	191.42	173.17	156.91	172.70	166.87	156.45	155.94	147.88
Accounts payable	263.11	263.11	222.69	250.06	272.16	251.35	248.90	266.82	249.64	269.38	258.13	279.52	278.47	278.08	241.62	234.64	218.91	199.09	181.31	188.72	175.89	162.51	156.95	177.29	227.02	206.78	212.28	212.15	275.57	278.06	250.68	263.47	251.92	222.01	214.11	142.37	144.48	134.57	117.94	134.48	125.81	132.80	158.15	162.43	166.63	222.02	210.45	209.02	168.34	177.38	156.26	165.50	148.66	156.76	131.77	139.80	148.62	158.86	148.99	123.78	81.92	71.35	62.07	64.37	60.14	52.09	52.79	64.42	68.88	78.02	102.93	102.15	100.46	100.91	90.65	87.17	86.27	88.21	79.51	81.21	79.80
Short-term debt		48.31	51.61	44.42	42.75	43.95	42.00	42.37	41.24	41.41	41.78	40.58	36.87	39.74	37.09	38.87	37.55	35.84	34.80	33.38	33.16	32.79	32.70	33.77	51.82	27.34	58.02	58.86	57.19	0.02	0.51	0.02	0.03	0.00	2.40	0.39	6.39	18.77	0.13	3.17	3.17	17.09	1.67	1.11	14.89	116.70	3.08	1.49	15.44	15.08	11.39	78.00	71.50	65.00	58.50	111.63	71.04	39.01	32.57	0.07	0.12	0.13	0.03	0.03	0.03	0.04	0.36	0.37	1.24	1.24	1.25	1.24	1.41	1.37	1.02	0.91	0.95	0.84	0.84	0.84	0.10
Current portion of long-term debt	6.09	7.36	7.28	6.43	7.34	8.23	8.17	8.97		8.07	9.61	7.45	3.98	3.29	3.60	4.21	3.10	1.93	1.98	1.42	0.43	0.04	0.16	0.01	0.02	0.02	0.02	0.01	0.02			1,442.53	1,423.29	992.41	1.50	591.54	674.55	722.80				774.85				116.70
Deferred revenue
Other current liabilities		200.85	219.58	203.52	190.41	200.96	217.21	211.28	206.07	197.39	199.12	205.25	173.99	174.58	209.72	198.19	188.30	191.34	228.38	231.60	198.49	180.49	228.76	230.30	153.86	197.06	167.40	166.39	147.55	208.11	237.13	228.79	196.06	186.97	203.83	170.90	154.14	169.00	164.28	173.04	164.03	170.73	191.10	180.95	181.02	187.34	176.73	193.22	207.43	116.84	121.73	121.97	105.20	103.27	110.65	107.87	110.86	117.26	113.07	71.63	61.08	74.08	70.74	60.86	62.96	67.47	63.96	60.16	67.36	82.04	77.38	67.59	73.24	73.19	71.59	64.41	72.29	71.64	74.41	73.57	57.74
Total non-current liabilities +	1,985.06	1,985.06	2,016.55	2,010.62	1,988.26	1,763.95	1,869.14	1,918.60	1,908.70	1,859.73	1,888.95	1,805.47	1,874.82	1,867.56	1,910.37	1,934.04	1,957.09	1,966.51	2,031.46	2,164.26	2,245.90	2,370.59	2,452.69	2,486.33	2,516.72	2,193.39	2,236.40	2,384.69	2,452.56	2,047.51	2,053.26	2,085.27	2,041.47	1,532.90	1,862.10	1,405.97	1,490.08	1,532.29	1,519.51	1,573.69	1,464.74	1,515.15	1,521.92	1,510.87	1,511.89	1,282.97	1,238.55	1,223.26	1,274.66	1,314.38	1,423.81	1,487.06	1,564.72	1,591.05	1,177.24	1,111.73	1,101.45	1,147.45	1,115.40	639.74	488.74	475.54	480.62	453.61	447.07	442.76	446.91	442.52	450.44	459.48	460.03	480.48	459.94	466.25	498.97	546.05	523.00	469.24	482.35	442.82	343.57
Long-term debt	977.29	911.92	1,041.63	1,111.33	1,091.03	866.72	970.42	1,039.12		1,008.53	1,058.25	990.95	1,075.66	1,076.33	1,114.86	1,131.85	1,151.64	1,161.43	1,206.19	1,274.26	1,348.90	1,468.55	1,578.19	1,642.83	1,702.48	1,369.75	1,434.42	1,594.70	1,667.46	1,410.17	1,399.42	1,442.51	1,423.27	992.40	1,031.03	591.54	674.55	722.80	726.00	798.69	712.16	778.83	810.45	808.30	818.90	600.00	649.35	649.30	708.00	749.15	860.93	943.24	1,031.96	1,070.11	723.47	687.91	701.95	763.00	764.31	319.70	200.00	200.01	200.12	200.16	200.19	200.20	200.04	210.04	225.05	246.06	267.92	297.65	281.82	296.02	332.71	382.74	359.63	309.52	325.97	284.59	200.51
Capital lease obligations	201.64	215.62	203.58	180.09	181.67	183.90	182.67	177.65	169.58	172.15	174.41	175.60	179.33	178.58	177.70	185.02	190.73	193.57	185.43	185.42	193.86	196.25	200.43	205.39	164.79	166.78	164.02	166.39	167.78
Other non-current liabilities	12.95	10.58	10.65	10.12	9.57	9.59	14.59	14.55	1,908.70	15.83	15.75	15.52	160.72	23.21	190.92	60.96	225.44	230.92	272.36	123.86	290.43	295.20	283.15	274.68	93.21	235.44	216.47	219.04	229.69	94.56	108.95	111.47	100.79	72.04	74.80	72.62	92.57	90.44	78.99	77.48	68.19	66.51	91.15	88.51	88.08	87.20	15.05	14.95	14.71	21.12	77.86	75.94	86.26	94.85	96.42	93.81	87.55	92.10	70.83	61.11	42.65	43.76	56.27	53.28
Total liabilities	-3,358.66	2,702.53	2,700.32	2,690.08	2,686.85	2,498.70	2,567.11	2,603.22	2,559.10	2,535.52	2,524.80	2,461.77	2,489.61	2,509.76	2,480.94	2,475.41	2,470.93	2,510.28	2,543.66	2,662.49	2,699.34	2,836.62	2,902.75	2,965.03	3,013.05	2,707.51	2,753.39	2,910.72	3,035.28	2,655.29	2,621.18	2,641.59	2,572.63	2,013.20	2,324.29	1,747.97	1,823.62	1,890.63	1,837.08	1,918.14	1,792.33	1,877.07	1,912.26	1,898.66	1,921.97	1,877.00	1,697.68	1,693.77	1,714.79	1,660.36	1,749.06	1,888.15	1,928.65	1,946.07	1,504.90	1,505.06	1,470.70	1,506.25	1,448.75	878.88	646.38	635.80	632.71	593.02	598.74	579.87	579.42	580.82	601.04	632.54	653.47	665.85	655.91	657.67	672.14	702.96	695.70	636.11	638.80	598.76	491.45

Total stockholders' equity +	3,416.68	3,414.27	3,361.18	3,388.07	3,326.04	3,351.81	3,302.33	3,261.46	3,215.65	3,185.43	3,156.89	3,110.64	3,082.93	3,042.88	2,973.06	2,927.39	2,909.46	2,886.32	2,843.75	3,101.69	3,085.27	3,084.31	3,075.26	3,048.88	3,124.53	3,368.62	3,371.52	3,319.15	3,262.34	3,213.19	3,229.91	3,184.35	3,138.50	3,110.82	2,872.68	2,473.89	2,430.17	2,409.32	2,379.52	2,343.54	2,306.40	2,268.81	2,242.77	2,245.04	2,219.12	2,254.04	2,243.24	2,162.87	2,079.85	2,010.69	1,900.89	1,824.72	1,757.47	1,694.97	1,608.68	1,548.78	1,498.07	1,442.53	1,406.15	1,235.61	1,190.62	1,156.10	1,122.52	1,109.51	1,079.70	1,052.46	1,000.83	963.05	921.52	890.05	886.12	864.54	807.44	769.83	732.24	695.52	661.05	632.00	627.23	606.05	573.39
Common stock and paid-in capital	2.54	0.13	120.05	239.44	271.68	373.44	366.77	415.87	453.92	493.77	527.13	543.85	573.50	574.15	541.64	535.06	545.58	539.89	508.27	501.48	495.25	490.91	504.07	505.18	507.06	502.68	508.36	503.98	494.45	489.60	481.88	478.14	460.88	463.88	457.06	86.88	68.94	67.08	69.64	65.66	67.47	67.98	92.63	151.74	183.90	279.89	337.14	333.49	325.47	318.55	273.01	265.97	261.81	255.89	227.49	220.65	217.48	212.88	232.68	114.88	111.58	109.48	107.53	125.20	124.66	122.10	99.66	96.90	89.09	85.63	119.67	139.87	123.10	122.14	118.90	116.61	112.27	107.64	126.82	131.23	121.91
Retained earnings	3,414.14	3,414.14	3,241.13	3,148.64	3,054.36	2,978.37	2,935.56	2,845.59	2,761.73	2,691.67	2,629.76	2,566.80	2,509.43	2,468.73	2,431.42	2,392.33	2,363.87	2,346.44	2,335.48	2,600.21	2,590.02	2,593.39	2,571.19	2,543.70	2,617.47	2,865.94	2,863.16	2,815.18	2,767.89	2,723.59	2,748.03	2,706.21	2,677.61	2,646.94	2,415.62	2,387.01	2,361.23	2,342.24	2,309.88	2,277.87	2,238.93	2,200.83	2,150.14	2,093.30	2,035.22	1,974.15	1,906.10	1,829.38	1,754.39	1,692.14	1,627.87	1,558.75	1,495.66	1,439.08	1,381.19	1,328.14	1,280.59	1,229.64	1,173.47	1,120.74	1,079.05	1,046.62	1,015.00	984.31	955.04	930.37	901.16	866.15	832.43	804.43	766.45	724.67	684.34	647.69	613.34	578.91	548.77	524.35	500.41	474.81	451.48
Common shares outstanding	54	54	56	56	57	58	58	59	59	59	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	60	59	59	55	54	54	54	54	54	53	54	54	55	56	57	57	57	57	57	57	57	56	56	56	56	56	55	55	53	53	53	53	54	54	53	53	53	53	53	54	54	54	53	54	54	53	53	54	54	53

Balance Sheet - KIRBY CORP (KEX)

Balance Sheet - KIRBY CORP (KEX)