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 +	867.77	995.73	543.31	314.87	481.49	511.19	184.85	295.53	490.02	916.79	310.90	505.57	628.27	818.83	396.40	322.37	279.32	105.46	113.34	81.22
Cash and cash equivalents	867.77	856.80	540.47	279.74	481.33	451.96	177.74	286.31	479.50	883.17	288.19	498.51	589.18	816.84	393.76	314.34	265.37	61.85	46.01	59.97
Short-term investments	0.00	138.93	2.83	35.14	0.16	59.23	7.10	9.22	10.52	33.62	22.71	7.05	39.09	1.99	2.64	8.03	13.95	43.61	67.33	21.25
Accounts receivable, net	278.70	109.94	99.95	67.04	50.75	56.76	35.11	65.24	59.60	41.42	48.24	78.72	49.20	87.04	20.24	20.42	17.24	36.11	28.72	23.23
Inventories	296.62	279.00	235.89	198.87	178.16	164.14	163.23	137.89	168.84	120.83	175.63	223.41	244.04	220.77	164.06	147.26	129.20	86.97	57.52	35.70
Other current assets	2.05	97.47	50.13	51.68	17.83	22.01	52.67	16.04	19.06	13.14	37.48	39.54	40.30	25.52	77.46	75.05	14.80	0.18	71.23	36.51
Total current assets	1,445.15	1,482.14	930.41	632.46	728.24	754.10	435.86	514.70	737.52	1,092.18	572.24	847.23	961.80	1,152.16	658.16	565.10	490.56	228.71	203.49	155.40
Total non-current assets +	5,269.91	4,353.46	4,057.23	3,825.46	4,202.50	4,132.74	4,213.06	4,114.23	4,352.81	3,704.13	4,892.08	6,546.41	6,273.44	6,775.97	3,302.25	3,214.81	2,945.55	676.66	388.23	371.62
Property, plant and equipment, net	4,885.56	4,118.78	3,755.56	3,596.26	4,003.21	3,998.49	4,088.20	3,988.48	4,227.40	3,645.83	4,747.76	5,963.61	5,684.38	5,868.74	2,847.91	2,793.72	2,580.82	668.31	377.71	311.08
Goodwill	92.42	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	0.00	50.28	526.30	526.30	839.71	365.93	365.93	324.94	2.24	2.24	2.24
Intangible assets			0.47						92.59		50.28	526.30	526.30	839.71	365.93	365.93	324.94	2.24	2.24	2.24
Long-term investments	163.59	33.24	105.97	61.61	59.85	0.00			22.90	48.30			10.95
Other non-current assets
Total assets	6,715.05	5,835.59	4,987.63	4,457.92	4,930.73	4,898.98	4,648.92	4,628.93	5,090.33	4,797.92	5,464.32	7,393.64	7,235.24	7,928.13	3,960.41	3,779.91	3,436.11	905.37	591.71	527.02

Total current liabilities +	787.63	412.17	274.22	210.94	206.65	262.04	221.72	141.70	114.14	90.71	236.82	201.06	227.81	234.91	249.40	254.22	218.01	43.90	105.87	53.24
Accounts payable	200.59	112.58	93.33	74.91	71.01	65.06	67.11	38.97	60.08	43.71	97.35	83.57	106.10	101.51	67.06	55.79	17.24	42.66	39.94	29.27
Short-term debt	53.89	4.70	5.02	4.78	7.23	77.96	76.58	2.98	593.78	591.59	589.40	16.34	16.40	10.34	81.03	98.52	56.50	0.14	65.42	15.70
Current portion of long-term debt	47.97					66.67	66.67		593.78	591.59	589.40	603.54	601.41
Deferred revenue
Other current liabilities	532.71	219.80	152.05	127.13	109.23	108.02	-8.95	99.55	54.06	46.99	139.47	94.92	98.87	103.46	61.06	89.91	144.27	1.10	0.51	8.27
Total non-current liabilities +	1,652.14	1,534.97	1,201.45	1,046.11	1,084.16	980.49	953.38	1,140.14	1,252.70	1,135.75	1,306.07	1,614.67	1,512.57	1,479.89	399.76	522.44	551.34	64.86	36.69	77.88
Long-term debt	1,227.08	923.00	641.69	494.41	489.76	434.47	413.07	595.98	593.78	591.59	589.40	587.20	585.01	582.97		68.14	134.53		0.14	50.50
Capital lease obligations	14.60	14.72	17.11	16.94	22.12	25.96	25.06	6.54
Other non-current liabilities
Total liabilities	2,439.77	1,947.15	1,475.67	1,257.05	1,290.81	1,242.53	1,175.11	1,281.84	1,366.84	1,226.46	1,542.89	1,815.73	1,740.38	1,714.79	649.16	776.65	769.35	108.75	142.56	131.12

Total stockholders' equity +	4,271.50	3,896.59	3,518.15	3,204.07	3,570.37	3,615.58	3,414.51	3,283.67	3,723.48	3,571.46	3,921.44	5,272.50	5,221.74	5,929.24	3,254.76	2,967.23	2,640.61	791.82	449.16	395.91
Common stock and paid-in capital	5,840.72	6,089.75	6,006.57	5,797.12	5,809.59	5,740.90	5,644.38	5,594.13	5,672.05	5,499.49	5,505.31	5,326.30	5,365.14	5,334.36	2,872.04	2,838.64	2,691.73	945.34	766.32	749.38
Retained earnings	-1,569.22	-2,193.16	-2,488.42	-2,593.05	-2,239.23	-2,125.33	-2,229.87	-2,310.45	-1,948.57	-1,928.02	-1,583.87	-53.80	-143.40	594.88	382.72	128.59	-51.12	-153.52	-317.16	-353.47
Common shares outstanding	205	206	195	183	180	175	162	159	151	143	143	143	143	138	110	109	78	71	69	68

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 +	629.72	867.77	1,042.92	1,080.97	978.14	995.73	677.76	596.09	517.06	543.31	474.46	455.94	262.61	314.73	304.32	370.70	433.91	481.49	460.52	410.73	533.97	511.19	504.56	444.96	366.47	184.85	138.22	123.62	230.17	295.53	387.82	433.52	463.83	490.02	551.26	799.00	919.07	916.79	409.10	172.41	262.84	310.90	404.78	460.22	503.68	505.57	566.81	589.16	622.52	628.27	728.60	746.03	830.89	818.83	274.45	320.01	391.09	396.40	360.82	307.20	300.98	322.37	340.97	333.04	298.70	279.32	160.41	149.87	122.57	105.46	64.95	102.01	85.58	113.34	78.75	111.18	89.67	81.22	81.05	124.59	138.82
Cash and cash equivalents	629.72	867.77	1,042.92	1,080.97	978.14	856.80	676.59	594.96	514.22	540.47	474.34	455.79	262.45	279.61	239.65	310.46	374.02	481.33	438.67	409.73	530.90	451.96	451.00	435.47	308.78	177.74	129.98	115.11	220.78	286.31	378.34	423.17	454.20	479.50	539.79	483.34	642.62	883.17	364.30	125.65	230.96	288.19	384.30	446.13	445.61	498.51	539.49	559.50	614.18	589.18	665.84	522.16	668.62	816.84	271.40	314.59	386.90	393.76	356.54	305.64	294.12	314.34	339.40	306.98	283.14	265.37	149.55	135.72	107.95	61.85	51.57	96.38	79.95	46.01	56.90	75.88	61.18	59.97	81.05	124.59	138.82
Short-term investments		0.00	0.00	0.00	0.00	138.93	1.17	1.13	2.85	2.83	0.12	0.15	0.15	35.12	64.68	60.24	59.89	0.16	21.85	1.00	3.07	59.23	53.56	9.49	57.69	7.10	8.25	8.51	9.39	9.22	9.47	10.35	9.63	10.52	11.47	315.65	276.45	33.62	44.80	46.76	31.88	22.71	20.48	14.10	58.08	7.05	27.32	29.66	8.34	39.09	62.76	223.88	162.28	1.99	3.05	5.42	4.19	2.64	4.27	1.56	6.86	8.03	1.56	26.06	15.56	13.95	10.85	14.15	14.62	43.61	13.38	5.64	5.64	67.33	21.85	35.30	28.48	21.25
Accounts receivable, net	231.55	278.70	184.13	156.01	125.23	109.94	109.17	86.10	89.19	49.39	75.21	71.13	98.82	67.00	51.32	59.59	60.92	50.75	75.31	69.21	55.02	56.76	60.20	86.35	60.94	35.11	35.33	82.46	66.43	65.24	61.22	83.74	79.59	59.60	82.18	60.28	52.12	41.42	61.55	49.37	75.89	48.24	74.46	85.42	82.12	19.77	81.04	82.82	90.25	49.20	99.21	105.56	93.58	87.04	55.40	60.98	58.05	20.24	38.44	37.34	34.12	20.42	35.49	31.09	26.17	32.04	20.57	18.21	14.92	36.11	22.08	26.46	31.19	28.72	28.89	29.74	30.55	28.31	14.17	10.19	7.90
Inventories	327.19	296.62	289.21	291.01	276.85	279.00	290.38	269.00	254.96	235.89	235.53	231.50	218.18	198.78	190.32	200.46	185.38	178.16	170.44	170.75	170.52	164.14	169.21	162.79	165.58	163.23	151.46	132.32	140.89	137.89	144.46	147.87	180.27	168.84	169.20	148.11	126.91	120.83	120.66	117.48	181.47	175.63	197.13	219.49	214.15	223.41	224.77	233.53	229.52	244.04	220.89	217.11	203.88	220.77	216.22	218.41	200.49	164.06	160.56	159.93	147.98	147.26	130.26	122.84	121.52	129.20	117.48	104.24	95.45	86.97	75.84	61.80	52.94	57.52	45.48	39.53	41.51	35.70	23.35	18.93	9.34
Other current assets	1.59	2.05	41.21	37.81	94.00	97.47	104.11	48.53	46.60	103.47	60.90	50.25	52.51	51.65	18.61	16.32	-0.09	17.83	70.65	22.93	19.82	22.01	22.35	17.95	28.30	52.67	54.90	13.66	0.29	16.04	0.30	0.30	0.32	19.06	0.31	0.26	0.24	13.14	822.92	1,219.71	0.26	69.58	0.26	0.26	0.25	98.49	0.26	0.26	0.26	67.98	0.26	0.26	0.26	25.52	36.79	57.06	56.66	77.46	55.42	55.40	55.40	74.44	54.92	52.22	52.12	50.00	0.63	5.50	5.50	0.18	35.00	61.48	74.18	71.23	22.54	36.45	34.83	31.43	19.61	3.68	1.78
Total current assets	1,190.06	1,445.15	1,557.47	1,565.79	1,474.22	1,482.14	1,181.42	999.73	907.83	930.41	846.10	808.82	632.11	632.17	564.57	647.08	680.22	728.24	776.91	673.62	779.33	754.10	756.31	712.05	621.29	435.86	379.91	352.06	437.78	514.70	593.80	665.43	724.00	737.52	802.95	1,007.64	1,098.35	1,092.18	1,414.23	1,558.97	520.45	572.24	676.62	765.39	800.20	847.23	872.88	905.78	942.55	961.80	1,048.96	1,068.96	1,128.62	1,152.16	582.87	656.45	706.28	658.16	615.23	559.87	538.48	563.20	561.64	539.19	498.51	490.56	299.08	277.82	238.43	228.71	197.87	251.74	238.26	203.49	153.80	181.59	168.07	155.40	138.17	157.40	157.83
Total non-current assets +	5,509.97	5,269.91	4,921.64	4,752.06	4,477.53	4,353.46	4,436.70	4,280.07	4,152.49	4,036.47	3,943.04	3,924.98	3,873.88	3,823.72	3,815.73	3,869.10	3,823.24	4,202.50	4,089.00	4,164.99	4,129.31	4,176.45	4,160.35	4,170.18	4,190.72	4,213.06	4,117.78	4,125.06	4,137.13	4,114.23	4,332.77	4,396.77	4,364.53	4,352.81	4,299.46	3,783.25	3,722.82	3,705.74	3,666.01	3,592.76	4,930.19	4,892.08	6,431.61	6,379.85	6,581.45	6,546.41	6,474.65	6,405.79	6,339.34	6,273.44	6,978.07	6,932.44	6,850.20	6,775.97	6,783.20	6,639.25	6,586.51	3,302.25	3,256.25	3,205.61	3,170.07	3,212.97	3,191.04	2,993.10	2,986.27	2,945.55	1,058.99	699.57	691.15	676.66	646.20	414.97	392.49	388.23	432.54	384.91	377.09	371.62	358.94	322.30	250.67
Property, plant and equipment, net		4,885.56	4,626.40	4,423.73	4,245.17	4,118.78	4,007.05	3,917.79			3,673.19	3,647.27	3,618.07	3,596.26	3,622.86	3,650.73	3,625.93	4,003.21	3,970.91	4,051.89	4,004.55	3,998.49	4,027.21	4,044.96	4,067.08	4,088.20	3,997.07	3,999.35	4,009.45	3,988.48	4,208.99	4,275.26	4,243.80	4,227.40	4,160.49	3,747.08	3,698.14	3,645.83	3,567.47	3,498.43	4,775.51	4,747.76	5,822.83	5,777.42	5,988.39	5,963.61	5,872.15	5,806.91	5,754.76	5,684.38	6,081.18	6,009.71	5,932.88	5,868.74	6,012.30	5,914.98	5,847.08	2,847.91	2,821.37	2,775.44	2,742.58	2,793.72	2,794.13	2,606.44	2,606.05	2,580.82	703.70	691.32	681.13	668.31	625.13	404.43	381.95	377.71	372.00	334.40	316.56	311.08	290.25	261.54	232.39
Goodwill	92.59	92.42	92.50	92.80	92.59	92.59	92.45	92.58	92.50	92.12	92.15	92.43	92.65	92.55	91.93	92.74	92.43	92.59	92.45	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	92.59	99.46	99.46					50.28	50.28	526.30	526.30	526.30	526.30	526.30	526.30	526.30	526.30	839.71	839.71	839.71	839.71	669.31	640.48	640.48	365.93	365.93	365.93	365.93	364.09	323.29	324.94	324.94	324.94	324.94			2.24				2.24	2.24	2.24	2.24	2.24	2.24	2.24	1.92
Intangible assets							0.15	0.01	0.10	0.47																					92.59	92.59	92.59	92.59	99.46						50.28	50.28	526.30	526.30	526.30	526.30	526.30	526.30	526.30	526.30	839.71	839.71	839.71	839.71	669.31	640.48	640.48	365.93	365.93	365.93	365.93	365.93	323.29	324.94	324.94	324.94				2.24				2.24	2.24	2.24	2.24	2.24	2.24	2.24	2.24
Long-term investments	123.62	163.59	88.83		34.41	33.24	173.25	168.09	149.11	105.97	93.20	90.73		61.61				59.85																22.90				48.30												10.95
Other non-current assets
Total assets	6,700.03	6,715.05	6,479.11	6,317.86	5,951.76	5,835.59	5,556.34	5,279.79	5,060.32	4,962.12	4,789.14	4,733.80	4,505.99	4,455.89	4,380.30	4,516.17	4,503.46	4,930.73	4,865.91	4,838.62	4,908.64	4,930.55	4,916.66	4,882.23	4,812.01	4,648.92	4,497.69	4,477.12	4,574.91	4,628.93	4,926.57	5,062.20	5,088.53	5,090.33	5,102.41	4,790.89	4,821.16	4,797.92	5,080.24	5,151.72	5,450.64	5,464.32	7,108.23	7,145.23	7,381.65	7,393.64	7,347.52	7,311.57	7,281.89	7,235.24	8,027.03	8,001.40	7,978.82	7,928.13	7,366.06	7,295.71	7,292.79	3,960.41	3,871.48	3,765.48	3,708.56	3,776.17	3,752.68	3,532.29	3,484.79	3,436.11	1,358.08	977.39	929.58	905.37	844.07	666.71	630.75	591.71	586.33	566.49	545.17	527.02	497.11	479.69	408.50

Total current liabilities +	732.54	787.63	557.42	502.96	472.51	412.17	350.69	275.91	259.11	274.22	211.29	215.85	216.69	210.85	156.31	186.24	187.75	206.65	181.60	234.07	244.56	262.04	424.07	378.78	364.23	221.72	168.07	160.33	110.07	141.70	93.85	92.57	103.96	114.14	102.97	81.00	104.40	90.71	302.57	381.36	220.88	236.82	220.15	231.99	184.99	201.06	193.14	188.03	201.71	227.81	231.78	215.39	240.56	234.91	260.15	231.83	307.41	249.40	253.27	237.45	242.14	247.93	231.68	203.18	206.25	218.01	53.39	50.68	42.19	43.90	79.28	116.47	121.62	105.87	49.86	50.06	53.86	53.24	30.87	19.59	16.19
Accounts payable		629.16	471.81	410.22	374.58	112.58	306.62	250.13	236.27	93.33	190.75	196.62	196.02	191.62	147.74	177.44	177.70	71.01	167.54	148.96	172.88	65.06	195.09	144.63	131.07	67.11	118.50	110.85	101.43	38.97	92.11	89.82	100.40	60.08	94.86	75.89	101.96	43.71	117.39	90.71	166.16	97.35	168.22	171.96	166.52	83.57	183.10	169.39	183.20	106.10	213.69	200.90	225.28	101.51	212.57	161.82	231.68	67.06	167.58	146.81	148.49	55.79	139.45	130.48	140.19	157.25	50.90	43.97	34.10	42.66	42.69	54.45	48.88	39.94	34.92	33.56	30.81	29.27	20.42	17.63	14.42
Short-term debt	52.51	53.89	5.75	5.95	5.11	4.70	5.07	4.61	4.48	10.01	4.89	4.18	4.56	4.77	4.51	4.71	5.96	7.23	8.98	76.94	66.98	77.96	227.20	227.01	226.08	76.58	41.75	42.14	6.11	6.11		594.88	594.33	593.78	593.24	592.69	591.85	591.59	10.00	30.00	30.00	589.40		8.58	16.88	16.34	8.33	16.75	16.26	16.40	16.27	12.62	12.44	10.34	45.56	70.01	75.73	81.03	85.69	90.64	93.65	98.52	89.91	69.05	61.63	56.50	0.15	5.12	5.12	0.14	35.39	60.38	70.85	65.42	11.03	10.87	15.87	15.70	10.45	1.96	1.76
Current portion of long-term debt	46.94	47.97																		66.67	55.57	66.67	216.67	216.67	216.67	66.67	33.33	33.33	6.11			594.88	594.33	593.78	593.24	592.69	591.85	591.59				589.40				603.54				601.41
Deferred revenue
Other current liabilities	680.04	104.57	79.85	86.79	467.41	228.69	345.61	21.17	18.36	137.99	15.65	15.05	16.11	14.45	4.06	4.09	4.08	109.23	5.08	8.17	4.70	119.01	1.78	7.15	7.08	-8.95	7.82	7.35	2.53	102.73	1.74	2.75	3.56	53.85	8.11	5.11	2.44	46.75	175.18	260.65	54.72	133.62	51.93	51.45	1.59	94.92	1.71	1.89	2.25	98.87	1.83	1.87	2.84	103.46	2.03			61.06	167.58			89.91	141.77	134.13	144.63	161.51	53.24	45.56	37.07	1.10	1.20	1.15	1.90	0.51	3.91	5.63	7.18	8.27	8.27		0.00
Total non-current liabilities +	1,646.15	1,652.14	1,835.93	1,719.33	1,494.30	1,534.97	1,449.91	1,340.68	1,224.39	1,201.45	1,187.23	1,111.63	1,043.47	1,045.63	1,086.05	1,096.66	1,064.58	1,084.16	1,018.79	887.45	983.19	981.46	858.29	916.80	958.28	953.38	990.94	982.89	1,143.42	1,140.14	1,255.42	1,262.64	1,253.44	1,252.70	1,253.18	1,119.97	1,135.42	1,135.75	1,103.32	1,100.70	1,296.60	1,306.07	1,625.12	1,540.35	1,629.39	1,614.67	1,586.13	1,572.81	1,570.18	1,512.57	1,624.79	1,616.65	1,615.92	1,479.89	972.34	972.01	941.58	399.76	400.98	413.81	439.36	522.44	567.65	521.78	543.41	551.34	68.27	64.78	61.41	64.86	84.45	38.36	34.86	36.69	80.71	69.56	78.70	77.88	76.81	76.71	65.50
Long-term debt	1,183.84	1,227.08	1,274.69	1,157.15	940.97	923.00	861.88	755.70	651.54	641.69	598.16	546.02	493.42	494.41	497.32	497.98	497.92	489.76	493.62	359.64	435.97	434.47	326.22	380.42	418.46	413.07	449.76	449.13	596.53	595.98	595.43	594.88	594.33	593.78	593.24	592.69	591.85	591.59	591.04	590.49	589.94	589.40	588.85	588.30	587.76	587.20	586.65	586.10	585.56	585.01	584.52	583.97	583.32	582.97	50.00	50.00			19.26	39.04	63.60	68.14	97.25	110.56	129.62	134.53					0.14	0.14	0.14	0.14	50.50	40.50	50.50	50.50	50.91	50.90	50.92
Capital lease obligations	13.30	14.60	15.38	16.45	15.18	14.72	16.27	15.82	15.56	17.11	17.96	15.47	16.22	16.94	17.06	17.92	20.12	22.12	24.58	23.54	25.37	25.96	20.02	21.74	22.56	25.06	26.95	25.56	20.22
Other non-current liabilities
Total liabilities	2,378.69	2,439.77	2,393.34	2,222.29	1,966.82	1,947.15	1,800.04	1,616.59	1,483.50	1,475.67	1,398.53	1,327.47	1,260.16	1,256.48	1,242.36	1,282.90	1,252.32	1,290.81	1,200.39	1,121.52	1,227.75	1,243.50	1,282.36	1,295.58	1,322.50	1,175.11	1,159.01	1,143.22	1,253.49	1,281.84	1,349.27	1,355.22	1,357.40	1,366.84	1,356.15	1,200.96	1,239.81	1,226.46	1,405.89	1,482.06	1,517.48	1,542.89	1,845.27	1,772.33	1,814.38	1,815.73	1,779.27	1,760.84	1,771.89	1,740.38	1,856.57	1,832.04	1,856.47	1,714.79	1,232.50	1,203.84	1,248.98	649.16	654.25	651.26	681.50	770.36	799.33	724.96	749.67	769.35	121.66	115.46	103.59	108.75	163.73	154.83	156.48	142.56	130.57	119.62	132.56	131.12	107.68	96.30	81.68

Total stockholders' equity +	4,318.37	4,271.50	4,097.21	4,106.12	3,991.95	3,896.59	3,766.07	3,669.28	3,582.66	3,500.15	3,394.89	3,410.75	3,249.88	3,202.62	3,138.39	3,229.70	3,248.80	3,570.37	3,624.39	3,676.52	3,637.79	3,646.17	3,591.59	3,541.22	3,430.80	3,414.51	3,279.56	3,273.65	3,258.41	3,283.67	3,501.57	3,628.83	3,653.26	3,643.54	3,665.15	3,506.00	3,493.73	3,482.68	3,523.32	3,502.20	3,764.82	3,751.68	4,963.25	5,068.00	5,261.76	5,272.50	5,255.54	5,239.75	5,197.50	5,221.74	5,892.98	5,883.06	5,836.75	5,929.24	5,815.01	5,775.84	5,721.26	3,254.76	3,167.93	3,073.18	2,988.43	2,966.87	2,916.54	2,775.65	2,707.46	2,640.61	1,230.38	856.12	820.83	791.82	674.95	506.88	474.27	449.16	455.76	446.87	412.61	395.91	389.43	383.39	326.82
Common stock and paid-in capital	5,749.67	5,840.72	5,918.65	5,989.55	6,009.21	6,089.75	6,066.79	6,068.26	6,034.95	5,975.84	5,963.36	5,979.11	5,823.32	5,794.49	5,748.94	5,812.61	5,800.35	5,809.59	5,820.38	5,823.53	5,754.85	5,749.38	5,739.71	5,730.35	5,665.54	5,644.38	5,600.60	5,598.91	5,595.83	5,594.13	5,593.86	5,593.07	5,593.11	5,592.11	5,592.92	5,429.59	5,428.53	5,410.70	5,418.80	5,418.41	5,351.18	5,335.55	5,331.24	5,334.42	5,329.57	5,326.30	5,323.26	5,320.72	5,316.09	5,365.14	5,348.83	5,340.61	5,337.58	5,334.36	5,335.12	5,328.53	5,320.58	2,872.04	2,874.06	2,848.37	2,838.48	2,838.64	2,831.89	2,739.77	2,705.73	2,691.73	1,314.78	970.68	961.28	945.34	929.20	778.16	770.70	766.32	764.71	761.00	753.50	749.38	748.24	747.41	638.74
Retained earnings	-1,431.30	-1,569.22	-1,821.44	-1,883.43	-2,017.26	-2,193.16	-2,300.72	-2,398.98	-2,452.28	-2,475.69	-2,568.47	-2,568.37	-2,573.44	-2,591.87	-2,610.55	-2,582.91	-2,551.55	-2,239.23	-2,195.99	-2,147.00	-2,117.06	-2,103.21	-2,148.12	-2,189.13	-2,234.75	-2,229.87	-2,321.03	-2,325.27	-2,337.42	-2,310.45	-2,092.29	-1,964.24	-1,939.85	-1,948.57	-1,927.76	-1,923.59	-1,934.80	-1,928.02	-1,895.48	-1,916.22	-1,586.35	-1,583.87	-368.00	-266.42	-67.82	-53.80	-67.72	-80.97	-118.60	-143.40	544.15	542.45	499.17	594.88	479.89	447.31	400.69	382.72	293.87	224.82	149.95	128.23	84.65	35.88	1.73	-51.12	-84.41	-114.56	-140.46	-153.52	-254.24	-271.28	-296.44	-317.16	-308.94	-314.13	-340.89	-353.47	-358.81	-364.01	-311.92
Common shares outstanding	201	200	205	207	207	205	206	205	204	203	202	190	185	184	184	184	182	182	184	182	177	174	178	174	165	165	162	161	158	158	158	159	158	159	157	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	143	124	123	110	110	110	110	110	108	108	108	78	74	74	74	73	69	69	69	69	69	69	70	68	68	75

Balance Sheet - ELDORADO GOLD CORP /FI (EGO)

Balance Sheet - ELDORADO GOLD CORP /FI (EGO)