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 +	88.67	353.45	126.50	127.02	68.91	82.42	72.94	107.26	106.92	114.86	157.22	109.13	871.21	103.61	39.30	19.58	68.58	51.26	16.77	5.76
Cash and cash equivalents	88.67	75.97	126.50	127.02	68.91	81.62	72.94	107.26	106.77	114.56	156.88	108.78	870.86	103.25	38.94	19.20	68.18	50.81	16.34	5.28
Short-term investments		277.47				0.80			0.14	0.29	0.33	0.34	0.35	0.36	0.37	0.37	0.40	0.45	0.43	0.48
Accounts receivable, net	651.49	625.65	821.89	695.16	470.17	409.27	409.66	392.20	396.36	395.88	371.39	409.78	127.36	98.13	95.81	88.93	46.18	51.67	59.40	42.38
Inventories	527.74	576.84	758.74	673.62	457.47	405.92	362.96	341.03	358.18	330.82	344.58	401.61	65.13	65.07	50.83	45.61	19.06	22.18	22.48	14.56
Other current assets	813.21	160.98	148.54	142.30	92.48	90.19	71.74	57.45	95.13	52.05	58.93	88.44	64.16	23.82	34.11	31.85	12.96	13.80	16.88	12.44
Total current assets	1,553.37	1,439.44	1,855.67	1,638.10	1,089.01	986.99	917.29	897.94	956.45	893.30	931.79	1,008.61	1,127.50	290.26	219.68	185.59	146.38	138.47	115.09	74.66
Total non-current assets +	8,745.42	8,631.04	9,205.42	7,564.27	5,044.71	4,626.34	4,427.97	3,991.41	4,001.78	3,804.72	3,828.83	4,117.94	2,116.63	1,262.15	1,197.35	1,196.67	279.79	255.91	236.25	246.15
Property, plant and equipment, net	3,019.84	2,924.36	3,140.72	2,648.22	1,995.54	1,863.81	1,802.41	1,687.86	1,645.82	1,515.58	1,508.17	1,574.12	666.57	453.93	400.22	393.42	151.98	143.29	128.69	132.15
Goodwill	2,459.03	2,322.59	2,484.50	1,970.38	1,219.12	1,260.24	1,223.29	1,229.16	1,301.09	1,225.89	1,233.10	1,320.42	701.64	381.37	381.37	376.26	79.09	61.13	71.86	71.86
Intangible assets	845.00	898.41	1,075.89	865.12	397.80	473.68	526.39	595.86	676.50	711.93	782.35	932.41	588.66	337.40	362.91	334.27	40.30	35.98	29.04	33.66
Long-term investments	2,206.83	2,263.71	2,251.63	1,926.40	1,349.25	804.68	689.35	410.18	302.04	292.72	247.24	202.71	115.11	62.50	21.73
Other non-current assets
Total assets	10,298.78	10,070.47	11,061.08	9,202.37	6,133.73	5,613.33	5,345.26	4,889.35	4,958.23	4,698.02	4,760.62	5,126.55	3,244.13	1,552.42	1,417.03	1,382.26	426.17	394.38	351.34	320.81

Total current liabilities +	1,034.65	1,043.50	998.14	1,068.44	752.68	675.31	688.34	540.50	559.48	451.85	443.75	484.04	176.80	131.68	127.26	154.83	71.28	71.02	80.71	56.80
Accounts payable	371.08	348.71	425.59	472.49	307.12	255.34	239.25	219.48	217.42	180.90	150.00	168.52	43.74	54.01	60.40	70.12	18.75	16.24	24.88	17.47
Short-term debt	136.96	195.78	116.03	119.08	62.58	67.00	128.80	7.49	16.14	23.25	45.17	54.40	19.89	0.08	0.01	3.01	5.01	5.00	6.25	5.00
Current portion of long-term debt	75.22	133.02	60.70	69.85	24.41	27.54	91.00	7.49	16.14	23.25	45.17	54.40
Deferred revenue
Other current liabilities	526.60	489.30	441.00	432.02	350.68	321.03	194.90	309.48	313.62	240.23	236.62	256.76	109.52	72.77	64.68	80.22	46.92	38.53	49.58	34.32
Total non-current liabilities +	4,454.62	4,562.68	5,369.26	4,237.44	2,033.26	1,983.82	2,013.57	2,013.04	2,071.05	2,169.94	2,344.34	2,635.54	1,046.38	358.30	369.40	763.13	70.02	86.77	69.65	112.69
Long-term debt	3,862.24	3,908.98	4,366.37	3,314.97	1,438.97	1,477.75	1,558.43	1,666.94	1,698.05	1,727.70	1,912.76	2,098.04	866.95	250.14	280.02	707.03	27.54	32.50	37.50	78.00
Capital lease obligations	224.11	215.09	210.23	190.94	158.48	149.17	129.23
Other non-current liabilities	103.64	109.92	228.73	199.71	111.03	227.08	207.21	115.03	106.29	96.11	97.81	114.70	40.67	61.54	58.25	50.76
Total liabilities	5,489.27	5,606.18	6,367.39	5,305.88	2,785.94	2,659.12	2,701.91	2,553.53	2,630.53	2,621.80	2,786.01	3,075.41	1,223.18	489.98	496.66	917.96	141.29	157.80	150.35	169.48

Total stockholders' equity +	4,736.91	4,377.81	4,605.43	3,809.02	3,280.96	2,891.91	2,565.82	2,273.05	2,244.93	1,972.99	1,870.71	1,952.99	2,020.95	1,062.44	920.38	464.30	284.88	236.58	200.98	151.33
Common stock and paid-in capital	661.97	365.68	872.18	723.50	933.12	1,194.99	1,165.71	1,185.54	1,263.71	1,120.19	1,120.22	1,281.03	1,413.21	563.66	552.37	265.71	130.53	124.02	142.93	138.95
Retained earnings	4,074.94	4,012.13	3,733.25	3,085.53	2,347.84	1,696.92	1,400.11	1,087.51	981.23	852.80	750.49	671.96	607.74	498.78	368.01	198.59	154.35	112.56	58.05	12.38
Common shares outstanding	160	161	162	164	167	167	168	168	167	165	165	165	120	118	116	83	82	82	82	75

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 +	138.23	88.67	91.49	94.58	152.44	353.45	114.78	85.59	141.39	126.50	118.98	111.54	132.57	127.02	126.03	146.73	99.46	68.91	67.19	1,115.18	986.28	82.42	5,804.91	5,678.64	76.34	72.94	69.12	87.01	95.72	107.26	81.57	104.26	123.01	106.92	110.43	125.10	139.16	114.86	148.88	158.13	147.65	157.22	149.22	126.36	112.48	109.13	193.77	144.14	143.79	871.21	8.37	133.93	122.15	103.61	88.05	72.62	27.97	39.30	28.92	12.82	38.43	19.58	77.45	66.86	77.11	68.58	71.05	58.16	38.61	51.26	43.54	44.93	39.29	16.77	6.31	6.61	5.73	5.76	6.15	5.73	37.19
Cash and cash equivalents	138.23	88.67	91.49	94.58	152.44	75.97	114.78	121.59	145.47	126.50	118.98	111.54	132.57	127.02	126.03	146.73	99.46	68.91	67.19	77.74	71.20	81.62	65.85	76.19	76.34	72.94	69.12	87.01	95.72	107.26	81.47	104.12	122.87	106.77	110.15	124.82	138.88	114.56	148.59	157.82	147.33	156.88	148.89	126.02	112.13	108.78	193.43	143.79	143.42	870.86	8.01	133.57	121.78	103.25	87.69	72.25	27.58	38.94	28.55	12.44	38.05	19.20	77.08	66.49	76.72	68.18	70.67	57.79	38.18	50.81	43.21	44.60	38.88	16.34	5.87	6.16	5.27	5.28	6.15	5.73	37.19
Short-term investments						277.47		-36.00	-4.09											1,037.44	915.09	0.80	5,739.06	5,602.45							0.10	0.14	0.14	0.14	0.28	0.28	0.28	0.29	0.29	0.31	0.32	0.33	0.33	0.34	0.35	0.34	0.35	0.35	0.36	0.35	0.36	0.36	0.38	0.36	0.36	0.37	0.38	0.37	0.37	0.38	0.38	0.37	0.37	0.38	0.39	0.40	0.38	0.38	0.43	0.45	0.32	0.33	0.41	0.43	0.44	0.45	0.46	0.48
Accounts receivable, net	644.35	651.49	644.08	639.15	622.20	625.65	616.72	611.31	656.40	821.89	761.27	769.26	770.89	676.57	669.82	574.73	542.83	470.17	482.64	436.08	388.94	409.27	377.52	379.66	400.81	409.66	359.96	363.23	375.44	392.20	371.67	378.27	418.35	396.36	420.32	389.34	396.84	395.88	396.08	399.88	376.35	371.39	379.09	368.43	402.50	409.78	423.73	467.39	435.39	127.36	111.86	91.87	98.21	98.13	99.26	97.44	83.37	95.81	101.13	109.26	114.36	87.46	46.48	46.21	47.93	45.57	44.58	46.40	41.34	51.67	72.14	65.08	58.52	59.40	54.58	49.32	44.62	42.38	35.05	35.61	22.47
Inventories	577.57	527.74	622.32	605.33	595.41	576.84	617.85	627.69	687.49	758.74	822.77	825.13	828.79	673.62	641.98	578.40	491.69	457.47	476.30	428.20	420.66	405.92	406.81	394.71	381.43	362.96	353.00	348.31	339.88	341.03	361.68	370.56	373.12	358.18	375.10	359.64	342.11	330.82	359.10	364.36	372.62	344.58	366.78	396.42	398.18	401.61	420.08	431.53	410.52	65.13	71.28	63.11	62.66	65.07	63.52	56.16	58.48	50.83	66.55	63.14	49.77	45.61	26.57	24.72	20.70	19.06	20.44	20.07	18.14	22.18	29.62	30.30	27.96	22.48	20.62	19.55	18.25	14.56	14.36	16.52	6.83
Other current assets	286.04	813.21	144.79	156.18	25.85	160.98	147.58	146.93	129.95	148.54	139.98	170.03	170.25	160.89	124.20	161.97	125.05	92.48	77.53	80.56	59.97	90.19	81.00	80.50	71.48	71.74	71.60	68.59	60.14	57.45	63.66	65.26	56.74	95.13	56.66	51.13	49.18	52.05	59.24	82.10	64.00	58.93	110.87	145.63	156.51	88.44	106.13	105.07	109.11	64.16	38.35	34.41	30.31	23.82	24.56	22.20	24.29	34.11	26.56	27.47	16.55	33.32	15.46	16.58	14.34	13.57	19.37	20.71	24.88	13.80	12.22	12.02	10.54	16.88	21.49	14.77	12.64	12.44	15.74	13.77	14.67
Total current assets	1,646.19	1,553.37	1,502.68	1,495.23	152.44	1,439.44	1,496.92	1,507.52	1,619.31	1,855.67	1,843.00	1,875.96	1,902.51	1,638.10	1,562.04	1,461.83	1,259.03	1,089.01	1,103.64	1,022.58	940.77	986.99	931.17	931.05	930.06	917.29	853.68	867.14	871.18	897.94	878.48	918.20	971.08	956.45	962.22	924.93	927.30	893.30	963.00	1,004.16	960.28	931.79	1,005.62	1,036.51	1,043.79	1,008.61	1,143.37	1,147.78	1,098.44	1,127.50	224.33	322.97	312.96	290.26	275.02	248.05	193.72	219.68	222.78	212.31	218.72	185.59	165.58	154.00	159.69	146.38	155.06	144.97	122.54	138.47	157.20	151.99	135.90	115.09	102.57	89.81	80.77	74.66	71.29	71.63	81.15
Total non-current assets +	8,994.87	8,745.42	8,949.66	8,779.74	3,847.61	8,631.04	9,075.80	9,113.13	9,323.46	9,205.42	8,967.34	9,097.28	8,958.63	7,564.27	7,246.72	6,564.86	5,356.58	5,044.71	4,822.08	4,810.74	4,650.68	4,626.34	4,449.81	4,396.10	4,447.72	4,427.97	4,091.22	4,169.46	4,123.88	3,991.41	3,926.73	3,938.72	4,114.43	4,001.78	3,972.31	3,904.95	3,792.36	3,804.72	3,853.88	3,855.74	3,911.53	3,828.83	3,842.75	3,902.29	3,914.02	4,117.94	4,234.49	4,407.02	4,451.42	2,116.63	1,489.30	1,318.86	1,278.83	1,262.15	1,248.46	1,231.15	1,208.48	1,197.35	1,193.74	1,191.52	1,186.35	1,196.67	295.72	294.39	277.36	279.79	256.94	261.04	265.74	255.91	256.08	237.27	234.65	236.25	236.90	239.70	242.84	246.15	245.31	249.17	105.32
Property, plant and equipment, net		3,019.84	3,018.48	3,019.43	2,957.01	2,924.36	3,069.74				3,001.67	2,774.53	2,712.82	2,648.22	2,520.79	2,237.20	1,867.88	1,995.54	1,834.67	2,011.85	1,822.08	1,863.81	1,789.17	1,773.33	1,764.12	1,802.41	1,714.77	1,722.30	1,691.56	1,687.86	1,631.04	1,624.35	1,657.61	1,645.82	1,621.87	1,584.74	1,532.58	1,515.58	1,535.19	1,528.39	1,535.52	1,508.17	1,516.60	1,515.57	1,507.63	1,574.12	1,638.13	1,697.06	1,681.64	666.57	522.26	478.97	462.75	453.93	438.97	422.66	408.55	400.22	399.32	396.00	393.31	393.42	158.76	158.86	150.61	151.98	144.02	146.48	147.69	143.29	138.99	132.70	128.70	128.69	128.68	128.72	130.02	132.15	134.44	136.51	84.51
Goodwill	2,488.22	2,459.03	2,499.23	2,477.74	2,389.24	2,322.59	2,455.95	2,418.27	2,498.46	2,484.50	2,447.38	2,566.17	2,587.59	1,970.38	1,900.27	1,555.81	1,236.52	1,219.12	1,232.18	1,245.55	1,241.24	1,260.24	1,239.34	1,217.18	1,202.59	1,223.29	1,212.31	1,233.49	1,222.38	1,229.16	1,233.55	1,232.96	1,309.61	1,301.09	1,298.27	1,271.93	1,233.27	1,225.89	1,256.38	1,258.48	1,269.30	1,233.10	1,253.69	1,261.61	1,255.11	1,320.42	1,393.29	1,442.30	1,476.54	701.64	446.74	381.37	381.37	381.37	381.37	381.37	381.37	381.37	381.64	378.05	378.00	376.26	84.66	81.75	79.09	79.09	69.46	66.96	66.96	61.13	80.06	71.86	71.86	71.86	71.86	71.86	71.86	71.86	72.22	72.58	4.43
Intangible assets	832.11	845.00	881.45	898.82	898.05	898.41	977.36	992.53	1,057.12	1,075.89	1,091.45	1,074.60	1,091.14	865.12	873.61	760.08	409.63	397.80	417.41	439.04	452.54	473.68	474.79	485.15	497.78	526.39	537.36	565.98	579.31	595.86	593.23	610.88	659.86	676.50	697.91	703.18	697.82	711.93	747.52	769.43	792.17	782.35	815.73	852.49	869.80	932.41	979.78	1,037.48	1,054.61	588.66	364.42	325.77	331.00	337.40	344.30	351.35	355.93	362.91	369.90	376.88	383.88	390.95	43.43	44.60	39.36	40.30	36.44	37.40	38.37	35.98	30.85	26.62	27.83	29.04	30.24	31.22	32.44	33.66	34.88	36.11	11.48
Long-term investments	2,444.89	2,206.83	2,324.94	2,162.23	2,111.71	2,263.71	2,332.01	2,415.50	2,378.53	2,251.63	2,164.18	2,214.31	2,125.13	1,926.40	1,814.58	1,736.24	1,563.84	1,349.25	1,107.83	1,037.44	915.09	804.68	742.88	729.09	802.18	689.35	447.69	458.03	433.38	410.18	398.79	399.10	409.14	302.04	290.03	279.81	270.92	292.72	261.69	243.80	256.60	247.24	165.14	177.04	198.64	202.71	144.50	147.66	149.03	115.11	116.25	104.30	73.84	62.50	54.42	46.36	32.85	21.73	12.90	9.57		21.73
Other non-current assets
Total assets	10,641.06	10,298.78	10,452.34	10,274.97	5,154.35	10,070.47	10,572.72	10,620.65	10,942.77	11,061.08	10,810.34	10,973.24	10,861.13	9,202.37	8,808.75	8,026.69	6,615.62	6,133.73	5,925.72	5,833.32	5,591.45	5,613.33	5,380.99	5,327.15	5,377.78	5,345.26	4,944.90	5,036.60	4,995.05	4,889.35	4,805.21	4,856.92	5,085.51	4,958.23	4,934.52	4,829.88	4,719.66	4,698.02	4,816.88	4,859.89	4,871.82	4,760.62	4,848.38	4,938.80	4,957.82	5,126.55	5,377.86	5,554.80	5,549.86	3,244.13	1,713.64	1,641.83	1,591.79	1,552.42	1,523.48	1,479.21	1,402.21	1,417.03	1,416.53	1,403.82	1,405.07	1,382.26	461.30	448.38	437.05	426.17	412.00	406.01	388.28	394.38	413.27	389.26	370.54	351.34	339.47	329.50	323.61	320.81	316.60	320.79	186.47

Total current liabilities +	1,039.75	1,034.65	1,009.95	996.70	336.40	1,043.50	1,062.54	963.06	967.29	998.14	1,033.70	1,013.55	1,099.02	1,068.44	1,027.98	919.83	813.41	752.68	756.20	692.21	637.71	675.31	623.55	606.30	651.75	688.34	595.89	566.31	546.17	540.50	485.83	482.73	506.87	559.48	546.26	488.98	451.79	451.85	459.66	466.70	451.86	443.75	455.35	465.02	475.57	484.04	544.29	557.17	529.73	176.80	148.24	133.98	122.17	131.68	135.63	134.68	103.64	127.26	146.43	151.55	172.21	154.83	74.15	69.42	70.92	71.28	70.70	66.29	59.50	71.02	81.96	75.14	80.71	80.71	73.50	62.74	60.48	56.80	52.68	52.32	39.10
Accounts payable	356.21	371.08	374.80	365.74	348.48	348.71	331.70	349.52	343.39	425.59	394.75	427.07	433.85	472.49	398.18	414.58	351.25	307.12	272.84	264.45	245.65	255.34	207.00	197.53	211.60	239.25	192.01	208.90	192.51	219.48	177.77	185.15	188.05	217.42	213.59	186.46	181.44	180.90	168.56	177.30	170.90	150.00	155.55	164.42	161.85	168.52	170.40	313.17	316.08	43.74	48.55	65.19	57.81	54.01	58.67	71.33	44.08	60.40	70.84	88.02	74.51	70.12	22.26	21.65	23.56	18.75	20.56	19.16	17.18	16.24	31.74	30.49	26.91	24.88	23.24	21.74	16.39	17.47	14.81	17.50	7.73
Short-term debt	137.86	136.96	144.15	118.27	180.47	195.78	173.95	150.05	162.56	116.03	126.24	136.47	164.16	119.08	107.70	78.19	76.99	62.58	95.32	81.83	64.41	67.00	67.14	82.22	123.87	128.80	96.32	72.58	63.25	7.49	11.10	7.47	16.72	16.14	18.22	19.37	24.97	23.25	27.17	30.84	46.59	45.17	47.97	50.88	81.20	54.40	60.20	68.62	62.45	19.89	0.09	0.09	0.08	0.08	0.08	0.01	0.01	0.01	0.31	0.16	0.01	3.01	5.01	5.01	5.01	5.01	5.00	5.00	5.00	5.00	5.00	5.00	5.00	6.25	5.00	5.00	5.00	5.00	5.01	5.02	5.02
Current portion of long-term debt	75.10	75.22	76.91	51.64	116.63	133.02	114.33	92.26	103.08	60.70	73.86	88.09	118.80	69.85	63.66	32.70	35.34	24.41	55.14	41.60	27.00	27.54	26.19	42.76	86.40	91.00	61.09	35.88	23.69	7.22	11.10	7.47	16.72	16.14	18.22	1,746.92	24.97	23.25	27.17	30.84	46.59	45.17				54.40
Deferred revenue
Other current liabilities	545.69	526.60	491.00	512.69	350.97	489.30	541.88	450.19	449.69	441.00	494.42	420.20	462.59	432.02	478.71	398.60	346.45	350.68	332.24	304.33	295.59	321.03	291.87	275.22	282.07	281.16	257.62	229.00	225.31	309.48	259.35	253.34	254.73	313.62	292.48	265.94	233.32	240.23	254.56	249.44	227.34	236.62	240.60	243.70	226.39	256.76	303.38	167.55	125.84	109.52	94.42	68.71	64.28	72.77	75.09	62.55	53.54	64.68	67.08	53.99	77.36	80.22	45.78	41.15	42.18	46.92	40.89	36.96	26.22	38.53	45.22	39.65	48.80	49.58	45.26	36.00	39.09	34.32	32.87	29.81	26.35
Total non-current liabilities +	4,657.02	4,454.62	4,673.26	4,585.44	4,460.50	4,562.68	4,875.89	5,114.98	5,292.49	5,369.26	5,309.65	5,509.13	5,640.51	4,237.44	4,111.96	3,540.34	2,306.55	2,033.26	1,900.29	1,957.30	1,923.79	1,983.82	1,922.24	2,022.50	2,117.59	2,013.57	1,976.11	2,063.66	2,092.18	2,013.04	2,004.08	2,036.16	2,139.40	2,071.05	2,183.57	2,173.69	2,164.03	2,169.94	2,271.83	2,335.12	2,389.15	2,344.34	2,476.15	2,504.67	2,524.30	2,635.54	2,762.14	2,873.76	2,924.38	1,046.38	407.09	380.73	371.76	358.30	352.28	349.34	342.60	369.40	367.60	391.54	425.79	763.13	65.19	68.59	67.67	70.02	69.11	84.12	85.53	86.77	58.76	64.61	66.83	69.65	82.43	94.67	101.63	112.69	117.06	126.07	72.89
Long-term debt	4,050.69	3,862.24	4,026.73	3,928.69	3,804.87	3,908.98	4,131.89	4,317.13	4,362.86	4,366.37	4,338.13	4,458.80	4,558.63	3,314.97	3,220.90	2,881.13	1,677.93	1,438.97	1,325.74	1,393.80	1,417.53	1,477.75	1,447.97	1,553.12	1,664.86	1,558.43	1,559.81	1,640.06	1,663.76	1,666.80	1,668.13	1,687.82	1,764.42	1,698.05	1,734.18	1,727.55	1,727.50	1,727.70	1,818.36	1,874.49	1,924.39	1,912.76	1,976.41	1,994.42	2,009.54	2,098.04	2,223.03	2,302.66	2,330.49	866.95	250.08	250.10	250.12	250.14	250.16	250.02	250.02	280.02	309.72	329.87	370.03	707.03	23.78	25.04	26.29	27.54	28.75	30.00	31.25	32.50	35.00	36.25	37.50	37.50	49.75	58.50	66.25	78.00	88.75	94.00	43.25
Capital lease obligations	221.22	224.11	236.68	236.43	222.24	215.09	218.08	214.25	220.78	210.23	207.24	197.55	189.96	190.94	177.22	179.16	166.89	158.48	163.35	166.76	146.84	149.17	146.79	139.01	128.72	129.23	118.98	120.14	128.88
Other non-current liabilities	93.57	103.64	102.91	100.03	108.11	109.92	112.93	144.88	206.00	228.73	222.35	488.44	559.15	199.71	429.25	262.06	234.89	111.03	238.98	115.51	224.58	227.08	208.38	208.53	202.40	207.21	196.98	196.53	203.08	115.03	101.88	105.65	106.60	106.29	96.35	96.92	95.72	96.11	89.52	93.69	96.12	97.81	105.78	110.92	112.35	114.70	90.16	98.24	106.20	40.67	51.09	59.47	59.91	61.54	52.68	56.73	57.61	58.25	34.01	46.51	46.81	50.76	35.11	37.96
Total liabilities	5,696.77	5,489.27	5,683.21	5,582.14	1,083.14	5,606.18	5,938.43	6,078.04	6,259.78	6,367.39	6,343.36	6,522.68	6,739.53	5,305.88	5,139.94	4,460.16	3,119.97	2,785.94	2,656.48	2,649.51	2,561.50	2,659.12	2,545.80	2,628.80	2,769.34	2,701.91	2,572.01	2,629.96	2,638.36	2,553.53	2,489.91	2,518.89	2,646.27	2,630.53	2,729.84	2,662.67	2,615.82	2,621.80	2,731.49	2,801.82	2,841.01	2,786.01	2,931.50	2,969.69	2,999.87	3,075.41	3,306.43	3,430.93	3,454.11	1,223.18	555.33	514.72	493.93	489.98	487.90	484.02	446.24	496.66	514.04	543.09	598.00	917.96	139.34	138.01	138.59	141.29	139.81	150.41	145.02	157.80	140.72	139.75	147.54	150.35	155.94	157.41	162.11	169.48	169.74	178.39	111.99

Total stockholders' equity +	4,876.15	4,736.91	4,688.84	4,613.06	4,071.21	4,377.81	4,551.41	4,460.95	4,593.13	4,605.43	4,380.71	4,368.23	4,032.53	3,809.02	3,580.11	3,493.47	3,425.28	3,280.96	3,205.52	3,118.58	2,966.60	2,891.91	2,773.92	2,633.36	2,543.57	2,565.82	2,308.49	2,342.91	2,290.54	2,273.05	2,254.44	2,263.40	2,365.36	2,244.93	2,122.66	2,064.30	1,999.36	1,972.99	1,983.68	1,956.21	1,927.33	1,870.71	1,814.24	1,866.51	1,852.79	1,952.99	1,971.31	2,025.38	1,992.46	2,020.95	1,158.31	1,127.11	1,097.86	1,062.44	1,035.58	995.19	955.97	920.38	902.49	860.73	807.07	464.30	321.95	310.37	298.46	284.88	272.20	255.60	243.26	236.58	272.56	249.51	223.01	200.98	183.53	172.10	161.50	151.33	146.86	142.40	74.49
Common stock and paid-in capital	666.90	661.97	670.85	614.43	85.24	365.68	641.18	567.67	778.72	872.18	731.98	844.52	761.21	723.50	651.14	755.58	889.39	933.12	1,013.44	1,073.30	1,117.91	1,194.99	1,121.74	1,082.31	1,057.95	1,165.71	1,151.00	1,211.14	1,185.02	1,185.54	1,207.59	1,210.51	1,282.05	1,263.71	1,247.16	1,196.57	1,140.77	1,120.19	1,171.42	1,172.65	1,175.76	1,120.22	1,148.18	1,191.37	1,180.73	1,281.03	1,369.29	1,437.68	1,437.52	1,413.21	573.06	569.51	566.68	563.66	565.61	562.39	559.39	552.37	563.98	563.35	561.92	265.71	133.38	133.18	132.64	130.53	127.06	126.54	125.89	124.02	145.97	145.92	143.50	142.93	139.85	140.52	139.40	138.95	140.57	140.73	69.67
Retained earnings	4,209.25	4,074.94	4,018.00	3,998.64	3,985.97	4,012.13	3,910.23	3,893.28	3,814.41	3,733.25	3,648.74	3,523.71	3,271.33	3,085.53	2,928.97	2,737.89	2,535.89	2,347.84	2,192.08	2,045.27	1,848.69	1,696.92	1,652.18	1,551.05	1,485.62	1,400.11	1,157.50	1,131.78	1,105.52	1,087.51	1,046.86	1,052.89	1,083.31	981.23	875.50	867.74	858.59	852.80	812.26	783.57	751.57	750.49	666.06	675.15	672.07	671.96	602.02	587.70	554.94	607.74	585.25	557.60	531.18	498.78	469.97	432.80	396.58	368.01	338.51	297.38	245.15	198.59	188.58	177.19	165.82	154.35	145.14	129.06	117.37	112.56	126.58	103.59	79.51	58.05	43.68	31.58	22.10	12.38	6.29	1.66	4.81
Common shares outstanding	161	160	160	160	159	161	161	162	162	162	162	162	163	164	164	165	165	166	167	168	168	168	167	166	168	168	168	168	169	168	165	165	168	167	167	167	166	169	165	165	165	162	165	165	165	167	165	165	164	125	118	119	118	120	118	118	118	118	118	118	109	85	83	83	83	83	83	83	82	84	82	82	82	82	81	79	80	82	90	79	65

Balance Sheet - DARLING INGREDIENTS INC. (DAR)

Balance Sheet - DARLING INGREDIENTS INC. (DAR)