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 +	377.00	423.57	317.07	491.96	521.20	310.60	306.80	387.40	1,848.90	984.30	456.50	1,654.62	1,125.00	1,062.92	1,045.97	1,152.38	1,080.17	1,086.45	673.71	543.39
Cash and cash equivalents	377.00	423.57	317.07	491.96	521.20	310.60	306.80	387.40	965.00	872.80	283.20	1,193.31	750.16	947.32	513.87	535.83	301.14	666.11	673.71	543.39
Short-term investments									883.90	111.50	173.30	461.31	374.84	115.60	532.09	616.56	779.03	420.34
Accounts receivable, net	283.74	272.53	343.99	391.15	258.15	262.01	426.68	331.86	243.47	357.10	522.67	873.28	999.87	1,853.36	1,554.18	1,467.31	1,463.30	1,034.00	1,420.60	995.09
Inventories	62.15	54.86	54.45	54.51	54.20	66.08	76.12	87.91	105.13	127.07	166.79	242.73	294.20	752.31	666.64	762.21	733.98	604.17	626.65	411.08
Other current assets	184.45	34.32	36.67	34.70	344.20	362.00	543.70	492.40	406.60	574.80	251.30	508.52	1,089.58	439.99	180.88	168.79	98.25	122.35	165.84	157.54
Total current assets	907.34	785.28	752.19	972.33	880.90	1,000.30	974.40	879.80	1,371.60	1,559.10	1,448.40	3,256.10	3,467.50	4,100.10	3,405.90	3,550.70	3,405.50	2,846.96	2,886.79	2,107.09
Total non-current assets +	8,925.28	8,882.20	9,014.50	9,336.63	9,424.00	9,620.50	10,744.10	10,172.80	8,489.30	8,734.60	10,043.70	13,465.10	14,024.00	13,401.80	10,692.00	10,682.50	9,421.50	8,302.13	7,649.06	5,338.64
Property, plant and equipment, net	8,941.81	8,832.19	8,970.38	9,174.40	8,127.90	8,269.04	9,969.74	9,757.56	8,220.03	8,316.19	9,818.37	13,382.01	13,481.06	13,011.61	10,475.15	10,367.85	9,065.09	7,727.72	7,109.82	5,106.28
Goodwill									0.00	0.00	0.00	0.00	40.26	43.10	41.86	42.85	40.65	37.37	51.45	44.06
Intangible assets									0.00	0.00	0.00	0.00	40.26	43.10	41.86	42.85	40.65	37.37	51.45	44.06
Long-term investments
Other non-current assets
Total assets	9,832.63	9,667.48	9,766.70	10,308.95	10,304.90	10,620.80	11,718.50	11,052.60	9,860.90	10,293.70	11,492.10	16,721.20	17,491.50	17,501.90	14,097.90	14,233.20	12,827.00	11,149.10	10,535.85	7,445.73

Total current liabilities +	1,062.75	942.81	846.55	1,257.83	1,164.30	716.30	942.80	846.10	834.20	1,495.40	1,665.80	3,082.90	3,151.80	3,352.90	2,780.20	2,930.90	2,214.10	1,888.15	2,109.26	1,311.11
Accounts payable	572.18	472.17	446.89	543.79	623.13	407.10	602.10	596.07	595.92	784.98	1,529.85	2,275.83	2,158.49	2,803.27	1,941.01	2,237.92	1,539.52	1,174.62	1,771.18	1,008.60
Short-term debt	281.35	254.08	208.56	221.10	140.08	103.76	92.29	10.60	9.90	569.80	37.76	465.39	26.25	0.05	350.01	0.04	0.04	2.57	12.77	7.13
Current portion of long-term debt	2.51	0.87	0.72	0.70	0.65			10.58	9.90	569.82	3,059.48	465.39
Deferred revenue
Other current liabilities	209.22	216.57	170.08	443.59	1,164.30	716.30	942.80	835.50	824.30	925.60	63.70	295.16	809.31	212.96	533.92	127.22	642.05	710.95	-108,457.69	-62,707.62
Total non-current liabilities +	3,533.18	3,382.82	3,370.50	3,902.23	4,819.80	5,510.40	4,971.10	5,008.90	4,406.50	3,877.90	4,503.00	5,020.99	5,689.72	5,171.53	2,477.00	3,102.70	3,366.60	2,982.01	3,333.55	2,058.61
Long-term debt	1,382.57	1,274.50	1,328.35	1,822.50	2,465.40	2,988.10	2,803.38	3,227.13	2,906.52	2,422.75	3,040.59	2,536.24	2,936.56	2,245.20	249.55	939.35	1,353.18	1,026.22	1,516.16	840.28
Capital lease obligations	816.61	790.59	759.69	963.10	900.59	948.85	613.61	125.80
Other non-current liabilities	263.60	274.35	309.61	304.95	2,354.40	1,496.89	1,439.20	1,651.86	1,340.93	1,384.92	1,232.05	1,290.88			1,055.15	951.22	856.78
Total liabilities	4,595.93	4,325.64	4,217.04	5,160.06	5,984.10	6,226.70	5,913.90	5,855.00	5,240.70	5,373.30	6,168.80	16,721.20	17,491.50	17,501.90	5,257.20	6,033.60	5,580.70	4,870.15	5,442.81	3,369.71

Total stockholders' equity +	5,118.38	5,194.25	5,362.79	4,994.77	4,320.80	4,394.10	5,804.60	5,197.60	4,620.20	4,920.40	5,323.30	8,659.90	8,532.00	8,966.90	8,840.70	8,199.60	7,246.30	6,278.95	5,066.17	4,052.68
Common stock and paid-in capital	-1,572.94	-1,579.04	-1,183.29	-1,060.72	-897.87	-975.44	-809.70	-315.93	-625.04	-809.20	-888.90	-68.13	473.21	1,249.51	1,379.76	1,398.61	1,041.98	721.46	1,082.18	768.29
Retained earnings	6,691.32	6,773.29	6,546.08	6,055.50	5,218.67	5,369.54	6,614.30	5,513.53	5,245.24	5,729.60	6,212.20	8,728.03	8,058.79	7,717.39	7,460.94	6,800.99	6,204.32	5,557.48	3,984.00	3,284.39
Common shares outstanding	144	151	157	157	154	154	165	174	173	172	174	180	189	195	195	193	192	192	191	189

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 +	378.75	377.00	425.96	379.63	392.91	423.57	271.22	333.62	323.43	317.07	327.77	369.36	312.38	491.96	466.00	432.02	480.59	521.20	505.07	418.10	230.87	310.60	219.64	145.51	407.75	306.80	434.90	326.04	286.28	387.40	947.73	901.31	938.62	965.00	997.20	1,098.59	1,087.40	984.30	871.00	398.70	569.20	456.50	1,293.80	1,304.81	1,369.10	1,654.62	1,134.21	1,088.46	1,020.62	1,125.00	1,323.73	1,104.31	1,332.64	1,062.92	1,308.30	1,142.41	1,431.00	1,045.97	1,772.69	1,339.33	1,146.44	1,152.38	1,092.25	1,201.76	1,195.62	1,080.17	1,109.38	1,091.77	940.97	1,086.45	1,439.21	1,461.58	869.13	673.71	849.49	693.46	609.68	543.39	469.35	414.71	480.91
Cash and cash equivalents	378.75	377.00	425.96	379.63	392.91	423.57	271.22	333.62	323.43	317.07	327.77	369.36	312.38	491.96	466.00	432.02	480.59	521.20	505.07	418.10	230.87	310.60	219.64	145.51	407.75	306.80	434.90	326.04	286.28	387.40	947.73	901.31	938.62	965.00	997.20	1,058.49	875.85	872.80	753.10	267.50	423.10	283.20	878.70	909.27	981.00	1,193.31	674.02	661.09	648.61	750.16	1,033.94	974.43	1,117.11	947.32	816.69	671.64	936.65	513.87	1,278.98	801.25	689.42	535.83	462.00	399.00	299.97	301.14	315.07	507.08	327.40	666.11	828.10	1,116.51	869.13	673.71	789.67	693.46	609.68	543.39	469.35	414.71	480.91
Short-term investments																															0.00	0.00	0.00	0.00	0.00	40.10	211.55	111.50	117.90	131.20	146.10	173.30	415.10	395.54	388.10	461.31	460.19	427.37	372.00	374.84	289.79	129.88	215.54	115.60	491.60	470.77	494.35	532.09	493.71	538.08	457.02	616.56	630.25	802.76	895.64	779.03	794.31	584.68	613.56	420.34	611.11	345.07			59.82
Accounts receivable, net	467.23	283.74	283.74	274.03	282.25	272.53	263.11	336.97	356.86	343.99	460.63	409.99	394.94	391.15	385.15	522.02	371.84	258.15	186.68	366.54	278.82	262.01	279.15	372.55	597.25	426.68	462.51	425.85	349.77	331.86	274.19	258.37	212.64	243.47	267.21	232.56	320.94	357.10	400.53	293.31	521.43	433.31	432.79	542.42	523.37	850.11	970.29	1,053.12	1,007.13	997.90	1,387.99	2,083.31	1,676.17	1,853.36	1,639.43	1,261.96	1,485.06	1,554.18	1,780.98	1,756.71	1,858.53	1,467.31	1,363.30	1,324.42	1,390.13	1,463.30	1,164.68	1,157.59	974.96	1,034.00	1,431.35	1,867.99	1,303.62	1,420.60	1,079.61	1,034.08	1,110.54	995.09	1,039.03	1,047.42	988.32
Inventories	58.43	62.15	62.15	62.52	71.05	54.86	51.05	51.81	49.66	54.45	60.44	62.45	63.54	54.51	53.27	63.89	59.34	54.20	57.41	57.12	66.59	66.08	67.86	59.73	68.35	76.12	79.44	86.70	77.28	87.91	94.62	91.38	94.16	105.13	120.07	131.95	129.56	127.07	162.30	154.07	166.75	166.79	180.60	209.31	224.01	242.73	299.96	289.49	293.24	294.20	627.83	759.26	629.60	752.31	829.20	763.25	661.68	666.64	638.70	913.34	750.18	762.21	-1,363.30	-1,324.42	754.21	733.98	784.24	773.46	675.98	604.17	621.16	756.75	1,044.32	626.65	662.60	545.69	562.42	411.08	472.59	493.65	266.52
Other current assets	32.54	184.45	35.63	45.95	25.20	34.32	44.23	35.05	30.93	36.67	38.18	27.35	30.98	34.70	47.17	48.95	48.29	344.20	81.57	76.85	115.03	362.00	167.02	185.61	139.01	543.70	167.77	1,913.30	1,924.92	492.40	64.75	64.31	62.63	406.60	62.68	77.48	71.96	574.80	171.26	191.77	1,129.70	340.66	258.65	442.90	471.71	531.69	882.67	801.86	1,052.58	1,091.55	431.26	468.83	460.39	439.99	325.05	276.33	226.87	180.88	268.27	204.14	166.35	168.79	-458.54	3,316.80	146.00	98.25	124.41	169.93	125.47	122.35	146.16	170.63	167.55	165.84	104.89	118.62	120.75	157.54	190.20	191.90	116.54
Total current assets	936.95	907.34	807.48	762.13	771.41	785.28	629.62	757.45	760.89	752.19	887.01	869.15	801.84	972.33	951.59	1,066.88	960.05	880.90	830.73	918.61	691.31	1,000.30	733.66	763.39	1,212.36	974.40	1,144.63	2,751.89	2,638.24	879.80	1,381.29	1,315.36	1,308.04	1,371.60	1,447.20	1,540.58	1,609.86	1,559.10	1,605.10	1,037.80	1,698.90	1,448.40	2,165.80	2,499.40	2,588.20	3,256.10	3,287.10	3,134.90	3,373.60	3,467.50	3,770.80	4,415.70	4,098.80	4,100.10	4,102.00	3,444.00	3,804.60	3,447.67	4,460.60	4,213.50	3,921.50	3,550.69	3.46	3,715.80	3,486.00	3,375.70	3,182.70	3.19	2,717.37	2,846.96	3,637.88	4,256.95	3,384.62	2,886.79	2,696.59	2,391.85	2,403.38	2,107.09	2,171.17	2,147.68	1,852.29
Total non-current assets +	9,098.68	8,925.28	8,925.28	9,077.39	9,048.91	8,882.20	9,086.80	9,136.27	8,907.77	9,014.50	9,055.57	9,380.38	9,386.69	9,336.63	9,277.63	9,505.33	9,581.69	9,424.00	9,500.13	9,685.58	9,593.04	9,620.50	9,735.70	9,990.64	9,993.43	10,744.10	10,639.04	10,784.13	9,344.87	10,172.80	8,645.33	8,630.09	8,630.17	8,489.30	8,745.60	8,596.22	8,662.13	8,734.60	8,788.90	8,876.80	9,761.80	10,043.70	10,462.20	12,650.60	12,572.60	13,465.10	14,558.70	14,739.00	14,177.50	14,024.00	13,720.30	14,409.30	13,652.90	13,401.80	12,487.80	11,556.80	11,132.30	10,690.47	11,030.50	11,353.50	10,962.60	10,682.55	10.28	9,831.50	9,683.80	9,380.66	9,096.34	8.92	8,347.51	8,302.13	8,192.89	7,974.25	7,876.17	7,649.06	6,834.36	6,196.82	5,673.10	5,338.64	5,175.17	4,953.92	4,655.15
Property, plant and equipment, net		8,941.81	8,867.02	9,020.65	8,993.38	8,832.19	9,049.65				9,010.16	8,426.05	8,363.00	9,174.40	8,249.39	8,295.66	8,237.74	8,127.90	9,030.81	9.20	8,216.72	8,269.04	8,592.83	8,891.42	8,956.30	9,969.74	9,931.96	10,041.18	8,559.14	9,757.56	8,244.17	8,208.14	8,207.74	8,220.03	8,283.74	8,164.12	8,253.11	8,316.19	8,440.34	8,565.49	9,492.35	9,818.37	10,168.75	12,577.76	12,516.33	13,382.01	14,433.34	14,499.04	14,043.61	13,481.06	13,543.55	14,233.38	13,469.69	13,011.61	12,298.40	11,346.39	10,922.96	10,475.15	10,805.13	11,062.35	10,659.85	10,367.85	9,846.03	9,416.23	9,307.03	9,065.09	8,765.39	8,297.45	7,758.43	7,727.72	7,628.96	7,430.87	7,309.81	7,109.82	6,336.57	5,815.63	5,323.40	5,106.28	4,964.36	4,784.78	4,494.83
Goodwill																															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	38.20	40.08	38.70	40.26	41.48	40.65	42.03	43.10	43.47	42.07	42.82	41.86	40.72	44.39	44.06	42.85	41.55	40.20	42.12	40.65	42.61	39.20	36.15	37.37	42.81	44.61	46.34	51.45	51.76	48.21	44.51	44.06	45.96	46.03	43.96
Intangible assets																															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	38.20	40.08	38.70	40.26	41.48	40.65	42.03	43.10	43.47	42.07	42.82	41.86	40.72	44.39	44.06	42.85	41.55	40.20	42.12	40.65	42.61	39.20	36.15	37.37	42.81	44.61	46.34	51.45	51.76	48.21	44.51	44.06	45.96	46.03	44.21
Long-term investments
Other non-current assets
Total assets	10,035.63	9,832.63	9,732.76	9,839.52	9,820.32	9,667.48	9,716.42	9,893.72	9,668.66	9,766.70	9,942.58	10,249.53	10,188.53	10,308.95	10,229.21	10,572.21	10,541.74	10,304.90	10,330.86	10,604.19	10,284.34	10,620.80	10,469.35	10,754.03	11,205.79	11,718.50	11,783.67	13,536.02	11,983.12	11,052.60	10,026.62	9,945.45	9,938.21	9,860.90	10,192.80	10,136.80	10,271.99	10,293.70	10,394.00	9,914.60	11,460.70	11,492.10	12,628.00	15,150.00	15,160.80	16,721.20	17,845.80	17,873.90	17,551.10	17,491.50	17,491.10	18,825.00	17,751.70	17,501.90	16,589.80	15,000.80	14,936.90	14,138.14	15,491.10	15,567.00	14,884.10	14,233.24	13.73	13,547.30	13,169.80	12,756.36	12,279.05	12.11	11,064.88	11,149.10	11,830.77	12,231.20	11,260.79	10,535.85	9,530.94	8,588.67	8,076.48	7,445.73	7,346.34	7,101.60	6,507.43

Total current liabilities +	1,134.19	1,062.75	857.75	909.30	1,008.52	942.81	884.83	927.63	818.15	846.55	892.39	1,034.51	1,028.01	1,257.83	1,212.50	1,618.21	1,598.88	1,164.30	1,134.61	1,273.29	865.38	716.30	609.39	670.74	864.75	942.80	932.86	2,202.89	1,638.23	846.10	875.51	903.56	866.07	834.20	831.60	1,357.64	1,468.65	1,495.40	914.20	880.70	1,377.80	1,665.80	1,651.30	1,806.80	2,176.90	3,082.90	2,620.20	2,850.50	3,056.80	3,151.80	3,184.20	3,770.90	3,272.10	3,352.90	3,224.60	2,550.80	3,245.90	2,824.93	3,463.80	3,343.10	3,181.00	2,930.91	2.75	2,723.70	2,451.40	2,181.61	1,985.97	1.91	1,795.21	1,888.15	2,309.10	2,695.49	2,190.17	2,109.26	1,519.68	1,442.49	1,543.28	1,311.11	1,429.05	1,372.87	1,324.84
Accounts payable	645.83	572.18	429.66	509.23	538.29	472.17	429.83	507.75	485.89	446.89	449.96	584.11	516.86	543.79	539.58	910.01	939.94	623.13	615.44	744.07	538.33	407.10	295.40	366.21	554.56	602.10	575.46	598.47	475.56	596.07	622.58	632.07	615.96	595.92	584.03	595.78	712.20	784.98	876.66	843.79	1,338.18	1,529.85	1,621.42	1,715.59	1,900.51	2,275.83	2,249.39	2,220.53	2,149.09	2,158.49	2,764.22	3,341.50	2,890.09	2,803.27	2,918.66	2,304.40	2,650.91	1,941.01	2,792.52	2,600.96	2,805.44	2,237.92	2,751.68	2,721.22	2,003.52	1,539.52	1,733.34	1,599.21	1,396.43	1,174.62	1,834.32	2,366.71	2,060.08	1,987.71	1,424.37	1,299.93	1,460.96	1,008.60	1,293.76	1,274.88	1,208.53
Short-term debt	272.76	281.35	211.69	191.57	244.12	254.08	254.08	255.52	180.20	208.56	246.60	258.98	240.07	221.10	167.59	168.62	174.55	140.08	157.94	168.23	102.98	103.76	100.17	103.34	109.49	92.29	234.14	757.96	311.75	10.60	10.45	9.67	9.56	9.90	19.56	559.22	562.43	569.80	20.44	20.01	19.10	18.90	24.35	29.88	43.63	465.39	79.21	70.20	30.65	26.25	21.78	17.58	0.05	0.05	0.05	0.04	350.03	350.01	349.98	349.95	0.04	0.04	0.01	2.43	0.03	0.04				2.57	2.95	3.07	8.12	12.77	16.23	18.50	8.13	7.13	4.66	4.67	4.46
Current portion of long-term debt	2.55	2.51	0.92	0.91	0.89	0.87	0.75	0.74	0.73	0.72	0.71	0.71	0.70	0.70	0.68	0.67	0.66	0.65	0.65	0.76								0.69	0.68	10.60		2,907.02	2,908.41	2,916.42	2,918.07	2,926.28	562.43	569.82	20.44	20.01	19.08	3,059.48				465.39
Deferred revenue
Other current liabilities	-19,474.40	209.22	216.40	154.41	168.02	165.88	179.14	114.69	101.25	140.75	137.50	135.79	218.13	443.59	435.74	483.43	441.38	1,164.30	316.21	321.52	188.67	716.30	172.25	165.56	167.88	942.80	77.15	808.90	821.19	835.50	168.87	152.06	143.32	824.30	140.10	108.06	116.80	925.60	3.28	4.14	1,358.70	73.74	-2.11	41.40	127.07	295.16	146.43	257.76	589.01	809.31	5.23	393.23	16.47	212.96	49.95	246.31	244.95	162.60	321.38	392.17	375.48	127.23	2.74	2,721.27	447.84	88.95	252.63	-1,907.60	398.78	710.95	471.84	325.71	121.96	-108,674.22	79.08	124.06	74.20	-62,707.62	130.63	93.33	111.85
Total non-current liabilities +	3,668.57	3,533.18	3,625.36	3,573.04	3,534.52	3,382.82	3,426.41	3,463.54	3,358.00	3,370.50	3,537.39	3,826.34	3,855.85	3,902.23	4,137.12	4,465.77	4,738.57	4,819.80	5,082.30	5,289.08	5,319.35	5,510.40	5,345.92	5,309.81	5,242.73	4,971.10	4,824.99	6,234.59	5,018.21	5,008.90	4,384.18	4,370.25	4,379.83	4,406.50	4,381.10	3,801.47	3,844.86	3,877.90	4,394.20	3,862.20	4,877.80	4,503.00	4,948.30	5,477.13	4,779.44	5,020.99	6,823.04	6,624.52	6,190.22	5,689.72	5,388.81	5,938.50	5,341.11	5,171.53	3,748.40	3,145.40	2,571.90	2,534.81	3,138.90	3,394.70	3,171.90	3,102.78	3.01	3,156.60	3,164.80	3,228.73	3,341.63	3.56	2,929.46	2,982.01	3,002.17	3,469.26	3,627.93	3,333.55	3,103.57	2,539.40	2,275.16	2,058.61	1,852.51	1,882.53	1,616.62
Long-term debt	1,548.15	1,382.57	1,425.24	1,474.96	1,474.83	1,274.50	1,279.32	1,279.31	1,328.67	1,328.35	1,576.28	1,823.52	1,823.00	1,822.50	2,022.98	2,267.93	2,466.11	2,465.40	2,613.70	2,762.85	2,755.60	2,988.10	2,987.06	2,956.42	2,970.23	2,803.38	2,779.23	4,185.88	3,110.10	3,101.33	2,775.40	2,774.45	2,773.55	2,906.52	2,908.29	2,367.06	2,421.61	2,422.75	2,973.89	2,435.49	3,409.52	3,040.59	3,327.69	3,264.87	2,591.71	2,536.24	3,986.26	3,786.49	3,415.62	2,936.56	2,583.21	3,046.06	2,507.31	2,245.20	1,184.58	791.53	249.57	249.55	974.54	1,184.53	974.39	939.35	1,024.34	1,226.61	1,231.24	1,353.18	1,479.88	1,531.33	996.27	1,026.22	1,066.17	1,540.12	1,711.07	1,516.16	1,496.43	1,105.17	969.40	840.28	789.53	875.49	609.56
Capital lease obligations	749.38	816.61	792.85	685.22	726.60	790.59	873.39	899.82	695.99	759.69	807.14	883.01	919.30	963.10	815.19	873.97	926.26	900.59	938.41	994.19	932.74	948.85	786.69	801.02	812.29	613.61	574.28	596.80	623.96
Other non-current liabilities	256.21	263.60	249.52	254.40	269.33	274.35	278.83	291.11	303.95	309.61	289.96	1,767.15	-0.10	304.95	1,926.09	2,009.31	2,084.41	2,354.40	2,302.47	2,382.62	2,425.10	1,496.89	1,492.84	1,473.45	1,376.12	1,439.20	1,845.54	1,880.05	1,254.59	1,651.86	1,349.91	1,345.56	1,352.26	1,340.93	1,364.05	1,326.84	1,313.65	1,384.92	1,370.09	1,379.96	1,262.42	1,232.05	1,314.21	1,274.52	1,250.75	1,290.88	1,317.10	1,330.54	1,288.98	1,287.06	1,304.21	1,334.69	1,286.60	1,381.99	1,184.35	1,064.27	1,040.07	1,055.15	934.08	965.39	964.94	951.22	880.46	873.32	881.37	856.78	772.79	1,073.09
Total liabilities	4,802.75	4,595.93	4,483.11	4,482.34	4,543.04	4,325.64	4,311.24	4,391.17	4,176.16	4,217.04	4,429.78	4,860.85	4,883.86	5,160.06	5,349.62	6,083.98	6,337.45	5,984.10	6,216.91	6,562.36	6,184.74	6,226.70	5,955.31	5,980.55	6,107.48	5,913.90	5,757.85	8,437.48	6,656.44	5,855.00	5,259.69	5,273.81	5,245.90	5,240.70	5,212.70	5,159.11	5,313.50	5,373.30	5,308.40	4,742.90	6,255.60	6,168.80	6,599.60	15,150.00	15,160.80	16,721.20	17,845.80	17,873.90	17,551.10	17,491.50	17,491.10	18,825.00	17,751.70	17,501.90	6,973.00	5,696.20	5,817.80	5,359.74	6,602.70	6,737.80	6,352.90	6,033.69	5.77	5,880.30	5,616.20	5,410.33	5,327.60	5.47	4,724.67	4,870.15	5,311.27	6,164.75	5,818.10	5,442.81	4,623.25	3,981.89	3,818.44	3,369.71	3,281.56	3,255.40	2,941.46

Total stockholders' equity +	5,098.90	5,118.38	5,121.39	5,198.53	5,120.26	5,194.25	5,249.74	5,323.72	5,303.99	5,362.79	5,340.03	5,234.31	5,137.56	4,994.77	4,708.94	4,312.80	4,032.84	4,320.80	3,949.51	3,880.60	3,935.19	4,394.10	4,343.44	4,568.55	4,886.15	5,436.30	5,676.65	4,740.01	4,948.78	4,829.30	4,766.93	4,671.64	4,692.31	4,620.20	4,980.10	4,977.69	4,958.48	4,920.40	5,085.60	5,171.70	5,205.10	5,323.30	6,028.40	7,866.00	8,204.50	8,659.90	8,402.50	8,398.90	8,304.10	8,532.00	8,918.00	9,134.20	9,138.50	8,966.90	9,616.80	9,304.60	9,119.10	8,778.40	8,888.40	8,829.20	8,531.20	8,199.55	7.97	7,667.00	7,553.60	7,346.03	6,951.44	6.64	6,340.20	6,278.95	6,519.51	6,066.44	5,442.70	5,066.17	4,880.58	4,581.21	4,234.44	4,052.68	4,064.78	3,846.21	3,565.98
Common stock and paid-in capital	-1,595.24	-1,572.94	-1,604.45	-1,576.67	-1,679.04	-1,579.04	-1,516.97	-1,348.56	-1,286.32	-1,183.29	-1,132.08	-1,025.25	-1,066.66	-1,060.72	-1,186.02	-1,092.60	-1,049.20	-897.87	-1,120.07	-1,099.83	-1,127.62	-975.44	-1,217.24	-1,254.88	-1,273.66	-1,178.00	-1,049.67	-937.24	-678.31	-684.23	-686.49	-731.09	-708.17	-625.04	-595.08	-706.52	-786.44	-809.20	-750.97	-724.09	-748.03	-888.90	-831.14	-649.18	-446.80	-68.13	-12.42	167.57	146.13	473.21	882.95	772.94	1,120.18	1,249.51	1,511.19	1,364.95	1,421.47	1,317.46	1,260.31	1,554.00	1,514.41	1,398.56	-6,671.92	1,137.20	1,248.20	1,141.71	1,018.23	-5,785.39	659.25	721.46	1,041.72	1,125.48	1,085.27	1,082.18	1,067.14	931.93	807.16	768.29	839.84	815.98	728.82
Retained earnings	6,694.13	6,691.32	6,725.83	6,775.19	6,799.30	6,773.29	6,766.71	6,672.28	6,590.31	6,546.08	6,472.11	6,259.56	6,204.22	6,055.50	5,894.97	5,405.40	5,082.03	5,218.67	5,069.58	4,980.43	5,062.81	5,369.54	5,560.67	5,823.43	6,159.81	6,614.30	6,726.32	5,677.25	5,627.08	5,513.53	5,453.41	5,402.73	5,400.47	5,245.24	5,575.18	5,684.21	5,744.92	5,729.60	5,836.57	5,895.79	5,953.13	6,212.20	6,859.54	8,515.18	8,651.30	8,728.03	8,414.92	8,231.33	8,157.97	8,058.79	8,035.05	8,361.26	8,018.32	7,717.39	8,105.61	7,939.65	7,697.63	7,460.94	7,628.09	7,275.20	7,016.79	6,800.99	6,679.89	6,529.80	6,305.40	6,204.32	5,933.21	5,792.03	5,680.95	5,557.48	5,477.78	4,940.97	4,357.43	3,984.00	3,813.43	3,649.28	3,427.28	3,284.39	3,224.94	3,030.23	2,837.15
Common shares outstanding	144	144	143	143	145	147	150	153	154	155	157	157	157	158	157	157	155	157	156	154	154	154	154	154	153	155	161	169	174	174	174	174	175	173	173	173	173	172	172	173	172	172	172	174	178	178	179	180	183	187	188	190	192	194	195	195	195	194	194	195	195	193	193	193	193	191	193	192	192	191	192	192	192	189	191	190	190	187	189	189	189

Balance Sheet - MURPHY OIL CORP (MUR)

Balance Sheet - MURPHY OIL CORP (MUR)