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 +	432.17	460.23	281.30	273.07	152.67	53.18	84.07	240.96	160.46	71.15	12.53	72.20	82.30	59.30	83.50	81.16	93.80	70.80	75.10	25.00
Cash and cash equivalents	432.17	408.24	199.37	273.07	149.91	50.85	80.29	235.68	153.98	65.40	6.64	66.70	77.40	55.20	79.00	77.42	90.40	68.20	75.10	25.00
Short-term investments	0.00	51.99	81.93	0.00	2.76	2.33	3.78	5.29	6.48	5.75	5.89	5.50	4.90	4.10	4.50	3.74	3.40	2.60
Accounts receivable, net	349.23	162.65	160.38	196.64	115.73	160.45	172.67	128.94	168.10	183.24	98.58	136.90	136.50	134.00	96.70	97.82	110.50	163.00	158.40	163.80
Inventories	374.76	96.20	88.15	66.29	62.88	56.20	54.13	48.65	53.42	186.82	52.98	131.50	122.10	106.00	88.50	81.39	71.50	192.00	137.70	160.20
Other current assets	558.82	66.87	71.17	62.48	57.82	25.45	30.93	60.69	23.74	34.27	25.10	28.46	49.90	19.26	42.90	37.98	43.40	40.10	40.20	34.00
Total current assets	1,340.22	785.96	601.01	598.48	386.34	292.94	338.03	473.96	399.24	504.86	183.30	390.50	390.80	341.80	311.60	298.34	319.20	465.90	411.40	383.00
Total non-current assets +	4,789.83	2,093.59	2,074.00	2,105.89	2,187.18	2,230.43	2,355.77	2,286.77	2,307.86	545.34	2,684.44	368.20	389.50	409.70	249.60	262.19	294.60	914.80	931.70	921.20
Property, plant and equipment, net	4,399.40	1,927.21	1,917.78	1,979.88	934.90	631.82	652.84	236.24	227.00	242.21	257.89	244.71	260.92	268.88	208.51	11.86	15.00	5.77
Goodwill		1,105.73			1,358.06	1,194.73	1,669.59	148.29	148.29	154.27	158.03	75.20	75.20	76.70	5.20	5.20	5.20	616.60	616.20	614.50
Intangible assets		2,387.91			1,524.64	1,584.60	1,740.70	127.53	137.15	146.77	156.40	44.90	49.00	53.00	24.30	26.31	28.40	41.70	43.90	41.60
Long-term investments		12.05	0.00
Other non-current assets
Total assets	6,130.05	2,879.54	2,675.00	2,704.38	2,573.52	2,523.37	2,693.80	2,760.73	2,707.10	1,050.20	2,867.73	758.70	780.30	751.50	561.20	560.52	613.80	1,380.70	1,343.10	1,304.20

Total current liabilities +	838.29	518.68	443.72	448.80	445.23	368.47	392.26	492.18	316.05	326.53	356.99	245.70	251.60	220.10	174.00	150.71	178.70	235.10	281.80	250.90
Accounts payable	335.62	143.64	137.24	130.23	76.56	71.23	106.22	130.93	109.10	326.07	89.40	242.91	144.60	217.04	88.20	70.59	73.60	104.30	130.20	116.00
Short-term debt	0.00	113.48	15.88	33.77	64.01	74.09	69.75	134.81	20.36	0.46	1.03	0.40	3.00	0.50	0.29	0.29	14.65	0.92	22.31	0.95
Current portion of long-term debt	98.33	112.87	11.11	28.85	26.00	25.60	25.60	25.60	0.44	0.46
Deferred revenue
Other current liabilities	838.29	261.57	268.81	273.28	296.19	216.03	211.54	221.23	170.15	55.67	252.59	103.29	76.27	2.50	61.06	79.83	71.67	105.62	105.85	111.09
Total non-current liabilities +	1,613.53	792.61	887.84	1,089.75	1,455.47	1,601.38	1,729.14	1,716.94	1,941.25	442.35	1,448.91	266.40	275.90	282.00	148.10	408.94	162.70	521.80	521.60	554.90
Long-term debt	317.27	79.52	181.89	342.11	3,010.84	3,563.43	3,156.92	403.08	387.29	404.15	444.15	233.00	235.39	234.44	130.70	36.70	46.06	49.89
Capital lease obligations	36.89	21.35	19.34	33.22	324.21	269.00	316.21
Other non-current liabilities	93.64	53.10	19.74	33.05	532.67	536.31	531.57	39.09	18.23	21.49	21.18	13.21	8.32	12.00	10.08
Total liabilities	2,451.82	1,311.30	1,331.56	1,538.55	1,900.70	1,969.85	2,121.41	2,209.12	2,363.46	768.88	1,805.89	512.10	527.50	502.10	322.10	559.65	341.40	756.90	803.40	805.80

Total stockholders' equity +	3,678.23	1,568.25	1,343.44	1,165.83	672.81	553.52	435.20	409.94	204.26	281.32	908.09	246.60	252.76	249.40	-35.69	0.88	49.67	623.83	539.70	498.41
Common stock and paid-in capital	2,859.76	406.13	399.10	496.94	391.85	306.67	175.30	227.79	247.97	584.02	1,261.82	618.20	635.46	619.30	231.21	257.81	255.67	82.83	77.30	95.31
Retained earnings	818.48	1,162.11	944.34	668.88	280.96	246.85	259.90	182.15	-43.71	-302.71	-353.73	-371.60	-382.70	-369.90	-266.90	-256.94	-206.00	541.00	462.40	403.10
Common shares outstanding	51	30	33	36	36	26	27	28	28	73	28	75	47	19	18	18	4	4	4	4

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 +	450.36	432.17	444.67	171.33	388.49	460.23	416.01	299.46	255.13	281.30	248.60	290.24	268.14	273.07	268.85	263.82	225.20	152.67	164.55	149.36	93.70	53.18	629.52	36.56	81.06	84.07	108.81	159.38	158.89	239.09	255.74	49.10	198.02	160.78	10.20	13.14	13.11	21.70	71.10	56.60	83.60	79.30	105.60	54.10	31.10	56.10	72.20	33.10	17.70	21.50	82.30	20.70	31.80	29.90	59.30	36.70	78.40	70.90	83.50	61.60	61.60	69.20	57.10	57.10	54.80	93.80	93.80	111.00	96.60	94.90	70.80	43.00	39.10	29.80	76.70	9.10	4.90	10.70	57.70	57.70	39.77
Cash and cash equivalents	450.36	432.17	444.67	171.33	388.49	408.24	331.68	216.12	172.55	199.37	167.59	189.54	192.83	273.07	268.85	261.57	222.90	149.91	161.98	146.67	91.17	50.85	627.60	33.03	78.17	80.29	105.24	155.67	155.17	235.68	250.45	43.30	191.72	153.98	3.70	6.74	6.64	15.80	65.40	50.71	77.90	73.85	99.70	48.30	25.30	50.70	66.70	27.70	12.50	16.60	77.40	16.10	27.50	25.80	55.20	32.30	73.90	66.70	79.00	57.40	57.40	65.20	53.60	53.60	51.30	90.40	90.40	105.40	91.70	90.80	68.20	39.90	35.70	26.40	75.10	7.50	4.90	10.70	57.70	57.70	39.77
Short-term investments		0.00	0.00	0.00	0.00	51.99	84.33	83.34	82.58	81.93	81.01	100.70	75.31			2.25	2.30	2.76	2.57	2.70	2.53	2.33	1.92	3.53	2.89	3.78	3.57	3.71	3.72	3.41	5.29	5.80	6.30	6.80	6.50	6.40	6.47	5.90	5.70	5.89	5.70	5.45	5.90	5.80	5.80	5.40	5.50	5.40	5.20	4.90	4.90	4.60	4.30	4.10	4.10	4.40	4.50	4.20	4.50	4.20	4.20	4.00	3.50	3.50	3.50	3.40	3.40	5.60	4.90	4.10	2.60	3.10	3.40	3.40	1.60	1.60
Accounts receivable, net	406.96	349.23	374.88	337.79	427.76	162.65	144.97	699.71	180.00	160.38	158.98	124.17	185.61	196.64	147.37	149.32	189.79	115.73	103.69	115.31	166.23	160.45	578.68	127.83	146.98	172.67	139.00	139.75	145.83	128.94	107.86	212.30	159.71	168.10	114.31	124.51	153.07	119.06	183.20	175.39	143.70	141.66	166.80	165.20	149.30	148.60	136.90	135.10	110.80	112.70	136.50	121.00	113.90	109.90	134.00	113.80	84.60	80.80	96.70	93.33	93.33	77.50	97.82	97.82	112.50	110.50	110.50	104.40	99.00	103.30	163.00	166.10	152.80	127.60	159.00	145.50	135.00	116.10	160.20	160.20	139.75
Inventories	369.08	374.76	407.50	702.64	388.01	96.20	116.63	619.19	109.49	88.15	98.39	97.68	95.64	66.29	74.96	68.44	58.80	62.88	56.02	59.30	55.21	56.20	408.90	61.04	58.64	54.13	48.84	51.19	54.89	48.65	52.47	260.90	60.77	53.42	52.00	60.29	55.07	191.80	186.80	183.34	151.50	150.56	157.80	164.30	159.70	165.60	131.50	136.60	136.20	137.60	122.10	135.20	125.80	113.80	106.00	113.20	106.90	102.10	88.50	107.60	107.60	83.40	105.30	105.30	100.60	71.50	71.50	75.90	96.60	142.80	192.00	226.60	158.50	152.90	137.70	170.30	191.30	187.90	175.30	175.30	154.32
Other current assets	44.41	558.82	173.37	460.47	128.41	66.87	66.98	77.55	69.09	71.17	73.43	66.34	62.60	62.48	67.12	61.40	56.91	57.82	62.56	50.68	24.13	25.45	118.72	21.08	26.96	30.93	35.96	49.74	50.27	60.69	58.12	43.16	24.86	23.74	21.86	12.36	16.54	107.64	34.27	74.73	32.61	61.93	38.10	39.31	34.85	57.60	28.46	58.50	60.00	52.70	49.90	61.50	20.79	46.90	19.26	22.39	43.00	19.79	42.90	17.57	17.57	38.40	39.69	39.69	41.70	43.40	43.40	57.00	44.70	38.90	40.10	42.50	45.50	40.70	37.50	35.90	38.90	33.00		27.50	30.34
Total current assets	1,270.81	1,340.22	1,400.42	1,672.23	1,332.67	785.96	744.59	1,518.75	613.71	601.01	579.39	578.42	611.99	598.48	558.30	540.73	528.39	386.34	384.24	371.95	336.74	292.94	1,735.82	242.98	310.74	338.03	357.12	396.35	406.15	473.96	468.90	565.60	437.05	399.24	191.87	203.89	231.31	440.20	504.90	490.05	440.50	433.46	496.30	447.00	402.40	427.90	390.50	363.30	324.70	324.50	390.80	338.40	321.00	300.50	341.80	309.70	312.90	296.60	311.60	280.10	280.10	268.50	299.90	299.90	309.60	319.20	319.20	348.30	336.90	379.90	465.90	478.20	395.90	347.60	410.90	359.20	370.10	347.70	420.70	420.70	364.18
Total non-current assets +	4,785.11	4,789.83	4,795.47	5,012.49	4,919.28	2,093.59	5,784.73	5,851.92	2,066.41	2,074.00	2,080.12	2,099.93	2,083.32	2,105.89	2,163.98	2,179.76	2,186.57	2,187.18	2,205.51	2,185.98	2,183.82	2,230.43	3,449.03	2,323.15	2,342.73	2,355.77	2,366.11	2,369.12	2,360.89	2,286.77	2,277.03	516.10	2,292.07	2,307.86	2,396.66	2,422.72	2,453.77	2,487.30	10.19	561.77	576.20	583.38	583.40	598.20	611.30	618.40	368.20	374.20	379.00	385.10	389.50	391.90	403.60	406.20	409.70	411.20	249.80	248.00	249.60	253.20	253.20	256.00	268.70	268.70	272.50	295.30	295.30	279.30	284.30	395.10	914.80	918.50	925.40	928.60	932.20	941.30	938.30	924.20	918.10	918.10	915.36
Property, plant and equipment, net		4,399.40	4,390.38	4,474.95	4,519.46	1,927.21	1,915.19									572.82	625.11	934.90	583.37	841.27	628.20	631.82	635.90	945.13	651.80	652.84	643.84	634.60	638.17	614.01	236.24	230.85	221.40	220.47	227.00	230.04	234.83	238.58	242.21	244.35	255.97	260.20	257.89	270.00	275.40	244.71	244.71	249.49	252.97	257.89	260.92	262.12	265.70	266.81	268.88	271.54	211.35	208.66	208.51	208.78	11.86		10.16		15.00				5.77
Goodwill	737.76		737.94	1,111.53	1,106.72	1,105.73	1,619.65	1,959.83								1,353.78	1,355.16	1,358.06	1,326.41	1,107.76	1,195.98	1,194.73	1,189.99	1,187.79	1,183.43	1,669.59	1,677.93	1,611.21	1,702.18	1,640.21	148.29	148.30	148.30	148.30	148.30	154.30	154.29	154.30	154.30	158.11	158.10	158.11	158.00	193.60	198.20	195.10	75.20	75.20	75.20	75.20	75.20	75.20	76.90	76.90	76.70	73.90	5.20	5.20	5.20	5.20	5.20	5.20	5.20	5.20	5.20	5.20	5.20	5.20	5.20	107.70	616.60	616.40	616.40	616.40	616.40	616.40	616.40	614.60	612.20	612.20	609.69
Intangible assets	2,165.16		2,250.57	2,287.93	2,335.39	2,387.91	2,430.46	2,341.27								1,399.36	1,477.43	1,524.64	1,438.04	1,488.43	1,540.47	1,584.60	1,623.13	1,665.59	1,704.37	1,740.70	1,784.94	1,830.82	1,721.05	1,669.90	127.53	129.90	132.30	134.70	137.10	139.60	141.96	144.40	146.80	149.18	151.60	153.99	156.40	126.80	131.10	135.50	44.90	45.90	46.90	48.00	49.00	50.00	51.00	52.00	53.00	54.90	23.30	23.70	24.30	25.30	25.30	25.80	26.80	26.80	27.30	28.40	28.40	28.90	29.50	32.50	41.70	42.20	42.70	43.20	43.90	43.10	44.50	40.50	45.80	45.80	46.63
Long-term investments						12.05				0.00																																	5.82
Other non-current assets
Total assets	6,055.92	6,130.05	6,195.89	6,684.72	6,251.95	2,879.54	2,824.12	7,370.67	2,680.12	2,675.00	2,659.52	2,678.35	2,695.31	2,704.38	2,722.28	2,720.49	2,714.96	2,573.52	2,589.75	2,557.93	2,520.56	2,523.37	5,474.98	2,566.13	2,653.47	2,693.80	2,723.24	2,765.47	2,767.04	2,760.73	2,745.93	1,081.70	2,729.12	2,707.10	2,588.53	2,626.61	2,685.08	2,687.43	1,050.20	1,051.82	1,016.70	1,016.84	1,079.70	1,045.20	1,013.70	1,046.30	758.70	737.50	703.70	709.60	780.30	730.30	724.60	706.70	751.50	720.90	562.70	544.60	561.20	533.30	533.30	524.50	568.60	568.60	582.10	614.50	614.50	627.60	621.20	775.00	1,380.70	1,396.70	1,321.30	1,276.20	1,343.10	1,300.50	1,308.40	1,271.90	1,338.80	1,338.80	1,279.54

Total current liabilities +	746.97	838.29	769.76	713.78	703.86	518.68	540.02	400.09	417.30	443.72	454.15	413.73	442.47	448.80	515.01	576.50	627.42	445.23	515.68	370.26	371.19	368.47	696.25	373.90	394.26	392.26	411.15	407.87	417.32	492.18	373.10	358.90	388.21	271.30	362.81	289.80	380.14	261.40	326.50	323.71	272.60	262.86	321.60	293.90	264.20	270.30	245.70	229.70	203.70	206.30	251.60	204.10	204.40	183.40	220.10	199.30	173.20	157.00	174.00	159.50	159.50	140.70	151.40	151.40	164.20	178.70	178.70	624.20	620.80	354.80	235.10	275.90	232.90	206.00	281.80	212.30	199.10	187.10	225.70	225.70	170.06
Accounts payable	315.13	335.62	286.32	270.82	298.75	143.64	145.30	136.85	139.30	137.24	132.38	122.02	120.54	130.23	124.55	115.00	109.45	76.56	78.39	68.07	75.38	71.23	601.24	66.45	89.56	106.22	125.32	130.88	126.79	130.93	102.40	353.77	84.69	109.10	90.25	72.26	69.80	82.90	326.07	146.42	271.19	110.30	321.11	260.12	267.93	128.10	242.91	115.20	100.90	105.20	144.60	103.70	200.42	84.20	217.04	195.97	85.30	157.02	88.20	74.50	74.50	63.60	71.70	71.70	70.40	71.30	71.30	68.10	59.00	83.30	104.30	144.70	121.70	105.40	130.20	101.80	98.00	79.70		106.60	76.75
Short-term debt	43.42	0.00	83.80	57.34	37.36	113.48	112.71	10.18	13.02	15.88	20.48	23.96	29.40	33.77	32.44	33.48	70.59	64.01	54.37	59.43	69.60	74.09	95.01	86.72	85.69	69.75	60.98	53.77	54.85	134.81	20.95	1.00	18.39	25.65	3.59	4.15	3.87	4.08	0.50	0.92	1.40	0.50	0.50	1.00	1.70	2.38	0.40	3.22	3.85	2.52	3.00	3.22	1.50	2.50	0.50	0.90	1.65	0.30	0.29	1.17	1.17	0.29	0.72	0.72	15.82	14.65	14.65	474.67	475.90	180.88	0.92	2.22	4.16	0.92	22.31	0.93	0.94	0.71		5.04	5.04
Current portion of long-term debt	43.42	98.33	83.80	57.34	37.36	112.87	111.90	6.01	8.55	11.11	15.62						26.00	26.00	26.00	26.00	25.60	25.60	25.60	25.60	25.60	25.60	25.60	25.60	25.60		4.15	4.15
Deferred revenue
Other current liabilities	388.43	838.29	366.36	357.40	324.30	261.57	230.30	78.47	229.61	268.81	276.20	255.85	240.42	273.28	349.57	418.58	442.21	296.19	378.38	238.20	220.95	216.03	370.75	220.74	213.61	211.54	221.49	219.29	229.86	221.23	223.55	35.59	275.24	122.24	251.30	177.49	299.19	147.32		142.53	350.34	152.33	116.24	122.14	103.29	118.05	45.29	80.48	65.34	68.14	76.27	60.25	2.50	70.76	2.50	2.50	66.94	68.67	61.06	68.78	68.78	62.00	59.55	59.55	58.55	73.97	73.97	57.84	61.97	66.36	105.62	104.78	82.83	76.63	105.85	86.59	76.49	84.19		93.71	67.92
Total non-current liabilities +	1,652.06	1,613.53	1,647.33	5,821.14	1,652.31	792.61	754.61	5,084.91	874.01	887.84	896.57	929.42	971.95	1,089.75	1,290.83	1,346.39	1,419.13	1,455.47	1,589.49	1,594.94	1,566.30	1,601.38	361.82	1,636.35	1,688.12	1,729.14	1,718.64	1,747.35	1,778.20	1,716.94	1,910.36	423.70	1,931.72	1,941.25	1,428.75	1,441.01	1,500.98	1,508.22	450.45	459.54	468.60	478.76	486.20	500.30	506.50	527.80	266.40	273.50	273.90	273.70	275.90	288.50	273.60	274.80	282.00	280.50	146.00	147.70	148.10	140.80	140.80	143.80	162.10	162.10	160.90	162.90	162.90	21.70	24.30	325.60	521.80	522.10	524.00	524.30	521.60	552.80	597.40	573.90	626.40	626.40	629.56
Long-term debt	411.63	317.27	313.22	313.23	313.27	79.52	79.34	182.01	181.95	181.89	183.42					2,990.09	3,005.87	3,010.84	3,015.80	3,180.76	3,559.34	3,563.43	3,567.30	3,578.34	3,612.61	3,156.92	3,267.65	3,315.55	3,301.25	3,085.16	403.08	403.84	408.96	387.63	387.29	386.97	386.81	386.43	404.15	414.15	424.15	434.15	444.15	461.77	482.41	233.00	233.00	233.60	234.20	234.79	235.39	240.99	225.11	226.22	234.44	234.55	128.50	130.20	130.70	131.06	36.70		43.06		46.06				49.89
Capital lease obligations		36.89	21.29	20.75	16.50	21.35	10.74	17.58	17.51	19.34	21.49						295.61	324.21	280.55	273.73	263.71	269.00	279.85	297.67	301.97	316.21	312.62	287.81	297.73
Other non-current liabilities	77.39	93.64	108.61	124.18	85.03	53.10	9.89	10.76	9.88	19.74	19.88					517.19	522.60	532.67	536.76	334.57	518.69	536.31	546.67	340.37	568.29	531.57	524.35	408.39	387.39		39.09	18.11	18.13	18.14	18.23	21.25	21.27	21.48	21.49	21.06	20.95	20.97	21.18	21.55	21.49	13.21	13.21	8.25	8.27	8.29	8.32	11.87	11.94	12.01	12.00	10.07	10.07	10.08	10.08	4.80
Total liabilities	2,399.03	2,451.82	2,417.09	6,649.68	2,356.17	1,311.30	1,294.62	1,272.05	1,291.31	1,331.56	1,350.73	1,343.15	1,414.41	1,538.55	1,805.83	1,922.89	2,046.55	1,900.70	2,105.17	1,965.20	1,937.50	1,969.85	4,358.44	2,010.26	2,082.38	2,121.41	2,129.79	2,155.23	2,195.52	2,209.12	2,283.47	782.60	2,319.93	2,363.46	1,791.56	1,800.31	1,881.11	1,887.31	768.90	783.25	741.20	741.62	807.80	794.20	770.70	798.10	512.10	503.20	477.60	480.00	527.50	492.60	478.00	458.20	502.10	479.80	319.20	304.70	322.10	300.30	300.30	284.50	313.50	313.50	325.10	341.60	341.60	645.90	645.10	680.40	756.90	798.00	756.90	730.30	803.40	765.10	796.50	761.00	852.10	852.10	799.62

Total stockholders' equity +	3,656.89	3,678.23	3,778.79	35.04	3,895.77	1,568.25	1,529.50	1,438.40	1,388.82	1,343.44	1,308.79	1,335.20	1,280.90	1,165.83	916.45	797.59	668.41	672.81	484.58	592.73	583.07	553.52	420.29	427.18	439.41	435.20	454.49	468.50	430.02	409.94	320.93	299.09	262.32	204.26	657.56	684.09	661.43	283.10	281.32	268.57	275.51	275.22	271.98	243.07	248.12	248.12	246.54	234.36	226.13	229.67	252.76	237.73	-373.40	248.48	-370.53	-378.84	-46.80	-40.79	-35.69	-27.13	-27.13	-20.03	7.07	7.07	17.62	49.67	49.67	-18.22	-23.94	94.65	623.83	598.65	564.41	545.98	539.70	535.35	511.88	510.91		486.76	479.92
Common stock and paid-in capital	2,856.24	2,859.76	2,859.16	1,534.06	2,884.29	406.13	2,271.34	1,703.22	387.66	399.10	416.99	444.41	465.88	496.94	397.34	394.79	391.90	391.85	320.94	315.31	309.81	306.67	1,186.86	186.19	180.43	175.30	208.53	231.13	233.44	227.79	172.32	512.89	159.32	247.97	905.56	949.59	945.18	585.80	584.02	590.28	620.91	623.06	625.68	615.17	627.52	620.02	618.14	620.16	618.03	616.67	635.46	628.73	5.40	621.98	-0.63	-2.74	218.20	225.51	231.21	245.77	245.77	249.67	258.57	258.57	265.82	279.77	279.77	85.68	83.96	82.25	82.83	82.25	79.91	76.38	77.30	93.95	91.78	97.31	-375.10	111.66	126.52
Retained earnings	800.65	818.48	919.64	-1,499.02	1,011.48	1,162.11	-741.85	-264.82	1,001.16	944.34	891.80	890.79	815.02	668.88	519.11	402.80	276.51	280.96	163.64	277.43	273.25	246.85	-766.57	240.99	258.97	259.90	245.96	237.37	196.58	182.15	148.62	-213.80	103.01	-43.71	-248.00	-265.50	-283.76	-302.70	-302.70	-321.71	-345.40	-347.84	-353.70	-372.10	-379.40	-371.90	-371.60	-385.80	-391.90	-387.00	-382.70	-391.00	-378.80	-373.50	-369.90	-376.10	-265.00	-266.30	-266.90	-272.90	-272.90	-269.70	-251.50	-251.50	-248.20	-230.10	-230.10	-103.90	-107.90	12.40	541.00	516.40	484.50	469.60	462.40	441.40	420.10	413.60	375.10	375.10	353.40
Common shares outstanding	51	51	52	52	30	30	30	30	30	31	32	34	35	36	36	36	35	36	34	35	35	27	126	26	26	26	27	28	28	27	29	66	28	28	28	28	28	71	71	74	74	74	76	74	74	47	80	47	47	47	47	47	19	19	20	19	19	19	19	18	18	18	18	18	18	18	5	4	4	4	4	4	4	4	4	4	4	4	4	4	4

Balance Sheet - Core Natural Resources, Inc. (CNR)

Balance Sheet - Core Natural Resources, Inc. (CNR)