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 +	1,322.75	566.38	684.38	1,103.63	716.10	127.69	222.12	225.18	437.13	407.72	333.44	265.57	148.78	492.59	94.93	186.53	162.88	116.47	226.68	72.10
Cash and cash equivalents	1,175.92	566.38	679.23	878.84	231.85	127.69	222.12	217.84	214.86	224.19	105.24	191.41	125.35	491.04	66.91	164.72	122.23	56.11	185.74	56.62
Short-term investments	146.83	0.00	5.16	224.79	484.25	0.00		7.35	222.27	183.53	228.20	74.16	23.43	1.55	28.01	21.82	40.65	60.35	40.94	15.48
Accounts receivable, net	205.58	92.47	63.17	56.12	34.96	38.05	32.46	74.34	25.88	7.92	25.65	48.77	19.73	10.29	4.24	8.99	9.29	23.02	13.07	4.95
Inventories	0.79	2.08	1.99	0.69	0.54	1.53	1.23	7.01	7.41	7.26	8.65	8.32	11.95	2.05	3.21	5.66	6.88	4.75	4.13	3.39
Other current assets	32.01	78.94	71.18	98.07	174.01	370.52	115.58	355.04	225.31	18.36	498.82	490.14	24.67	1.32	3.59	3.15	3.07	32.36	15.28	13.81
Total current assets	1,413.50	739.87	815.56	1,258.51	925.60	537.79	371.39	649.94	473.46	725.56	670.07	575.79	178.78	537.13	105.97	204.33	182.13	144.77	270.32	132.33
Total non-current assets +	3,912.10	3,627.81	3,268.42	3,021.05	4,022.70	3,776.44	4,260.76	4,156.66	4,290.83	3,537.52	3,666.82	3,256.68	2,483.53	2,437.02	2,126.67	1,873.44	2,310.31		2,303.29	2,433.86
Property, plant and equipment, net				2,289.09	3,755.51	3,641.32	3,604.64	3,291.38	3,254.55	2,885.82	2,850.73	2,338.64	1,579.24	1,009.47	1,895.01	1,618.80	1,646.06	1,561.31	1,448.58	1,515.54
Goodwill	2.07								50.84	6.64	6.94
Intangible assets		2.35
Long-term investments	45.01	43.67	53.98	104.11	52.22	312.64	508.81	579.13	710.57	656.13	554.24	766.21	869.27
Other non-current assets
Total assets	5,325.60	4,367.68	4,083.99	4,279.56	4,948.30	4,314.23	4,632.14	4,806.60	4,764.29	4,263.08	4,336.89	3,832.46	2,662.31	2,974.15	2,232.63	2,077.77	2,492.44	2,359.73	2,573.61	2,566.19

Total current liabilities +	555.34	841.52	545.78	414.41	1,307.22	1,180.21	1,443.95	1,000.14	1,632.27	1,004.27	981.23	175.31	84.17	251.81	256.14	246.04	205.76	267.03	146.21	128.36
Accounts payable	123.61	198.91	7.45	8.98	4.93	10.58	13.93	9.70	70.43	23.79	53.28	10.81	12.73	10.20	23.12	16.31	23.53	21.45	6.08	7.21
Short-term debt	301.20	522.87	344.03	346.11	707.01	987.85	1,244.69	730.26	1,384.93	480.75	491.40	83.83	30.78	14.40	70.22	111.40	83.09	71.40	85.72	77.86
Current portion of long-term debt	301.20	521.28	342.57	344.78	1,050.85	1,008.03	1,241.11	730.26	1,384.93	451.45	496.00	115.89	728.43
Deferred revenue
Other current liabilities	130.53	77.75	176.78	35.80	478.66	159.15	153.94	241.56	167.31	498.69	408.42	38.56	39.34	54.42	147.34	118.33	99.14	168.17	54.42	13.76
Total non-current liabilities +	2,702.71	1,156.75	935.76	964.97	1,463.16	1,503.38	1,437.37	1,980.67	1,335.71	1,372.81	1,461.32	1,374.64	774.00	1,644.87	1,220.67	1,232.42	1,628.49		1,837.89	1,898.35
Long-term debt	2,456.82	930.97	874.16	844.55	1,358.95	1,367.94	1,294.72	1,835.10	1,025.91	1,320.60	1,344.51	1,264.36	686.24	490.51	1,107.18	1,097.66	1,552.08	1,521.65	1,759.72	1,813.54
Capital lease obligations	6.67	6.71	7.34	3.59	11.43	15.64	10.06
Other non-current liabilities	245.89	6.69	6.79	35.81	104.94	137.70	24.71	21.68	22.87	14.34
Total liabilities	3,258.05	1,998.27	1,481.54	1,379.39	2,770.38	2,683.58	2,881.32	2,980.80	2,967.98	2,377.08	2,442.55	1,549.95	858.17	1,896.68	1,476.81	1,478.45	1,834.25	1,865.90	1,984.10	2,026.71

Total stockholders' equity +	1,842.98	2,014.15	2,067.67	2,500.22	1,730.65	1,292.52	1,498.26	1,745.13	1,715.32	1,886.00	1,873.53	2,282.51	1,804.14	896.76	677.77	410.59	495.51	493.83	552.53	539.48
Common stock and paid-in capital	2,016.43	2,003.89	1,990.63	2,238.16	2,270.25	2,223.47	2,103.41	2,109.50	1,811.06	1,804.65	1,557.83	1,610.45	929.84	901.41	643.67	332.50	338.44	359.74	341.15	303.53
Retained earnings	-173.46	10.27	77.04	262.06	-539.60	-930.95	-605.15	-364.38	-95.74	81.35	315.70	672.06	874.30	-4.65	34.09	78.09	157.08	134.09	211.39	235.95
Common shares outstanding	101	105	107	109	110	97	101	101	101	94	93	87	85	84	75	67	77	67	75	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 +	1,168.65	1,322.75	796.12	1,042.15	521.43	566.38	732.06	547.13	565.80	697.34	729.41	773.03	891.47	1,103.63	1,041.37	1,020.55	1,002.77	718.85	624.92	867.91	810.58	127.69	76.70	128.66	130.98	222.12	250.15	139.83	212.67	217.84	608.84	651.36	387.79	437.13	556.65	548.45	629.79	321.43	267.75	261.12	228.86	333.44	330.86	409.93	427.33	265.57	390.00	484.68	182.01	148.78	79.47	191.46	375.52	492.59	164.25	114.91	151.76	94.93	143.20	183.19	155.14	186.53	136.73	178.52	121.90	162.88	217.33	107.56	122.32	116.47	156.67	126.92	110.60	226.68	188.23	271.89	168.09	72.10	65.33	65.53	86.86
Cash and cash equivalents	1,022.81	1,175.92	649.80	893.25	521.43	566.38	732.06	547.13	565.80	679.23	727.13	770.57	889.41	878.84	498.16	528.80	209.05	268.63	123.69	207.27	149.94	127.69	76.70	128.66	130.98	222.12	250.15	139.83	212.67	217.84	306.39	375.07	172.38	214.86	286.56	343.23	456.71	137.90	64.72	64.72	92.92	105.24	222.84	374.83	376.09	191.41	390.00	484.68	158.58	125.35	56.05	191.46	373.97	491.04	118.46	77.49	107.87	66.91	115.41	148.90	128.69	164.72	87.20	135.36	82.12	122.23	154.64	58.41	65.64	56.11	88.91	72.06	69.66	185.74	127.30	219.63	102.42	56.62	65.33	65.53	86.86
Short-term investments	145.85	146.83	146.33	148.90		0.00				18.12	2.28	2.46	2.06	224.79	543.20	491.75	793.72	450.23	501.23	660.64	660.64										302.46	276.29	215.41	222.27	270.09	205.23	173.08	183.53	203.03	196.40	135.95	228.20	108.02	35.10	51.25	74.16			23.43	23.43	23.42		1.55	1.55	45.79	37.42	43.90	28.01	27.79	34.29	26.45	21.82	49.53	43.16	39.78	40.65	62.69	49.14	56.68	60.35	67.77	54.87	40.94	40.94	60.94	52.26	65.67	15.48
Accounts receivable, net	229.55	205.58	220.74	266.23	59.67	92.47	41.64	37.91	38.30	63.17	34.89	56.76	59.42	56.12	55.69	61.06	42.04	3.48	29.68	25.42	32.05	2.11	24.95	24.11	24.76	1.74	23.06	38.93	35.48	88.78	55.58	38.77	24.39	7.90	12.10	5.56	7.92	5.06	16.54	16.54	19.23	25.65	52.34	148.50	135.45	32.70	32.05	1.33	33.32	6.31	32.84	30.87	4.66	0.05	0.05	0.13	0.09	0.35	0.29	0.17	0.45	9.30	0.70	0.52	0.49	9.29	0.66	13.95	0.48	23.02	0.44	0.28	12.08	12.08	0.82	0.73	0.60	4.95	4.95	2.27	0.37
Inventories		0.79	0.84	0.87	0.41	2.08	2.33	2.56	0.00	1.99	39.19	-2.46	-2.06	0.69	0.75	2.23	1.08	0.54	1.08	1.20	1.15	1.53	4.42	3.67	1.50	1.23	5.59	8.20	8.57	7.01	6.00	7.44	9.20	7.41	9.57	6.81	7.26	5.89	5.60	5.60	7.12	8.65	5.19	7.45	11.85	8.32		9.11	23.43	11.95	23.42		1.55	2.05		3.39	3.21	3.21		44.04	5.66	5.66			6.88	6.88		4.75		4.75			4.13	4.13	60.94	52.26	65.67	3.39	3.39		4.97
Other current assets	65.50	32.01	50.65	13.03	162.53	78.94	139.16	137.51	67.68	71.18	120.52	126.98	88.14	98.07	74.30	41.56	838.51	576.15	80.64	66.67	345.34	39.86	110.39	85.40	107.39	35.98	238.66	267.47	350.10	336.32	318.44	292.85	225.71	28.44	280.34	212.64	191.44	487.78	903.03	903.03	426.10	37.88	108.02	54.09	55.07	27.96	57.14	46.12	92.68	23.69	76.66	58.85	12.71	13.58	62.20	15.56	16.01	10.69	16.56	38.37	56.50	2.84	112.50	17.81	21.97	1.54	17.57	20.51	16.87	0.54	31.43	180.47	243.46	12.41	30.16	25.42	19.39	67.37	79.37	70.24	77.05
Total current assets	1,317.86	1,413.50	921.19	1,172.51	744.04	739.87	915.20	725.11	671.78	815.56	884.83	954.31	1,036.96	1,258.51	1,172.11	1,125.39	1,884.40	925.60	736.32	961.20	528.48	295.21	216.46	241.85	264.62	401.54	517.46	454.42	606.82	649.94	686.41	714.13	431.68	473.46	588.57	568.23	648.15	636.64	989.89	989.89	530.37	670.07	388.39	584.86	578.46	575.79	447.14	541.24	308.02	178.78	132.70	250.31	392.89	537.13	180.66	130.60	167.86	105.97	160.06	265.77	212.09	204.33	200.40	196.85	144.35	182.13	235.56	128.07	139.19	144.77	188.54	307.67	313.12	270.32	219.21	298.03	188.08	132.33	144.70	135.78	163.90
Total non-current assets +	4,028.92	3,912.10	3,754.29	3,598.91	3,631.79	3,627.81	3,417.77	3,395.91	3,407.73	3,268.42	3,149.02	2,976.48	2,932.28	3,021.05	3,214.14	3,097.38	2,947.43	4,022.70	4,067.83	3,984.89	3,816.59	4,044.69	4,169.48	4,127.39	4,280.13	4,260.76	4,200.16	4,169.87	4,115.47	4,156.66	4,500.68	4,478.85	4,352.47	4,290.83	4,056.65	3,930.02	3,858.79	3,542.31	3,366.11	3,366.11	3,753.68	3,666.82	3,650.58	3,586.37	3,680.07	3,256.68	3,170.54	2,865.49	2,389.30	2,483.53	2,294.54	2,213.77	2,054.65	2,437.02	2,361.93	2,320.42	2,285.96	2,126.67	2,104.41	2,011.75	1,878.40	1,873.44	2,240.40	2,229.14	2,250.82	2,310.31	2,268.90	2,296.02	2,215.08	2,214.96	2,309.96	2,352.52	2,349.75	2,303.29	2,316.83	2,306.92	2,396.85	2,433.86	2,374.08	2,369.73	2,201.02
Property, plant and equipment, net											2,433.35	2,401.98	2,327.62	2,289.09	2,263.26	2,235.83	2,445.83	3,755.51	3,766.38	3,774.84	3,672.52	3,641.32	3,782.17	3,735.35	3,718.03	3,604.64	3,475.99	3,390.02	3,278.04	3,291.38	3,315.96	3,342.68	3,273.79	3,254.55	3,125.63	2,966.49	2,903.95	2,615.06	2,594.19	2,535.12	2,905.86	2,850.73	2,787.20	2,764.82	2,728.60	2,338.64	2,259.11	1,945.53	1,511.31	1,579.24	1,238.74	1,159.32	1,039.30	1,009.47	2,138.61	2,100.84	2,067.06	1,895.01	1,866.62	1,766.98	1,634.11	1,618.80	1,621.65	1,635.18	1,636.27	1,646.06	1,615.71	1,566.21	1,563.41	1,561.31	1,501.38	1,501.41	1,478.98	1,448.58	1,435.08	1,449.09	1,456.52	1,515.54	1,514.32	1,519.88	1,411.47
Goodwill		2.07																															50.66	50.84	7.41	7.49	6.58	6.64				6.94
Intangible assets	2.12		2.00	2.12	2.23	2.35	1.88																																				52.34		135.45																9.30
Long-term investments	1,652.11	45.01	1,645.69	40.06	25.09	43.67	48.74	50.15		53.98	45.34	46.24	47.46	104.11	196.91	184.69	113.71	52.22	50.57	51.29	48.08	312.64	303.63	312.60	455.20	508.81	507.10	522.54	560.23	585.43	723.80	732.35	749.60	720.74	696.79	680.56	665.24	661.15	647.72	518.00	531.00	554.24				766.21				869.27
Other non-current assets
Total assets	5,346.78	5,325.60	4,675.49	4,771.42	4,375.83	4,367.68	4,332.97	4,121.02	4,079.51	4,083.99	4,033.85	3,930.78	3,969.24	4,279.56	4,386.24	4,222.77	4,831.83	4,948.30	4,804.15	4,946.10	4,345.07	4,339.90	4,385.94	4,369.24	4,544.75	4,662.30	4,717.62	4,624.30	4,722.29	4,806.60	5,187.08	5,192.97	4,784.15	4,764.29	4,645.22	4,498.26	4,506.94	4,178.96	4,356.00	4,356.00	4,284.04	4,336.89	4,038.97	4,171.23	4,258.53	3,832.46	3,617.68	3,406.74	2,697.31	2,662.31	2,427.24	2,464.08	2,447.54	2,974.15	2,542.59	2,451.02	2,453.83	2,232.63	2,264.47	2,277.52	2,090.49	2,077.77	2,440.80	2,426.00	2,395.17	2,492.44	2,504.46	2,424.08	2,354.27	2,359.73	2,498.50	2,660.19	2,662.87	2,573.61	2,536.04	2,604.96	2,584.93	2,566.19	2,518.78	2,505.50	2,364.92

Total current liabilities +	512.92	555.34	699.58	795.87	873.88	841.52	591.92	584.42	524.17	545.78	454.91	441.29	480.21	414.41	456.16	448.33	1,080.51	1,307.66	1,380.29	1,556.05	1,505.23	1,203.13	1,424.04	1,406.95	1,455.69	1,267.59	1,303.73	1,050.88	1,191.22	1,000.14	1,099.57	1,159.15	930.43	1,632.27	1,432.09	1,113.74	1,142.28	1,333.79	1,530.17	1,530.17	1,236.41	981.23	370.30	298.94	600.69	175.31	140.30	223.27	230.91	84.17	78.46	44.92	61.22	251.81	236.26	253.47	231.25	256.14	263.76	295.68	272.67	247.16	275.50	254.57	225.74	205.76	210.03	214.66	255.29	267.03	180.03	266.89	259.10	146.21	129.19	124.36	126.55	128.36	128.72	121.64	128.06
Accounts payable	41.33	123.61	47.79	82.91	192.52	198.91	73.70	88.99	15.18	7.45	14.83	16.30	36.00	8.98	15.13	18.96	7.39	12.41	10.80	8.40	10.39	10.58	23.91	15.74	30.85	13.93	102.94	45.41	11.42	9.70	7.57	28.53	8.78	70.43	152.35	12.60	24.56	59.31	9.91	9.91	58.81	53.28	18.31	13.24	11.71	10.81			12.73	12.73			10.20	10.20			23.12	23.12			16.31	16.31	0.60		23.53	23.53		21.45		21.45			6.08	6.08		7.21		7.21	7.21		1.17
Short-term debt	286.29	301.20	498.87	514.04	518.38	522.87	347.51	354.88	346.88	344.03	328.32	322.92	344.09	346.11	355.92	369.49	520.37	1,050.85	1,160.12	1,355.33	1,380.71	1,008.03	1,265.26	1,250.97	1,289.74	1,070.54	975.03	802.32	924.47	730.26	830.91	868.73	731.05	1,384.93	1,102.56	919.92	848.87	732.18	734.76	734.76	793.62	515.27	224.87	224.86	505.25	83.83	66.77	125.17	183.34	30.78	9.40	9.40	9.40	85.06	80.63	77.77	70.59	70.22	69.07	92.57	97.95	111.40		121.21	94.43	83.09	82.28	82.55	79.91	77.40	83.54	178.58	180.15	85.72	81.34	77.60	77.40	77.86	77.46	78.01	72.37
Current portion of long-term debt	286.29	301.20		512.05	516.49	521.28	345.93	353.33		342.57	327.17	321.93	344.09	344.78	354.32	366.79	516.98	1,050.85	1,230.26	1,323.10	1,354.92	1,008.03	1,215.38	1,200.58	1,232.72	1,241.11	975.03	802.32	924.47	730.26	830.91	868.73	731.05	1,384.93	1,103.11	2,324.59	2,271.82	452.92	1,818.26	1,794.00	1,945.00	496.00				115.89				728.43
Deferred revenue
Other current liabilities	185.31	130.53	152.91	198.92	78.94	77.75	152.54	123.55	162.12	176.78	111.77	82.74	80.84	35.80	85.11	59.88	552.74	188.67	209.37	192.32	114.13	162.24	134.87	140.25	135.11	152.45	225.76	203.15	255.33	241.56	261.09	261.90	190.60	168.40	177.17	181.23	293.41	542.30	559.04	785.51	383.99	411.36	127.12	60.83	83.73	71.16	73.53	98.10	47.57	32.94	69.06	35.52	51.82	148.51	155.63	175.70	160.66	164.75	194.68	203.11	174.72	77.52	274.90	133.36	131.31	76.59	127.76	132.11	175.38	142.25	96.49	88.31	78.95	25.25	47.85	46.76	49.15	43.29	51.27	43.63	55.70
Total non-current liabilities +	2,685.11	2,702.71	1,664.70	1,689.49	1,124.56	1,156.75	1,124.23	872.59	903.37	935.76	916.11	938.25	902.52	964.97	1,094.27	1,107.67	1,210.69	1,463.89	1,271.17	1,175.12	1,157.13	1,505.64	1,461.37	1,477.30	1,473.00	1,631.99	1,721.85	1,812.90	1,739.28	1,980.67	1,941.12	2,191.13	2,073.13	1,335.71	1,428.71	1,561.87	1,474.50	1,121.20	1,081.90	1,081.90	1,239.49	1,461.32	1,663.21	1,666.85	1,410.59	1,374.64	1,083.58	741.30	686.98	774.00	488.63	491.19	495.75	1,644.87	1,314.12	1,410.79	1,447.35	1,220.67	1,243.39	1,218.78	1,216.15	1,231.29	1,710.40	1,555.77	1,531.40	1,628.49	1,664.19	1,690.87	1,604.98	1,598.87	1,723.50	1,818.43	1,844.63	1,837.89	1,892.78	1,881.31	1,886.72	1,898.35	1,882.24	1,871.26	1,744.70
Long-term debt	2,440.38	2,456.82		1,436.41	902.33	930.97	1,076.47	820.26		874.16	850.44	867.35	818.93	844.55	999.43	1,015.49	1,124.65	1,358.95	1,051.47	1,056.48	1,018.96	1,367.94	1,326.40	1,344.28	1,324.59	1,294.72	1,579.37	1,665.19	1,588.72	1,835.10	1,788.67	1,855.96	1,735.56	1,025.91	1,199.99	1,403.11	1,422.95	1,320.60	1,068.11	1,030.80	1,171.87	1,376.44	1,590.90	1,593.12	1,334.07	1,264.36	999.28	656.88	600.12	686.24	402.41	403.61	404.78	490.51	1,206.01	1,300.88	1,335.64	1,107.18	1,131.61	1,105.67	1,093.80	1,097.66	1,484.30	1,480.94	1,456.68	1,552.08	1,589.64	1,615.40	1,528.57	1,521.65	1,648.07	1,742.19	1,767.42	1,759.72	1,809.08	1,796.55	1,802.47	1,813.54	1,799.21	1,787.56	1,660.50
Capital lease obligations		6.67	7.18	7.67	7.81	6.71	7.61	7.76		7.34	7.23	7.60	6.83	3.59	1.60	2.70	3.39	11.43	4.10	4.72	4.02	15.64				10.06
Other non-current liabilities	244.73	245.89		0.80	222.24	6.69				6.79				35.81	94.84	92.19	86.04	104.94	119.70	118.64	138.17	137.70	134.97	133.02	148.41	24.71	142.49	147.72	150.56
Total liabilities	3,198.04	3,258.05	2,364.27	2,485.35	1,998.44	1,998.27	1,716.15	1,457.01	1,427.54	1,481.54	1,371.02	1,379.54	1,382.73	1,379.39	1,550.43	1,556.00	2,291.19	2,771.54	2,651.46	2,731.17	2,662.35	2,708.76	2,885.41	2,884.25	2,928.69	2,899.58	3,025.58	2,863.78	2,930.50	2,980.80	3,040.69	3,350.28	3,003.56	2,967.98	2,860.79	2,675.61	2,616.79	2,454.98	2,612.07	2,612.07	2,475.90	2,442.55	2,033.51	1,965.79	2,011.27	1,549.95	1,223.88	964.57	917.89	858.17	567.09	536.11	556.96	1,896.68	1,550.38	1,664.26	1,678.59	1,476.81	1,507.15	1,514.46	1,488.82	1,478.45	1,985.90	1,810.34	1,757.13	1,834.25	1,874.23	1,905.53	1,860.27	1,865.90	1,903.53	2,085.32	2,103.73	1,984.10	2,021.97	2,005.67	2,013.27	2,026.71	2,010.96	1,992.90	1,872.76

Total stockholders' equity +	1,910.59	1,842.98	1,896.93	1,886.01	1,994.49	2,014.15	2,030.08	2,086.10	2,085.83	2,067.67	2,155.21	2,091.63	2,149.22	2,500.22	2,428.00	2,294.91	2,068.54	1,729.48	1,717.18	1,811.05	1,316.01	1,293.01	1,182.05	1,203.51	1,360.53	1,498.26	1,490.08	1,577.06	1,690.31	1,745.13	2,063.23	1,703.56	1,687.00	1,715.32	1,714.53	1,760.15	1,836.94	1,684.38	1,710.89	1,710.89	1,784.51	1,873.53	1,995.67	2,198.75	2,242.95	2,282.51	2,393.81	2,442.17	1,779.42	1,804.14	1,860.15	1,927.98	1,890.57	896.76	841.80	703.19	694.23	677.77	586.76	594.45	415.46	410.59	454.90	459.60	480.13	495.51	472.91	473.60	449.86	452.15	552.89	534.51	521.23	552.53	476.82	562.92	537.47	507.04	475.02	480.46	462.52
Common stock and paid-in capital	2,026.52	2,016.43	2,015.76	2,010.73	2,008.45	2,003.89	1,998.20	1,993.41	1,993.05	1,990.63	1,991.49	1,990.72	1,989.02	2,238.16	2,232.47	2,231.61	2,230.98	2,270.25	2,264.78	2,245.21	2,221.60	2,222.63	2,121.12	2,120.78	2,125.67	2,103.41	2,120.00	2,125.15	2,111.07	2,109.50	2,099.92	1,793.89	1,808.77	1,811.06	1,809.04	1,806.02	1,804.03	1,584.55	1,582.47	1,582.47	1,553.50	1,557.83	1,568.61	1,585.11	1,586.30	1,610.45	1,637.80	1,651.93	928.66	929.84	953.24	971.53	956.51	901.41	799.95	673.18	671.49	643.67	544.12	543.59	342.85	332.50	320.70	324.05	323.06	338.44	333.10	339.52	449.86	318.06	552.89	534.51	309.85	341.15	476.82	326.97	537.47	271.10	239.07	480.46	298.25
Retained earnings	-115.93	-173.46	-118.83	-124.72	-13.95	10.27	31.89	92.69	92.78	77.04	163.72	100.91	160.20	262.06	195.52	63.30	-162.44	-540.76	-547.61	-434.15	-905.59	-929.62	-939.08	-917.27	-765.14	-605.15	-629.91	-548.09	-420.76	-364.38	-36.70	-90.33	-121.78	-95.74	-94.51	-45.87	32.90	99.84	128.43	128.43	231.01	315.70	427.05	613.64	656.65	672.06	756.01	790.24	850.76	874.30	906.91	956.45	934.07	-4.65	41.86	30.01	22.75	34.09	42.65	50.86	72.62	78.09	134.20	135.55	157.08	157.08	139.81	134.09		134.09			211.39	211.39		235.95		235.95	235.95		164.28
Common shares outstanding	124	101	102	102	105	105	104	105	105	105	106	106	107	108	109	108	108	108	108	108	110	110	98	98	98	101	101	101	101	101	101	101	101	101	101	101	101	93	93	93	94	94	94	90	93	93	93	81	81	81	81	81	81	81	80	80	80	80	80	76	68	67	67	67	69	67	51	66	64	67	67	69	68	65	65	66	66	76	66	66	66

Balance Sheet - GOLAR LNG LTD (GLNG)

Balance Sheet - GOLAR LNG LTD (GLNG)