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 +	842.90	323.16	162.87	114.39	362.89	91.09	69.31	148.77	115.58	87.66	51.80	161.60	199.60	280.60	78.60	349.50	75.00	61.69	181.08	40.17
Cash and cash equivalents	842.90	323.16	207.70	114.30	362.17	84.60	68.74	148.40	112.70	85.90	51.80	161.60	199.60	280.60	78.60	349.50	75.00	61.69	181.08	40.17
Short-term investments			-44.83	0.09	0.72	6.49	0.58	0.37	2.88	1.76	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	9.10	40.21	40.17	42.54	30.02	49.08	27.13	26.15	27.69	20.66	20.22	24.02	94.96	100.36	96.95	104.37	296.32	72.55	81.07	100.31
Inventories	6.83	32.34	31.02	23.73	28.52	10.59	14.52	15.70	24.14	21.38	15.35	9.04	138.82	127.97	122.00	110.04	88.50	96.68	84.29	75.59
Other current assets	40.80	41.19	38.08	87.30	30.72	82.50	15.60	59.50	70.90	55.80	53.90	52.80	280.50	57.35	265.90	259.70	49.91	96.06	49.78	82.48
Total current assets	842.90	436.89	316.96	202.30	451.43	173.50	125.98	216.00	183.60	164.90	105.70	214.40	519.20	566.30	344.50	609.20	509.70	326.98	396.22	298.55
Total non-current assets +	2,561.80	3,037.53	3,330.63	3,587.10	3,184.93	3,555.20	2,735.02	2,564.70	2,674.90	2,520.90	2,220.80	2,238.70	3,169.00	2,557.60	2,224.10	1,756.10	1,744.20	1,763.56	1,682.82	1,664.33
Property, plant and equipment, net	2,334.30	2,825.11	3,126.80	3,355.30	3,026.40	30.40	22.25	22.75	23.38	14.03	6.74	6.71	860.82	707.04	461.55	385.30	1,533.50	1,605.69	1,462.97	1,481.29
Goodwill		6.97	7.82	7.86	8.46	8.94	8.61	8.31	8.78	8.68	8.48	9.69	10.18	0.00	0.00	0.00				38.70
Intangible assets	3.26	4.87	5.43	5.80	3.12	12.59	3.61	3.78	4.09	4.10	3.90	4.20	8.00	8.20	8.60	4.40	3.70	4.20	3.90	1.00
Long-term investments	8.82	15.59	5.95	0.00			13.20	23.74	17.47	17.20				72.42	69.22	68.48
Other non-current assets
Total assets	3,404.70	3,474.42	3,647.59	3,789.40	3,636.36	3,728.70	2,861.00	2,780.70	2,858.50	2,685.80	2,326.50	2,453.10	3,688.20	3,123.90	2,568.60	2,365.30	2,253.90	2,090.53	2,079.04	1,962.88

Total current liabilities +	271.30	388.71	140.28	95.30	231.72	98.20	151.19	63.50	68.50	92.00	66.70	202.00	163.80	307.70	178.60	245.70	175.40	162.95	218.41	193.34
Accounts payable	12.78	26.06	26.56	22.10	23.45	24.79	18.16	18.02	25.15	22.34	21.48	20.21	69.29	70.38	72.87	57.99	58.58	70.01	66.22	73.76
Short-term debt	200.00	19.44	64.30	124.97	124.97	35.90	82.00	28.47	3.40	31.70	848.80	129.70	112.50	150.00	28.10	93.06	4.65	0.62	55.59	3.55
Current portion of long-term debt	199.98	19.44			125.00		82.00		3.38	31.68	848.80	129.71
Deferred revenue
Other current liabilities	71.30	318.07	90.31	-74.53	53.06	98.20	36.55	63.50	30.23	60.30	45.22	72.30	163.80	73.62	150.50	11.50	104.82	81.69	96.60	116.03
Total non-current liabilities +	883.20	1,253.33	1,548.06	1,707.60	1,455.23	1,637.80	1,172.17	1,062.60	1,097.00	1,096.90	898.10	675.90	1,778.70	1,381.40	1,065.70	867.60	933.20	1,003.72	879.53	853.28
Long-term debt	845.30	1,089.77	1,365.77	1,514.70	1,242.80	1,360.52	973.13	972.57	1,022.00	1,030.21	833.88	621.85	1,461.72	1,120.05	819.23	675.10	695.00	770.34	694.26	655.45
Capital lease obligations	13.67	76.30	87.68	88.80	93.40	100.30	90.48
Other non-current liabilities	14.57	75.22	81.86	104.10	119.10	184.07	108.56	90.01	74.99	66.84	64.19	54.11	192.42	257.07	248.80	192.02
Total liabilities	1,154.50	1,642.04	1,688.33	1,802.90	1,686.96	1,736.00	1,323.35	1,126.10	1,165.50	1,188.90	964.80	877.90	1,942.50	1,689.10	1,244.30	1,113.30	1,108.60	1,166.67	1,097.94	1,046.62

Total stockholders' equity +	2,209.70	1,769.31	1,860.54	1,986.50	1,771.78	1,992.70	1,439.98	1,654.60	1,693.00	1,496.90	1,361.70	1,575.20	1,745.70	1,434.80	1,324.30	1,252.00	1,145.30	923.86	981.10	916.26
Common stock and paid-in capital	1,928.80	1,512.06	1,522.29	1,619.86	1,369.47	1,546.43	856.98	982.23	985.62	796.01	748.94	784.50	730.49	558.17	518.07	534.94	481.31	409.76	461.77	421.99
Retained earnings	280.90	257.25	338.24	366.64	402.31	446.27	583.01	672.37	707.38	700.89	612.76	790.70	1,015.21	876.63	806.24	717.06	663.99	514.09	519.33	494.27
Common shares outstanding	159	152	151	150	145	137	130	130	128	123	126	131	130	129	125	122	120	119	118	117

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 +	682.02	842.90	922.22	896.24	216.28	323.33	74.25	143.94	163.99	214.96	107.94	88.44	98.92	114.39	261.81	280.29	260.43	362.89	433.70	317.76	193.92	91.00	186.49	94.79	132.40	68.74	56.90	131.00	154.60	148.40	146.30	106.60	92.80	112.70	104.10	136.60	219.40	85.90	110.00	129.70	76.20	51.80	65.80	91.60	139.00	161.60	182.83	297.10	156.10	199.60	260.70	343.60	266.00	280.60	215.50	189.10	236.60	78.60	362.30	314.18	317.11	349.46	405.70	344.20	153.00	74.96	153.10	59.89	57.45	61.69	54.99	21.01	146.87	181.08	92.15	16.30	28.47	40.17	168.89	165.02	126.18
Cash and cash equivalents	681.66	842.90	919.58	892.26	216.24	323.16	74.23	141.91	159.90	207.70	107.80	88.40	98.77	114.30	261.80	280.28	259.72	362.17	431.81	314.31	82.60	84.51	78.20	94.79	132.40	68.74	56.90	131.00	154.60	148.40	146.30	106.60	92.80	112.70	104.10	136.60	219.40	85.90	110.00	129.70	76.20	51.80	65.80	91.60	139.00	161.60	182.83	222.10	156.10	199.60	260.70	343.60	266.00	280.60	215.50	189.10	236.60	78.60	362.30	314.18	317.11	349.46	405.70	344.20	153.00	74.96	153.10	59.89	57.45	61.69	54.99	21.01	146.87	181.08	92.15	16.30	28.47	40.17	168.89	165.02	126.18
Short-term investments	0.36		2.63	3.98	0.04	0.17	0.02	2.03	4.09	7.26	0.14	0.04	0.15	0.09	0.01	0.01	0.71	0.72	1.89	3.45	111.32	6.49	108.29								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	0.00	75.00	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	0.00
Accounts receivable, net	53.84	9.10	20.09	16.26	17.20	40.21	49.41	39.60	40.45	40.17	41.34	50.41	35.43	42.54	37.47	40.90	52.91	30.02	42.35	51.82	51.90	49.08	45.44	36.81	28.30	27.13	26.06	44.93	32.03	26.15	43.09	54.34	37.79	27.69	73.00	73.00	106.43	20.66	24.73	30.58	27.50	20.22	19.30	19.44	19.96	24.02	28.24	19.77	111.70	94.96	124.36	116.54	105.69	100.36	109.94	109.29	97.20	95.01	108.56	110.06	108.66	104.37	116.13	95.83	283.93	296.32	97.07	82.15	71.90	72.55	93.84	99.02	80.13	81.07	105.67	99.89	103.85	100.31	86.79	105.61	96.02
Inventories	113.20	6.83	16.20	33.43	33.31	32.34	18.66	23.89	127.27	31.02	33.14	32.33	30.30	23.73	31.25	25.33	33.29	28.52	18.59	29.79	24.99	10.59	13.77	10.37	13.09	14.52	8.35	23.60	26.22	15.70	26.95	19.13	19.99	24.14	24.50	26.36	27.16	21.38	16.06	14.96	17.44	15.35	14.51	13.36	13.10	9.04	12.44	18.48	141.93	138.82	133.99	99.09	113.64	127.97	121.08	112.85	102.32	122.00	114.11	109.03	101.49	110.04	86.22	92.29	89.95	88.50	99.98	106.40	104.52	96.68	95.44	92.53	76.74	84.29	69.72	68.58	58.52	75.59	77.28	74.50	77.19
Other current assets	0.99	40.80	17.05	17.98	500.63	41.19	134.78	24.59	-331.72	38.08	96.80	104.60	22.85	87.30	24.60	23.20	29.18	30.72	127.18	135.04	99.60	26.38	80.90	19.27	56.70	15.60	49.60	89.80	76.30	59.50	88.40	92.20	79.10	70.90	83.90	75.60	104.98	55.80	63.29	65.20	59.00	53.90	57.80	42.44	51.10	52.80	28.03	99.89	86.10	280.50	317.60	283.10	105.41	57.35	78.68	89.08	261.50	48.89	63.46	72.02	50.20	45.31	53.69	62.38	244.10	242.49	193.45	149.83	93.77	96.06	117.19	61.91	47.36	49.78	31.54	93.30	100.79	82.48	57.88	58.21	49.14
Total current assets	735.86	842.90	972.92	959.92	767.39	436.89	277.07	229.98	279.94	316.96	222.90	197.20	187.35	202.30	355.13	369.71	375.10	451.43	619.93	530.95	190.60	170.57	169.30	161.23	189.60	125.98	109.50	224.60	240.80	216.00	280.10	268.40	196.50	183.60	261.00	285.20	384.90	164.90	214.10	194.90	135.20	105.70	123.60	145.70	190.10	214.40	251.54	360.20	495.80	519.20	641.20	682.30	590.80	566.30	525.20	500.30	498.10	344.50	648.30	605.29	577.47	609.19	661.60	594.70	579.40	509.70	543.60	398.26	327.63	326.98	361.47	274.48	351.09	396.22	299.07	278.06	291.63	298.55	390.83	403.34	348.53
Total non-current assets +	7,009.57	2,561.80	2,518.97	2,554.33	2,583.97	3,037.53	3,202.16	3,309.17	3,289.81	3,330.63	3,484.80	3,524.90	3,559.83	3,587.10	3,117.23	3,141.23	3,184.77	3,184.93	3,086.48	3,428.32	3,559.00	3,558.17	3,557.70	3,608.04	2,598.20	2,735.02	2,657.60	2,636.50	2,643.40	2,564.70	2,562.10	2,582.70	2,681.90	2,674.90	2,650.70	2,667.60	2,534.00	2,520.90	2,457.30	2,437.30	2,196.90	2,220.80	2,190.90	2,220.60	2,222.40	2,238.70	2,226.02	2,275.80	3,149.00	3,169.00	3,176.90	3,145.80	2,611.50	2,557.60	2,388.70	2,316.30	2,295.80	2,224.85	1,846.40	1,756.50	1,747.43	1,754.47	1,730.50	1,757.90	1,753.50	1,743.24	1,748.60	1,850.90	1,741.67	1,763.56	1,779.50	1,877.39	1,697.65	1,682.82	1,668.79	1,681.26	1,675.86	1,664.33	1,481.12	1,456.30	1,485.99
Property, plant and equipment, net		2,334.30	2,349.23	2,380.76	2,402.89	2,825.11	2,966.70				3,256.88	3,201.49	3,236.71	3,355.30	2,778.29	2,827.88	2,898.10	3,026.40	2,817.52	3,273.80	3,274.84	30.40	3,313.49	3,361.48	21.81	22.25	22.20	22.04	22.54	22.75	22.80	22.93	23.18	23.38	23.33	21.56	16.85	14.03	11.08	9.12	6.84	6.74	6.16	6.43	6.59	6.71	6.53	6.14	861.97	860.82	868.43	852.43	760.24	707.04	629.81	562.78	522.01	461.55	420.61	408.37	394.51	385.30	371.29	371.44	1,514.49	1,533.50	1,537.97	1,563.66	1,592.74	1,605.69	1,625.58	1,645.82	1,476.96	1,462.97	1,464.13	1,453.31	1,479.58	1,481.29	1,266.77	1,286.03	1,301.24
Goodwill						6.97				7.82				7.86				8.46				8.94				8.61				8.31	0.00	0.00	0.00	8.78	0.00	0.00	0.00	8.68	0.00	0.00	0.00	8.48	0.00	0.00	0.00	9.69	0.00	0.00	0.00	10.18	0.00	0.00	0.00	0.00	0.00	1,496.40	1,504.30	0.00	0.00	0.00	0.00	0.00	0.00	0.00														38.70
Intangible assets		3.26				4.87				5.43				5.80				3.12				3.65				3.61				3.78	0.00	0.00	0.00	4.09	0.00	0.00	0.00	4.10	0.00	0.00	0.00	3.90	0.00	0.00	0.00	4.20	0.00	0.00	0.00	8.00	0.00	0.00	0.00	8.20	0.00	1,496.40	1,504.30	8.60	0.00	0.00	0.00	4.40	0.00	0.00		3.70				4.20				3.90				1.00
Long-term investments		8.82				15.59				5.95				0.00												13.20	0.75	4.16	14.24	23.74	41.90	36.73	31.04	17.47				17.20															73.83	72.42	70.19	64.45	74.39	69.22	80.28	77.47	70.16	68.48	65.31	63.78
Other non-current assets
Total assets	7,745.43	3,404.70	3,491.89	3,514.25	3,351.35	3,474.42	3,479.23	3,539.15	3,569.76	3,647.59	3,707.70	3,722.10	3,747.17	3,789.40	3,472.36	3,510.94	3,559.86	3,636.36	3,706.41	3,959.27	3,749.60	3,728.73	3,727.00	3,769.27	2,787.80	2,861.00	2,767.10	2,861.10	2,884.20	2,780.70	2,842.20	2,851.10	2,878.40	2,858.50	2,911.70	2,952.80	2,918.90	2,685.80	2,671.40	2,632.20	2,332.10	2,326.50	2,314.50	2,366.30	2,412.50	2,453.10	2,477.56	2,636.00	3,644.80	3,688.20	3,818.10	3,828.10	3,202.30	3,123.90	2,913.90	2,816.60	2,793.90	2,569.35	2,494.70	2,361.79	2,324.90	2,363.65	2,392.10	2,352.60	2,332.90	2,252.93	2,292.20	2,164.10	2,069.31	2,090.53	2,140.97	2,151.87	2,048.74	2,079.04	1,967.85	1,959.32	1,967.50	1,962.88	1,871.94	1,859.63	1,834.52

Total current liabilities +	210.65	271.30	282.56	274.25	282.81	388.71	139.46	116.10	113.76	140.28	110.60	102.80	96.76	95.30	112.41	108.45	92.66	231.72	368.24	310.19	100.80	91.14	92.10	109.29	69.20	151.19	83.80	86.10	78.30	63.50	81.60	83.90	65.60	68.50	150.40	178.70	182.90	92.00	100.20	68.00	68.30	66.70	81.40	112.40	196.80	202.00	211.64	91.40	297.50	163.80	239.70	330.50	260.70	307.70	287.10	196.80	233.10	178.25	300.20	302.83	260.31	244.95	175.10	177.00	163.20	175.11	166.40	161.10	167.99	162.95	218.77	176.97	180.77	218.41	177.43	156.11	171.11	193.34	185.87	191.79	179.79
Accounts payable	28.45	12.78	13.57	14.85	11.40	26.06	29.34	25.76	34.13	26.56	25.96	22.72	32.17	22.10	27.06	28.20	31.13	23.45	27.99	29.23	35.08	24.79	24.65	21.84	20.84	18.16	19.56	24.94	25.96	18.02	22.41	27.69	27.08	25.15	27.69	28.70	30.96	22.34	23.74	22.83	22.24	21.48	19.30	22.40	22.23	20.21	23.13	27.87	86.28	69.29	98.97	133.26	108.49	70.38	91.66	72.73	100.68	72.87	68.50	67.14	76.59	57.99	50.69	64.26	69.91	58.58	49.11	66.77	73.62	70.01	67.69	78.81	72.86	66.22	55.09	67.07	68.94	73.76	58.92	80.03	76.30
Short-term debt	210.65	200.00	199.97	199.96	15.30	19.44	22.01	-59.79	55.03	64.30	49.80	56.21	0.00	124.97	0.00	0.62	2.09	124.97	199.89	199.83	43.22	25.04	40.32	25.04	27.56	82.00	34.88	44.74	34.43	28.47	36.27	45.37	34.98	3.40	1,036.57	31.50	42.93	31.70	31.75	31.75	12.20	848.80		30.00	130.20	129.70	130.49		114.32	112.50	10.00	75.50	50.00	150.00	41.27		50.50	28.11	116.20	116.17	93.06	93.06				4.65	0.66	0.62	0.62	0.62	23.92	0.59	0.59	55.59	0.59	0.55	0.55	3.55	1.18	1.77	2.54
Current portion of long-term debt	200.00	199.98	199.97	199.96		19.44	22.01									0.60	2.10	125.00	199.90	199.80				25.04		82.00						972.29	996.15	3.38	1,036.57	1,071.57	116.67	31.68	31.75	31.75	12.21	848.80				129.71
Deferred revenue
Other current liabilities	154.13	71.30	34.17	20.45	250.19	318.07	50.24	50.37	113.76	90.31	110.60	102.80	40.59	-74.53	53.95	44.76	42.99	53.06	101.96	43.31	100.80	47.89	92.10	37.53	69.20	36.55	83.80	86.10	78.30	63.50	81.60	83.90	65.60	30.23	122.71	74.20	182.80	60.30	37.76	45.17	56.10	45.22	44.82	44.25	66.60	72.30	43.07	49.70	85.52	163.80	229.70	255.00	38.61	73.50	89.41	83.11	182.60	44.26	92.61	101.16	90.67	83.57	124.41	112.74	93.29	99.88	117.29	94.33	93.76	81.69	127.16	97.57	107.32	96.60	121.75	88.49	101.63	116.03	125.78	109.99	100.96
Total non-current liabilities +	2,165.48	883.20	884.38	884.43	1,085.07	1,253.33	1,472.34	1,542.93	1,540.77	1,548.06	1,695.00	1,703.10	1,713.14	1,707.60	1,439.04	1,458.24	1,449.32	1,455.23	1,405.16	1,498.09	1,600.90	1,644.83	1,666.30	1,635.80	1,318.90	1,172.17	1,167.70	1,174.70	1,164.70	1,062.60	1,059.50	1,054.30	1,076.70	1,097.00	1,104.10	1,106.00	1,088.70	1,096.90	1,122.60	1,143.70	928.00	898.10	856.90	776.60	667.50	675.90	655.02	824.80	1,587.70	1,778.70	1,893.50	1,847.50	1,402.40	1,381.40	1,208.80	1,259.70	1,218.40	1,068.02	826.50	755.98	791.04	867.12	994.40	993.70	994.80	931.61	1,048.10	988.60	979.49	1,003.72	920.30	979.29	878.30	879.53	806.65	864.31	870.18	853.28	771.04	782.81	778.86
Long-term debt	1,855.05	845.30	845.12	844.91	1,044.64	1,089.77	1,285.24	1,363.65	1,361.99	1,365.77	1,511.47	1,512.20	1,514.10	1,514.70	1,257.76	1,263.39	1,243.70	1,242.80	1,167.97	1,252.70	1,359.40	1,360.52	1,378.60	1,346.12	1,055.27	973.13	972.99	972.85	972.71	972.57	972.43	972.29	996.15	1,022.00	1,030.27	1,033.62	1,028.07	1,030.21	1,033.29	1,052.31	857.43	833.88	791.23	722.35	612.80	621.85	605.16	770.09	1,393.89	1,461.72	1,646.34	1,591.83	1,150.47	1,120.05	967.79	1,018.09	973.72	819.23	658.46	581.30	602.26	675.10	766.10	764.06	762.03	695.00	809.07	749.48	748.03	770.34	770.34	794.26	694.26	694.26	620.98	666.21	670.89	655.45	555.12	554.69	555.16
Capital lease obligations		13.67	15.59	15.45	15.32	76.30	86.98	84.14	82.93	87.68	85.10	86.50	89.90	88.80	87.60	93.70	95.50	93.40	99.30	100.90	96.90	100.30	91.12	87.77	83.36	90.48	88.39	93.75	95.01
Other non-current liabilities	55.17	14.57	12.46	12.23	12.77	75.22	84.57	78.45	79.05	81.86	98.40	104.40	109.10	104.10	93.64	101.09	110.10	119.10	137.92	144.60	144.56	184.07	196.54	201.90	180.18	108.56	106.31	108.07	29.81	90.01	87.07	82.01	80.54	74.99	73.80	72.44	31.72	66.84	89.39	91.35	70.62	64.19	65.66	54.24	54.74	54.11	49.86	54.61	193.81	192.42	247.04	255.63	251.90	257.07	241.05	241.62	244.70	248.80	168.02	174.68	188.79	192.02	228.34	229.67
Total liabilities	2,376.13	1,154.50	1,166.94	1,158.68	1,367.89	1,642.04	1,611.80	1,659.03	1,654.52	1,688.33	1,805.60	1,805.90	1,809.90	1,802.90	1,551.45	1,566.68	1,541.99	1,686.96	1,773.40	1,808.28	1,701.70	1,735.97	1,758.40	1,745.09	1,388.10	1,323.35	1,251.50	1,260.80	1,243.00	1,126.10	1,141.10	1,138.20	1,142.30	1,165.50	1,254.50	1,284.70	1,271.60	1,188.90	1,222.80	1,211.70	996.30	964.80	938.30	889.00	864.30	877.90	866.66	916.20	1,885.20	1,942.50	2,133.20	2,178.00	1,663.10	1,689.10	1,495.90	1,456.50	1,451.50	1,246.28	1,126.70	1,058.81	1,051.35	1,112.07	1,169.50	1,170.70	1,158.00	1,106.73	1,214.50	1,149.70	1,147.48	1,166.67	1,139.07	1,156.25	1,059.07	1,097.94	984.08	1,020.42	1,041.29	1,046.62	956.92	974.60	958.65

Total stockholders' equity +	5,329.36	2,209.70	2,278.71	2,302.22	1,915.09	1,769.31	1,787.01	1,806.79	1,831.24	1,860.54	1,816.10	1,825.40	1,840.53	1,865.40	1,813.41	1,807.43	1,837.00	1,771.78	1,710.39	1,609.35	1,528.80	1,474.06	1,429.20	1,457.24	1,313.40	1,439.98	1,425.10	1,500.90	1,542.60	1,556.90	1,600.30	1,613.50	1,631.70	1,593.10	1,558.60	1,571.80	1,560.50	1,411.70	1,361.20	1,336.80	1,256.40	1,288.10	1,308.40	1,404.10	1,465.30	1,488.50	1,524.33	1,621.00	1,660.80	1,651.60	1,589.50	1,563.50	1,539.20	1,434.80	1,418.00	1,360.10	1,342.40	1,323.07	1,368.00	1,302.98	1,273.55	1,251.58	1,222.60	1,181.90	1,174.90	1,146.21	1,077.70	1,014.40	921.82	923.86	1,001.90	995.62	989.67	981.10	983.78	938.90	926.21	916.26	915.03	885.03	875.87
Common stock and paid-in capital	5,173.17	1,928.80	1,764.48	1,757.13	1,710.89	1,512.06	1,543.14	1,542.78	1,534.71	1,522.29	1,521.00	1,513.97	1,510.14	1,498.76	1,429.02	1,424.94	1,447.92	1,369.47	1,260.32	1,197.82	1,121.08	1,027.79	943.56	925.56	742.51	856.98	823.05	855.16	880.48	884.53	894.77	897.17	916.42	885.72	882.69	888.61	870.89	710.81	677.60	661.85	660.55	675.34	651.07	660.57	688.47	697.80	704.15	729.37	664.23	636.39	594.25	562.85	570.23	558.17	562.23	530.21	531.71	516.84	568.84	559.56	542.16	534.52	521.07	502.81	494.00	482.22	471.69	449.85	425.44	409.76	492.71	476.82	469.00	461.77	459.80	447.42	431.51	421.99	446.96	435.99	433.61
Retained earnings	156.19	280.90	514.23	545.09	204.20	257.25	243.86	264.01	296.53	338.24	295.10	311.43	330.39	366.64	384.38	382.50	389.08	402.31	450.08	411.53	407.72	446.27	485.64	531.68	570.90	583.01	602.05	645.74	662.12	672.37	705.53	716.33	715.28	707.38	675.91	683.19	689.61	700.89	683.60	674.95	595.85	612.76	657.33	743.53	776.83	790.70	820.18	891.63	996.57	1,015.21	995.25	1,000.65	968.97	876.63	855.77	829.89	810.69	806.24	799.16	743.42	731.39	717.06	701.53	679.09	680.90	663.99	606.01	564.56	496.38	514.09	509.19	518.79	520.67	519.33	523.98	491.48	494.69	494.27	468.06	449.05	442.26
Common shares outstanding	162	162	156	158	154	154	151	151	151	151	151	151	151	151	150	150	150	148	146	144	143	141	136	136	129	129	129	130	130	130	130	130	130	129	129	129	124	123	123	123	123	123	125	127	128	128	130	132	128	129	131	131	130	129	130	127	128	122	126	126	128	121	122	122	121	120	120	120	119	118	119	119	119	117	117	119	117	117	118	117	116

Balance Sheet - RAYONIER INC (RYN)

Balance Sheet - RAYONIER INC (RYN)