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 +	952.34	16.61	55.82	5.46	-7.77	-11.08	5.57	79.58	18.51	4.92	106.82	1.14	18.37	1.84	7.85	0.18	10.18	0.00	0.00	0.00
Cash and cash equivalents	952.34	16.61	55.82	5.46	-7.77	-11.08	5.57	0.00	0.00	2.71	0.25	1.14	18.37	1.84	7.85	0.18	10.18	0.00	0.00	0.00
Short-term investments							0.00	79.58	18.51	2.22	106.57	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	135.12	387.27	338.41	200.91	173.41	107.48	173.76	111.56	112.84	112.17	98.09	203.52	141.65	170.97	206.95	151.79	137.15	87.55	105.18	64.72
Inventories			23.27		7.77	11.08	0.00	-79.58	-18.51	0.00	0.00	0.26	1.51	1.36	0.90	1.80	1.38	0.33	6.00	9.61
Other current assets	101.94	45.75	45.80	37.68	8.65	5.06	5.43	79.58	18.51	2.22	106.57	219.88	83.72	20.17	10.88	13.92	30.82	85.68	11.53	3.45
Total current assets	1,189.40	449.63	440.02	244.05	182.06	112.53	184.77	191.15	131.35	117.10	204.91	424.81	245.25	194.34	226.58	173.00	179.54	173.56	122.70	77.77
Total non-current assets +	2,153.29	7,310.12	7,020.91	4,859.72	4,652.58	3,295.56	5,729.32	6,186.05	4,240.76	4,476.99	5,283.59	5,805.79	2,453.09	2,343.74	2,235.24	1,874.22	1,704.47	1,638.77	1,284.45	1,001.86
Property, plant and equipment, net				4,802.47	4,652.58	3,288.51	5,729.32	6,186.05	4,240.76	4,476.99	5,279.17	3,048.73	2,273.68	2,324.11	2,144.91	1,688.72	1,581.51	1,315.76	1,250.82	823.08
Goodwill							0.00	0.00	0.00	0.00	0.00	245.07	37.76	37.76	37.76	37.76	37.76	37.75	37.76	37.76
Intangible assets							0.00	0.00	0.00	0.00	0.00	134.37	35.54	38.05	37.03	37.87	35.89	31.03	37.88	32.38
Long-term investments							0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.65	0.00	0.00	0.00	0.00
Other non-current assets
Total assets	3,342.69	7,759.75	7,460.93	5,103.77	4,834.64	3,408.10	5,914.08	6,377.20	4,372.11	4,594.09	5,488.50	6,230.60	2,698.33	2,538.08	2,461.81	2,047.21	1,884.01	1,812.33	1,407.15	1,079.63

Total current liabilities +	329.91	573.73	558.02	288.53	338.73	198.86	233.50	260.10	197.21	151.01	267.84	469.91	269.55	219.20	276.97	226.08	486.32	415.70	395.52	213.59
Accounts payable	236.18	512.47	477.30	227.33	190.69	155.96	207.45	258.11	144.54	112.97	267.84	398.26	213.09	181.56	225.83	183.31	180.49	89.74	104.32	71.52
Short-term debt	7.17	9.19	13.39	3.52	5.88	8.58	5.80	1.99	2.57	9.50	0.00	0.00	635.79	0.00	0.00	20.50	272.82	208.48	241.75	127.50
Current portion of long-term debt							0.00	0.00	0.00	0.00	0.00	1,130.80	635.79	0.00	0.00	20.50	0.00	0.00	0.00	0.00
Deferred revenue
Other current liabilities	86.56	52.06	67.34	57.68	117.06	6.39	8.67	1.99	52.67	38.04	0.00	71.65	56.46	37.64	51.14	42.77	33.01	117.48	49.46	14.58
Total non-current liabilities +	625.68	3,015.01	3,077.82	1,784.82	2,284.58	2,631.03	2,733.38	3,061.67	2,260.02	2,464.12	2,806.19	3,253.91	1,146.30	1,019.47	978.10	792.11	385.68	469.30	389.17	389.70
Long-term debt	94.97	2,257.24	2,411.11	930.63	1,379.70	1,782.09	1,833.59	2,103.94	1,686.32	1,754.07	1,854.93	1,130.80	635.79	561.97	597.91	455.14	142.59	186.94	190.63	196.07
Capital lease obligations	23.02	24.65	29.45	6.54	7.77	11.08	13.88	0.00	0.00	0.00	0.00	0.00
Other non-current liabilities		20.89	19.15				0.00	0.00	369.00	331.52	0.00	0.00
Total liabilities	955.59	3,588.74	3,635.84	2,073.35	2,623.31	2,829.88	2,966.87	3,321.77	2,457.23	2,615.12	3,074.02	3,723.82	1,415.85	1,238.67	1,255.08	1,018.19	872.01	885.00	784.69	603.29

Total stockholders' equity +	2,387.10	4,171.01	3,825.09	3,030.42	2,211.33	578.21	2,947.21	3,055.42	1,914.89	1,978.96	2,414.47	2,506.78	1,282.49	1,299.41	1,206.73	1,029.03	1,012.00	927.33	601.22	459.15
Common stock and paid-in capital	6,478.32	7,592.59	7,411.28	6,345.74	6,382.26	6,362.74	6,292.77	6,388.53	4,922.68	5,073.93	5,006.79	3,811.47	2,058.77	1,913.51	1,762.35	1,395.56	1,312.78	1,151.64	840.95	651.45
Retained earnings	-4,091.21	-3,421.58	-3,586.20	-3,315.32	-4,170.93	-5,784.53	-3,345.56	-3,333.10	-3,007.79	-3,094.97	-2,592.31	-1,304.69	-776.28	-614.10	-555.62	-366.53	-300.78	-224.31	-239.73	-192.31
Common shares outstanding	769	800	705	564	572	561	557	352	237	212	198	149	125	122	119	116	107	96	86	77

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 +	759.83	952.34	10.42	7.16	5.97	16.61	21.31	35.89	29.14	55.82	23.90	19.64	6.45	5.46	4.41	-7.25	-7.33	-7.77	-8.76	1.38	-10.06	-11.08	-10.49	-11.96	-12.74	5.57	-14.09	-15.08	-16.57	0.00	45.16	0.00	0.00	0.00	0.55	2.37	3.05	2.71	0.90	0.42	0.45	0.25	0.23	0.27	4.96	1.14	3.15	18.15	2.34	18.37	0.32	2.35	0.23	1.84	197.73	312.47	2.81	7.85	0.00	2.06	3.97	0.18	1.17	32.85	38.32	10.18	37.10	36.45	62.21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash and cash equivalents	759.83	952.34	10.42	7.16	5.97	16.61	21.31	35.89	29.14	55.82	23.90	19.64	6.45	5.46	4.41	-7.25	-7.33	-7.77	-8.76	1.38	-10.06	-11.08	-10.49	-11.96	-12.74	5.57	-14.09	-15.08	-16.57	0.00	45.16	0.00	0.00	0.00	0.55	2.37	3.05	2.71	0.90	0.42	0.45	0.25	0.23	0.27	4.96	1.14	3.15	18.15	2.34	18.37	0.32	2.35	0.23	1.84	197.73	312.47	2.81	7.85	0.00	2.06	3.97	0.18	1.17	3.02	0.63	10.18	1.84	1.96	0.69	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Short-term investments																										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	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	0.00	0.00	0.00	0.00	29.83	37.69	0.00	35.25	34.49	61.52	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	195.49	135.12	324.29	363.51	391.91	387.27	375.94	429.10	422.12	338.41	537.98	369.80	231.81	200.91	251.69	326.38	282.74	173.41	177.55	165.19	157.43	107.48	97.39	101.77	107.70	173.76	171.34	157.37	181.37	111.56	178.17	142.26	110.57	112.84	105.46	112.40	122.21	112.17	99.64	88.00	77.79	98.09	99.26	144.03	152.14	203.52	265.77	288.81	182.71	141.65	194.20	200.41	174.16	170.97	196.27	190.00	180.59	206.95	179.37	191.74	178.42	151.79	134.36	151.63	159.63	137.15	129.27	119.25	98.29	87.55	122.37	131.82	108.41	105.18	81.24	73.72	69.46	64.72	68.65	78.25	68.90
Inventories	14.21									23.27	0.00	0.00	0.86			7.25	7.33	7.77	8.76	0.00	10.06	11.08	10.49	11.96	12.74	0.00	14.09	15.08	16.57	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	0.11	0.45	0.29	0.26	0.50	0.77	1.98	1.51	0.41	0.70	1.64	1.36	1.18	0.74	0.57	0.90	0.76	0.00	0.00	1.80	0.47	0.57	0.92	1.38	2.29	1.19	1.30	0.33	1.99	1.17	1.91	6.00	11.04	10.13	9.96	9.61	8.60	10.63	9.84
Other current assets	34.63	101.94	40.80	38.77	19.89	45.75	45.94	29.97	23.90	22.53	9.40	28.21	20.06	37.68	12.10	17.98	6.18	8.65	7.04	6.47	0.24	5.06	41.75	41.91	96.65	5.43	45.32	37.92	27.57	79.58	5.73	10.39	16.94	18.51	2.17	21.25	9.53	2.22	25.38	38.01	80.43	106.57	76.59	55.68	135.76	219.88	46.55	3.73	146.04	83.72	10.58	13.17	8.73	20.17	23.90	33.86	9.20	10.88	46.66	16.43	14.16	19.40	21.40	0.70	1.94	30.82	0.57	0.96	48.79	85.68	8.96	28.16	13.53	11.53	1.13	0.81	3.45	3.45	2.80	0.00	0.00
Total current assets	1,004.15	1,189.40	375.50	409.43	417.76	449.63	443.20	494.95	475.16	440.02	571.27	417.64	259.17	244.05	268.20	344.36	288.92	182.06	184.59	173.03	157.67	112.53	139.14	143.68	204.35	184.77	216.66	195.28	208.94	191.15	229.05	152.64	127.51	131.35	108.18	136.02	134.79	117.10	125.91	126.43	158.68	204.91	176.19	200.44	293.14	424.81	315.97	311.46	333.06	245.25	205.49	216.64	184.76	194.34	419.08	537.06	193.17	226.58	226.79	210.23	196.55	173.00	157.39	185.74	200.81	179.54	169.23	157.85	161.80	173.56	134.35	161.15	123.85	122.70	93.42	84.66	79.42	77.77	80.05	88.88	78.75
Total non-current assets +	2,256.94	2,153.29	7,225.89	7,142.58	7,406.82	7,310.12	7,170.96	7,275.98	7,242.34	7,020.91	8,374.91	8,199.80	4,920.89	4,859.72	4,655.42	4,465.79	4,547.27	4,652.58	4,269.39	4,265.13	3,180.74	3,295.56	3,017.28	3,124.14	3,236.69	5,729.32	6,017.22	6,026.91	6,150.22	6,186.05	6,262.25	4,324.26	4,305.57	4,240.76	4,245.46	4,446.03	4,567.63	4,476.99	4,869.96	4,962.85	5,039.24	5,283.59	5,717.57	5,988.98	6,126.78	5,805.79	6,121.67	6,175.99	2,543.85	2,453.09	2,535.68	2,490.31	2,421.66	2,343.74	2,234.78	2,195.94	2,297.50	2,235.24	2,201.97	2,073.32	2,235.77	1,874.22	1,894.89	1,907.00	1,700.35	1,704.47	1,693.04	1,622.77	1,651.67	1,638.77	1,649.37	1,538.90	1,285.93	1,284.45	1,292.83	1,297.29	1,002.74	1,001.86	1,011.78	1,012.09	1,020.74
Property, plant and equipment, net											8,145.57			4,802.47	4,590.27								3,003.09	3,107.54	3,199.03	5,729.32	6,013.88	6,023.56	6,150.22	2,438.72	4,887.42	3,279.44	3,334.29	2,694.65	3,393.82	3,425.82	3,429.24	2,479.23	3,708.53	3,839.05	3,870.77	3,814.15	4,286.87	4,577.42	4,615.78	4,784.63	4,841.53	5,164.81	2,267.96	2,273.68	2,421.58	2,336.43	2,344.51	2,324.11	2,235.69	2,121.90	2,271.93	2,144.91	2,044.58	2,102.18	2,030.16	1,688.72	1,655.47	1,612.31	1,633.41	1,581.51	1,540.60	1,359.93	1,279.54	1,315.76	1,511.59	1,470.13	1,216.43	1,250.82	1,265.83	1,192.29	834.18	823.08	868.54	867.07	835.79
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	0.00	0.00	263.51	267.92	245.07	672.40	642.28	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.76	37.75	37.75	37.75	37.76	37.76	37.76	37.75	37.75	37.76	37.75	37.75	37.75
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	0.00	0.00	210.92	211.16	210.88	600.41	601.89	34.17	35.54	36.62	35.97	37.13	38.05	38.44	37.13	38.11	37.03	35.95	39.19	38.91	37.87	36.69	35.46	37.18	35.89	35.31	32.47	29.94	31.03	35.47	36.97	36.79	37.88	38.08	35.74	32.64	32.38	33.84	33.79	32.32
Long-term investments																										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	2.30	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	0.00	0.00	2.65	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	0.00	0.00
Other non-current assets
Total assets	3,261.10	3,342.69	7,601.39	7,552.01	7,824.58	7,759.75	7,614.16	7,770.93	7,717.50	7,460.93	8,946.18	8,617.44	5,180.06	5,103.77	4,923.62	4,810.15	4,836.19	4,834.64	4,453.97	4,438.16	3,338.41	3,408.10	3,156.41	3,267.82	3,441.04	5,914.08	6,233.88	6,222.19	6,359.16	6,377.20	6,491.30	4,476.91	4,433.07	4,372.11	4,353.64	4,582.05	4,702.42	4,594.09	4,995.88	5,089.28	5,197.91	5,488.50	5,893.76	6,189.42	6,419.92	6,230.60	6,437.64	6,487.45	2,876.92	2,698.33	2,741.17	2,706.95	2,606.41	2,538.08	2,653.86	2,733.00	2,490.68	2,461.81	2,428.76	2,283.55	2,432.32	2,047.21	2,052.28	2,092.74	1,901.16	1,884.01	1,862.26	1,780.62	1,813.48	1,812.33	1,783.73	1,700.05	1,409.78	1,407.15	1,386.25	1,381.94	1,082.15	1,079.63	1,091.83	1,100.97	1,099.49

Total current liabilities +	466.86	329.91	642.06	604.25	662.82	573.73	645.82	686.92	707.99	558.02	742.55	654.92	286.76	288.53	331.60	551.56	548.41	338.73	405.24	403.13	299.81	198.86	206.11	203.89	230.53	233.50	218.06	233.61	242.61	260.10	417.78	268.32	223.84	197.21	146.65	139.06	155.03	151.01	145.60	151.51	230.09	267.84	273.20	308.68	380.41	469.91	534.46	553.66	330.80	269.55	272.64	309.58	268.79	219.20	256.89	250.55	280.40	276.97	257.23	283.70	324.18	226.08	214.65	227.69	492.83	486.32	453.20	328.50	443.41	415.70	393.58	436.82	387.69	395.52	371.96	355.25	240.06	213.59	220.23	242.76	229.43
Accounts payable	303.89	236.18	554.06	538.33	582.05	512.47	584.70	617.22	626.14	477.30	677.86	614.76	269.18	227.33	268.41	309.16	257.68	190.69	195.23	200.36	178.21	155.96	179.48	167.19	209.78	207.45	212.40	227.72	236.70	258.11	317.12	165.06	155.78	144.54	140.11	128.43	142.09	112.97	120.19	139.69	228.58	267.84	260.14	261.38	303.03	398.26	480.35	446.54	233.97	213.09	225.23	263.70	226.98	181.56	219.25	215.67	221.80	225.83	221.96	243.22	233.06	183.31	182.37	179.27	188.73	180.49	144.98	127.33	111.81	89.74	156.58	151.46	131.07	104.32	89.37	73.64	80.82	71.52	76.13	80.44	90.93
Short-term debt	9.46	7.17	11.08	13.31	12.79	9.19	7.54	8.47	13.38	13.39	18.03	24.29	4.70	3.52	3.73	6.35	5.77	5.88	7.02	4.11	8.68	8.58	11.58	11.84	11.76	5.80	5.66	11.24	11.57	1.99	2.14	2.28	2.48	2.57	3.78	5.64	7.60	9.50	10.12	0.00	0.00	1,340.17	0.00	0.00	0.00	1,774.67	0.00	0.00	0.00	635.79	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.50	5.06	5.86	263.72	272.82	272.92	154.17	272.42	208.48	200.44	180.00	198.05	241.75	259.33	257.98	141.39	127.50	130.69	140.19	124.11
Current portion of long-term debt																										0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,334.11	1,071.52	1,356.84	1,378.40	1,362.55	971.35	0.00	0.00	0.00	1,340.17	0.00	0.00	0.00	1,774.67	0.00	0.00	0.00	635.79	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.50	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	0.00	0.00
Deferred revenue
Other current liabilities	153.51	86.56	76.92	52.61	67.98	52.06	53.58	61.23	68.47	67.34	12.79	2.91	12.88	57.68	59.46	236.04	284.95	117.06	176.04	186.92	85.09	6.39	-12.57	-2.96	-18.85	8.67	5.66	-5.35	-5.66	1.99	100.66	103.26	68.06	52.67	6.54	10.63	12.94	38.04	25.41	11.81	1.52	5.12	13.06	47.30	77.38	71.65	54.12	107.12	96.83	56.46	47.41	45.88	41.81	37.64	37.65	34.88	58.60	51.14	35.27	40.47	91.11	42.77	27.22	221.82	229.12	33.01	180.28	174.33	170.99	117.48	36.56	105.36	58.56	49.46	23.26	23.64	17.85	14.58	13.41	22.13	14.39
Total non-current liabilities +	655.97	625.68	2,769.30	2,862.90	2,959.55	3,015.01	2,988.93	3,125.87	3,108.23	3,077.82	3,471.41	3,361.31	1,808.57	1,784.82	1,868.57	1,838.98	2,045.97	2,284.58	2,396.58	2,443.23	2,501.33	2,631.03	2,566.03	2,628.28	2,585.32	2,733.38	2,908.68	2,925.34	3,091.73	3,061.67	2,918.83	2,290.89	2,280.84	2,260.02	2,370.09	2,513.85	2,570.95	2,464.12	2,680.42	2,753.90	2,707.01	2,806.19	2,878.49	2,835.11	3,499.83	3,253.91	3,081.01	3,316.16	1,256.01	1,146.30	1,172.46	1,132.09	1,068.88	1,019.47	1,090.17	1,149.45	1,005.86	978.10	985.83	848.22	1,025.79	792.11	824.27	843.97	385.26	385.68	400.58	448.16	463.76	469.30	462.79	454.32	394.81	389.17	404.46	419.48	376.74	389.70	388.15	395.44	443.29
Long-term debt	87.60	94.97	1,982.07	2,093.96	2,165.49	2,257.24	2,259.82	2,440.77	2,437.78	2,411.11	2,629.26	2,528.23	955.17	930.63	1,087.15	1,129.17	1,288.86						1,805.45	1,909.84	1,928.21	1,833.59	1,919.04	1,945.60	2,106.56	829.43	1,563.58	1,324.66	1,334.11	1,071.52	1,356.84	1,378.40	1,362.55	971.35	1,387.94	1,445.38	1,389.82	1,340.17	1,325.11	1,329.31	1,787.32	1,774.67	1,772.75	2,120.41	686.83	635.79	670.52	643.32	590.34	561.97	632.43	683.03	627.91	597.91	637.08	627.68	609.58	455.14	451.43	462.07	147.73	142.59	148.52	186.74	185.74	186.94	186.00	187.60	191.24	190.63	197.49	197.26	194.59	196.07	198.86	206.05	216.56
Capital lease obligations	58.22	23.02	31.22	31.42	32.74	24.65	23.65	26.47	28.54	29.45	34.95	36.17	8.30	6.54	7.24	7.25	7.33						10.49	11.96	12.74	13.88	14.09	15.08	16.57	0.00	0.00	0.00		0.00				0.00
Other non-current liabilities			20.16	19.75	20.85	20.89	19.58	19.85	19.62	19.15																0.00	0.00	0.00	10.79	0.00	0.00	0.00		0.00				0.00
Total liabilities	1,122.83	955.59	3,411.36	3,467.15	3,622.38	3,588.74	3,634.74	3,812.79	3,816.22	3,635.84	4,213.96	4,016.23	2,095.33	2,073.35	2,200.17	2,390.54	2,594.38	2,623.31	2,801.83	2,846.36	2,801.14	2,829.88	2,772.14	2,832.17	2,815.85	2,966.87	3,126.74	3,158.95	3,334.35	3,321.77	3,336.60	2,559.22	2,504.67	2,457.23	2,516.74	2,652.91	2,725.98	2,615.12	2,826.02	2,905.41	2,937.10	3,074.02	3,151.70	3,143.79	3,880.24	3,723.82	3,615.47	3,869.82	1,586.81	1,415.85	1,445.10	1,441.67	1,337.67	1,238.67	1,347.06	1,400.00	1,286.26	1,255.08	1,243.06	1,131.91	1,349.97	1,018.19	1,038.92	1,071.66	878.09	872.01	853.77	776.66	907.17	885.00	856.37	891.14	782.49	784.69	776.42	774.73	616.79	603.29	608.38	638.21	672.72

Total stockholders' equity +	2,138.27	2,387.10	4,190.03	4,084.86	4,202.20	4,171.01	3,979.42	3,958.14	3,901.28	3,825.09	4,732.22	4,601.21	3,084.73	3,030.42	2,723.45	2,419.61	2,241.81	2,211.33	1,652.15	1,591.80	537.27	578.21	384.28	435.65	625.19	2,947.21	3,107.14	3,063.24	3,024.81	3,055.42	3,154.70	1,917.69	1,928.40	1,914.89	1,836.90	1,929.14	1,976.44	1,978.96	2,169.86	2,183.87	2,260.81	2,414.47	2,742.06	3,045.63	2,539.68	2,506.78	2,822.18	2,617.63	1,290.10	1,282.49	1,296.07	1,265.28	1,268.74	1,299.41	1,306.80	1,333.01	1,204.41	1,206.73	1,185.70	1,151.64	1,082.35	1,029.03	1,013.36	1,021.08	1,023.07	1,012.00	1,008.49	1,003.95	906.31	927.33	927.36	796.45	604.99	601.22	589.87	588.37	447.49	459.15	468.52	448.72	413.79
Common stock and paid-in capital	6,327.55	6,478.32	7,410.42	7,319.90	7,571.48	7,592.59	7,344.92	7,491.14	7,520.01	7,411.28	7,674.20	7,651.49	6,348.61	6,345.74	6,391.58	6,352.71	6,355.88	6,382.26	6,386.31	6,358.68	6,357.14	6,362.74	6,389.96	6,417.90	6,468.97	6,292.77	6,334.93	6,306.18	6,346.58	6,388.53	6,256.56	5,046.97	4,998.92	4,922.68	4,920.73	5,003.75	5,060.32	5,073.93	4,905.40	4,862.51	4,852.52	5,006.79	4,921.45	4,665.61	4,070.93	3,811.47	3,667.96	3,488.00	2,101.80	2,058.77	2,020.91	1,995.43	1,953.65	1,913.51	1,872.31	1,845.66	1,795.44	1,762.35	1,726.19	1,674.05	1,642.20	1,395.56	1,374.06	1,356.42	1,331.47	1,312.78	1,291.54	1,288.97	1,180.34	1,151.64	1,137.85	1,072.04	856.72	840.95	829.34	819.28	667.02	651.45	640.33	622.60	604.53
Retained earnings	-4,189.28	-4,091.21	-3,220.40	-3,235.04	-3,369.28	-3,421.58	-3,365.51	-3,533.00	-3,618.73	-3,586.20	-2,941.99	-3,050.28	-3,263.88	-3,315.32	-3,668.13	-3,933.10	-4,114.07	-4,170.93	-4,734.17	-4,766.88	-5,819.88	-5,784.53	-6,005.69	-5,982.24	-5,843.78	-3,345.56	-3,227.79	-3,242.94	-3,321.77	-3,333.10	-3,101.87	-3,129.28	-3,070.52	-3,007.79	-3,083.83	-3,074.60	-3,083.87	-3,094.97	-2,735.54	-2,678.64	-2,591.71	-2,592.31	-2,179.39	-1,619.98	-1,531.26	-1,304.69	-845.78	-870.37	-811.70	-776.28	-724.85	-730.15	-684.91	-614.10	-565.50	-512.66	-591.03	-555.62	-540.49	-522.41	-559.85	-366.53	-360.71	-335.34	-308.40	-300.78	-283.06	-285.01	-274.04	-224.31	-210.49	-275.59	-251.74	-239.73	-239.47	-230.92	-219.53	-192.31	-171.81	-173.88	-190.74
Common shares outstanding	747	769	773	772	774	800	800	818	822	834	861	588	548	551	559	572	572	576	572	570	562	561	561	561	560	558	561	561	559	556	379	237	236	236	235	237	236	234	211	211	212	210	208	206	169	168	167	137	127	126	126	124	124	123	122	121	120	119	119	118	118	117	115	114	112	109	111	107	98	97	100	95	91	87	89	82	81	79	81	79	78

Balance Sheet - BAYTEX ENERGY CORP. (BTE)

Balance Sheet - BAYTEX ENERGY CORP. (BTE)