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 +	368.00	0.00	616.16	445.00	332.72	0.01	0.01	77.97	313.94	9.37	0.02	0.12	282.25	5.93	119.19	5.08	40.94	7.13	44.68	2.91
Cash and cash equivalents	368.00	0.00	616.16	445.00	332.72	0.01	0.01	77.97	313.94	9.37	0.02	0.12	282.25	5.93	119.19	5.08	10.65	6.13	43.51	1.46
Short-term investments									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	30.30	1.00	1.17	1.45
Accounts receivable, net	331.00	360.98	231.17	233.30	247.20	162.46	184.73	167.54	160.15	151.95	134.12	282.82	323.00	258.17	215.95	171.67	148.91	170.85	160.08	150.41
Inventories			56.44	48.68	24.10	31.20	55.18	175.13	64.27	54.52	367.71	442.48	15.95	13.44	16.54	22.54	24.47	22.16	47.34	17.49
Other current assets	112.00	73.72	69.11	10.23	9.18	10.00	12.71	8.63	10.75	8.80	17.14	19.63	9.94	30.02	128.06	43.49	49.49	22.16	47.34	73.62
Total current assets	811.00	434.70	916.44	737.20	613.19	203.67	252.63	429.26	549.12	224.64	518.99	745.04	647.50	340.56	463.20	274.65	209.05	311.79	269.94	226.94
Total non-current assets +	240.00	8,141.95	5,463.55	4,978.84	4,620.79	4,772.76	6,039.60	5,923.60	5,627.66	6,168.87	5,102.65	5,771.66	4,057.66	3,858.97	3,335.78	2,469.68	2,151.89	2,383.22	2,301.74	1,672.16
Property, plant and equipment, net	8,412.00	8,104.59	5,408.68	4,882.78	4,576.00	4,701.87	5,953.65	5,831.17	5,554.79	6,081.35	4,950.28	5,503.90	3,859.79	3,677.20	3,096.64	2,434.05	2,127.60	2,337.10	2,274.40	1,638.46
Goodwill									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00			9.45	9.45
Intangible assets									0.00	0.00	0.00	0.00	10.80	10.80	7.10	4.40	0.38	1.40	11.85	12.85
Long-term investments																18.84
Other non-current assets
Total assets	9,253.00	8,576.65	6,379.99	5,716.04	5,233.98	4,976.43	6,292.23	6,352.86	6,176.78	6,393.51	5,621.64	6,516.70	4,705.17	4,199.53	3,798.98	2,744.32	2,360.94	2,695.02	2,571.68	1,899.10

Total current liabilities +	1,169.00	789.95	633.81	598.58	889.33	583.74	472.04	466.05	559.21	415.17	302.53	784.66	639.13	541.55	505.81	502.05	296.67	296.60	362.55	204.07
Accounts payable	77.00	82.50	107.32	43.90	25.07	63.01	52.09	56.05	77.57	44.23	49.22	72.80	53.25	48.73	35.54	11.32	11.63	25.63	28.19	37.15
Short-term debt	0.00	22.42	15.43	10.11	6.52	11.88	19.19	62.85	172.58	115.46	0.01	72.80	53.25	48.73	42.81	82.04				4.47
Current portion of long-term debt	419.00								2,908.77	2,897.58	2,517.97	2,332.45
Deferred revenue
Other current liabilities	1,169.00	398.17	281.00	263.76	864.26	520.73	419.95	410.01	481.64	370.95	253.30	711.71	489.24	423.17	408.65	490.73	251.67	228.45	333.43	154.77
Total non-current liabilities +	3,274.00	3,549.44	2,130.32	2,032.00	2,281.52	2,376.53	3,071.20	2,966.49	3,222.96	3,481.21	3,466.72	3,445.39	2,459.21	2,243.52	1,830.24	1,023.74	1,090.70	1,270.93	1,345.79	951.65
Long-term debt	2,296.00	2,776.74	1,575.33	1,572.21	2,081.16	2,214.32	2,732.80	2,596.33	2,908.77	2,897.58	2,517.97	2,366.00	1,600.00	340.00	285.07	323.67	454.90	587.50	572.50	433.98
Capital lease obligations
Other non-current liabilities	102.00	74.95	65.04	69.60	164.89	139.88	145.57	134.38	162.80	169.62	190.47	187.63	204.45	1,359.49	856.30	224.38
Total liabilities	4,443.00	4,339.39	2,764.14	2,630.58	3,170.85	2,960.27	3,543.24	3,432.54	3,782.17	3,896.38	3,769.24	4,230.05	3,098.34	2,785.06	2,336.04	1,525.80	1,387.37	1,567.53	1,708.34	1,155.72

Total stockholders' equity +	4,810.00	4,237.26	3,615.85	3,085.46	2,063.13	2,016.16	2,748.99	2,920.32	2,394.61	2,497.13	1,852.40	2,286.66	1,606.82	1,414.47	1,462.94	1,218.53	973.57	1,127.49	863.35	743.37
Common stock and paid-in capital	1,519.00	1,501.76	1,563.57	1,776.90	1,828.60	1,815.46	1,781.41	1,754.48	1,728.95	1,703.11	292.89	272.66	252.15	224.07	211.78	176.40	121.99	163.47	-15.31	48.15
Retained earnings	3,291.00	2,735.49	2,052.28	1,308.56	234.53	200.70	967.59	1,165.84	665.66	794.02	1,559.52	2,014.00	1,354.67	1,190.40	1,251.16	1,042.12	851.58	964.02	878.65	695.22
Common shares outstanding	115	116	119	124	124	114	113	114	111	77	68	68	68	65	68	65	62	63	65	66

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 +	449.00	368.00	162.25	101.88	0.05	0.00	1,735.31	487.87	506.25	616.16	401.98	378.24	477.87	445.00	498.44	267.09	419.89	332.72	29.80	0.00	0.00	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.01	77.97	176.81	615.91	643.34	313.94	441.42	559.52	659.15	9.37	980.67	0.02	0.05	0.02	0.20	0.08	0.02	0.12	0.27	163.79	236.44	282.25	0.18	0.18	0.09	5.93	0.18	0.18	0.29	119.19	29.92	101.08	191.29	5.08	7.09	55.73	98.79	40.94	61.95	77.53	122.33	118.78	6.41	37.92	8.70	44.68	18.40	27.32	6.18	2.91	2.47	3.30	62.54
Cash and cash equivalents	449.00	368.00	162.25	101.88	0.05	0.00	1,735.31	487.87	506.25	616.16	401.98	378.24	477.87	445.00	498.44	267.09	419.89	332.72	29.80	0.00	0.00	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.01	77.97	176.81	615.91	643.34	313.94	441.42	559.52	659.15	9.37	980.67	0.02	0.05	0.02	0.20	0.08	0.02	0.12	0.27	163.79	236.44	282.25	0.18	0.18	0.09	5.93	0.18	0.18	0.29	119.19	29.92	101.08	191.29	5.08	7.09	10.25	40.42	10.65	20.52	10.39	2.21	6.13	5.40	36.92	7.51	43.51	17.24	26.18	4.73	1.46	1.02	1.83	61.06
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	45.48	58.36	30.30	41.43	67.14	120.12	112.65	1.01	1.00	1.19	1.17	1.16	1.14	1.45	1.45	1.45	1.48	1.48
Accounts receivable, net	915.00	331.00	367.69	364.30	382.96	360.98	226.60	239.10	241.73	231.17	264.51	217.79	187.81	233.30	258.00	333.94	321.08	247.20	272.25	229.51	199.63	162.46	136.61	127.17	143.31	184.73	146.21	165.76	145.30	167.54	179.35	178.68	192.56	160.15	146.06	105.71	108.37	151.95	140.80	143.98	111.14	134.12	171.07	239.98	270.84	282.82	304.18	312.42	307.78	323.00	278.13	293.91	259.00	258.17	239.13	212.24	226.91	215.95	183.94	176.69	151.56	171.67	122.38	131.64	149.07	148.91	101.53	108.38	113.78	170.85	187.18	204.37	200.39	160.08	153.80	144.24	146.93	150.41	155.88	133.85	138.30
Inventories								0.00	0.00	56.44	25.52	74.14	81.06	48.68	42.21	18.31	9.65	24.10	24.51			31.20	128.05	211.58	463.99	55.18	143.14	114.24	67.57	175.13	81.16	146.33	77.30	64.27	63.69	85.96	73.98	54.52	109.82	145.58	281.60	367.71	347.30	269.02	380.63	442.48	50.38	15.70	18.68	15.95	14.12	14.01	14.11	13.44	12.72	12.97	14.15	16.54	14.96	15.92	18.22	22.54	27.81	31.31	25.09		30.41	37.57	36.76		44.79	161.36	70.98	47.34	22.77	21.59	20.98	17.49	22.33	15.96	6.87
Other current assets	307.00	112.00	103.02	108.92	88.81	73.72	82.51	47.26	45.06	69.11	36.06	8.82	9.54	10.23	9.13	13.79	8.22	9.18	9.71	8.60	9.79	10.00	10.22	16.70	17.84	12.71	21.75	8.72	8.45	8.63	15.83	160.62	10.00	10.75	17.76	18.12	8.05	8.80	15.33	14.90	12.85	17.14	19.11	16.62	398.78	19.63	16.78	15.01	14.45	9.94	67.57	101.55	61.10	30.02	86.63	121.82	116.55	128.06	90.84	68.35	60.64	97.90	56.20	14.28	9.77	49.49	16.80	-23.45	22.93	22.16	92.94	193.23	72.16	47.34	54.82	51.04	43.62	73.62	70.76	46.18	31.38
Total current assets	1,671.00	811.00	632.96	575.09	471.82	434.70	2,044.43	774.23	793.05	916.44	702.55	678.99	756.28	737.20	807.78	633.13	758.84	613.19	336.27	269.41	230.28	203.67	274.89	355.47	625.16	252.63	311.11	288.73	221.33	429.26	453.14	955.21	923.19	549.12	668.91	769.32	849.55	224.64	1,246.61	304.47	405.64	518.99	537.68	525.71	669.64	745.04	371.61	506.92	577.34	647.50	345.87	395.64	320.19	340.56	325.94	334.24	343.74	463.20	304.70	346.12	403.49	274.65	198.52	201.66	257.63	209.05	180.28	200.03	259.04	311.79	286.53	435.52	281.24	269.94	227.01	222.60	196.73	226.94	229.11	183.33	232.21
Total non-current assets +	372.00	240.00	191.63	8,418.15	154.24	8,141.95	5,983.34	5,882.78	5,605.41	5,463.55	5,376.02	5,313.64	5,113.88	4,978.84	4,843.74	4,705.99	4,636.95	4,620.79	4,725.69	4,783.59	4,785.36	4,772.76	4,847.40	4,912.16	4,989.87	6,039.60	6,141.97	6,103.21	6,065.28	5,923.60	5,820.58	5,781.28	5,736.80	5,627.66	5,510.01	5,443.29	5,550.16	6,168.87	4,538.82	4,740.00	4,801.42	5,102.65	5,676.18	5,687.91	5,931.04	5,771.66	5,289.14	4,497.12	4,111.67	4,057.66	4,390.98	4,195.03	3,972.13	3,858.97	3,798.01	3,665.33	3,501.35	3,335.78	3,151.58	2,873.77	2,650.03	2,469.68	2,320.48	2,215.73	2,130.68	2,151.89	2,163.48	2,195.71	2,230.14	2,383.22	2,587.00	2,485.31	2,389.05	2,301.74	2,058.99	1,909.03	1,768.39	1,672.16	1,314.91	1,219.88	1,121.47
Property, plant and equipment, net		8,202.00	8,264.91	8,260.77	8,161.60	7,992.71	5,754.27				5,292.29	5,231.23	5,029.55	4,882.78	4,746.86	4,651.98	4,582.97	4,576.00	4,665.48	4,714.81	4,712.62	4,701.87	4,765.10	4,825.83	4,888.34	5,953.65	6,029.14	5,985.33	5,954.39	5,831.17	5,776.19	5,718.45	5,669.55	5,554.79	5,417.08	5,346.41	5,450.12	6,081.35	4,364.69	4,601.33	4,603.78	4,950.28	5,451.04	5,485.05	5,643.09	5,503.90	5,215.44	4,434.20	4,004.70	3,859.79	4,181.34	3,989.09	3,781.11	3,677.20	3,601.80	3,426.95	3,278.00	3,096.64	3,042.54	2,811.49	2,590.66	2,434.05	2,274.23	2,153.68	2,056.39	2,127.60	2,141.35	2,165.70	2,186.20	2,337.10	2,558.56	2,435.84	2,365.42	2,274.40	2,006.40	1,881.03	1,745.68	1,638.46	1,282.24	1,197.00	1,105.59
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	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							9.45	9.45	9.45	9.45	9.45	9.45	9.45	9.45	9.45	9.45
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	0.00	10.80	0.00	0.00	0.00	10.80	0.00	0.00	0.00	7.10	0.00	0.00	0.00	4.40	0.00	0.00		0.38				1.40	9.45	9.45	9.45	11.85	9.45	9.45	9.45	12.85	9.45	9.45
Long-term investments																								34.39	44.91		38.57	30.18	27.20		8.85	31.15	35.13		60.04	82.19	84.20		107.03	113.12	160.73		147.53	131.46	204.84		22.51	1.30	13.89		28.66	28.80	8.57							10.62	12.33	18.84	29.44	30.17
Other non-current assets
Total assets	19,144.00	9,253.00	9,089.50	8,993.24	8,787.67	8,576.65	8,027.77	6,657.01	6,398.46	6,379.99	6,078.57	5,992.63	5,870.16	5,716.04	5,651.51	5,339.12	5,395.78	5,233.98	5,061.96	5,053.00	5,015.65	4,976.43	5,122.29	5,267.63	5,615.03	6,292.23	6,453.08	6,391.94	6,286.62	6,352.86	6,273.72	6,736.49	6,659.99	6,176.78	6,178.93	6,212.61	6,399.71	6,393.51	5,785.43	5,044.48	5,207.06	5,621.64	6,213.86	6,213.62	6,600.69	6,516.70	5,660.75	5,004.04	4,689.01	4,705.17	4,736.85	4,590.67	4,292.32	4,199.53	4,123.95	3,999.57	3,845.10	3,798.98	3,456.28	3,219.89	3,053.52	2,744.32	2,519.00	2,417.39	2,388.31	2,360.94	2,343.76	2,395.74	2,489.18	2,695.02	2,873.53	2,920.84	2,670.29	2,571.68	2,286.00	2,131.63	1,965.12	1,899.10	1,544.01	1,403.21	1,353.68

Total current liabilities +	4,280.00	1,169.00	1,135.33	837.95	822.72	789.95	581.10	601.79	536.08	633.81	599.08	563.99	563.15	598.58	814.02	1,013.75	1,058.72	889.33	1,103.57	1,051.67	776.62	583.74	377.28	307.90	383.46	472.04	491.04	503.95	545.34	466.05	733.86	1,047.96	649.18	559.21	436.68	347.77	353.49	415.17	328.63	320.84	303.16	302.53	485.20	522.16	696.26	784.66	669.57	684.58	515.28	639.13	629.78	588.20	510.15	541.55	499.93	475.76	471.53	505.81	423.53	483.15	489.95	502.05	371.05	312.90	332.30	296.67	249.16	247.86	244.74	296.60	466.86	685.42	441.83	362.55	279.84	253.46	221.40	204.07	202.40	199.70	189.07
Accounts payable		77.00		794.00		82.50	560.84	563.76	496.36	107.32	540.46	530.46	522.28	43.90	631.98	583.24	514.56	25.07	542.47	496.29	394.23	63.01	287.78	257.05	359.41	52.09	431.44	407.88	426.55	56.05	429.70	446.32	468.11	77.57	348.89	311.48	299.68	44.23	277.57	257.35	176.00	49.22	361.73	258.64	243.05	72.80	260.13	263.89	242.90	53.25	362.43	333.95	277.52	48.73	474.57	460.61	413.21	79.14	400.42	413.05	375.72	11.32	317.32	275.00	271.99	11.63	215.36	207.34	201.28	25.63	348.55	302.87	285.48	28.19	236.04	226.08	195.29	37.15	169.66	160.42	160.91
Short-term debt		0.00	0.00	0.00	0.00	22.42	0.00	17.47	15.62	15.43	15.47	22.21	30.72	10.11	631.98	425.04	538.13	528.47	552.04	545.06	371.80	342.30	76.97	38.25	8.28	160.53	37.80	70.26	95.27	123.87	304.16	342.30	181.07	77.57	87.79	36.30	53.81	44.23	51.06	63.49	8.21	49.22	2.90	8.11		72.80	4.65	92.09	60.68	53.25	22.65	4.75	22.84	48.73	19.35	9.15	50.76	416.45	21.11	70.10	114.23	82.04	53.73	37.90										194.36				4.47
Current portion of long-term debt	1,235.00	419.00	418.59																										23.52			342.30	2,912.25	2,908.77	2,905.36	2,901.95	53.81	2,897.58	51.06	63.49	8.21	2,517.97				2,332.45
Deferred revenue
Other current liabilities	4,280.00	1,169.00	1,135.33	43.95	822.72	398.17	20.26	38.02	24.11	281.00	43.15	33.53	40.87	263.76	601.55	430.52	544.16	326.02	561.09	555.38	382.39	520.73	89.50	50.85	24.06	70.04	59.60	96.06	118.79	62.85	304.16	259.34	181.07	401.65	87.79	36.30	53.81	55.27	51.06	63.49	127.16	-504.98	123.46	263.52	453.20	711.71	409.45	420.69	272.38	489.24	264.49	251.53	229.52	423.17	496.68	473.16	468.95	285.92	423.53	483.15	489.95	490.73	371.05	312.90	312.53	251.67	246.34	247.86	244.74	228.45	113.73	372.70	156.35	327.61	40.70	20.47	21.27	154.77	11.24	19.27	28.17
Total non-current liabilities +	7,996.00	3,274.00	3,241.09	3,565.19	3,561.21	3,549.44	3,385.13	2,211.29	2,164.12	2,130.32	2,075.19	2,130.17	2,077.22	2,032.00	1,969.83	1,880.47	2,221.95	2,281.52	2,321.49	2,448.82	2,469.35	2,376.53	2,559.90	2,678.90	2,889.85	3,071.20	3,118.29	3,086.15	2,998.05	2,966.49	2,940.47	2,951.90	3,298.72	3,222.96	3,330.21	3,363.01	3,430.71	3,481.21	3,608.89	3,374.80	3,395.48	3,466.72	3,541.83	3,503.15	3,668.20	3,445.39	3,039.33	2,573.50	2,498.31	2,459.21	2,520.28	2,475.57	2,345.35	2,243.52	2,149.99	1,996.11	1,883.15	1,830.24	1,445.00	1,387.58	1,351.13	1,023.74	945.49	921.65	922.42	1,090.70	1,098.49	1,136.45	1,159.57	1,270.93	1,397.76	1,695.03	1,424.97	1,345.79	1,072.97	979.37	899.35	951.65	655.21	631.65	530.46
Long-term debt	6,741.00	2,296.00	2,294.12	2,711.15	2,747.08	2,776.74	2,706.70	1,576.90	1,576.12	1,575.33	1,574.55	1,573.77	1,572.99	1,572.21	1,571.43	1,570.65	1,980.39	2,081.16	2,077.63	2,192.13	2,260.65	2,214.32	2,353.04	2,456.12	2,645.38	2,732.80	2,735.77	2,721.24	2,646.29	2,596.33	2,592.95	2,573.42	2,912.25	2,908.77	2,905.36	2,901.95	2,898.60	2,897.58	2,894.32	2,603.08	2,564.47	2,517.97	2,534.00	2,472.00	2,616.50	2,366.00	1,990.00	1,600.00	1,600.00	1,600.00	28.00	28.00	430.00	340.00	228.00	61.00	311.50	285.07	632.64	630.29	627.94	323.67	275.40	271.21	269.02	454.90	499.78	537.74	559.81	587.50	457.50	582.50	564.00	572.50	442.50	383.50	350.00	433.98	165.96	150.93	99.91
Capital lease obligations
Other non-current liabilities	461.00	102.00	101.54	101.71	79.22	74.95	85.19	65.77	65.26	65.04	56.33	61.44	169.81	69.60	171.43	171.11	168.16	164.89	67.70	55.03	141.11	139.88	139.21	141.70	143.34	145.57	159.04	162.33	162.08	134.38	133.96	133.19	154.33	162.80	148.46	145.64	146.47	169.62	156.15	194.70	189.39	190.47	172.46	170.54	185.58	187.63	194.39	195.25	201.43	204.45	1,846.41	1,847.38	1,354.34	1,359.49	1,339.61	1,337.43	962.59	856.30	199.79	222.65	233.58	224.38	222.62	217.39
Total liabilities	12,276.00	4,443.00	4,376.41	4,403.14	4,383.93	4,339.39	3,966.23	2,813.07	2,700.21	2,764.14	2,674.28	2,694.16	2,640.36	2,630.58	2,783.85	2,894.22	3,280.67	3,170.85	3,425.06	3,500.49	3,245.97	2,960.27	2,937.18	2,986.80	3,273.31	3,543.24	3,609.33	3,590.10	3,543.39	3,432.54	3,674.32	3,999.86	3,947.89	3,782.17	3,766.89	3,710.78	3,784.19	3,896.38	3,937.52	3,695.64	3,698.64	3,769.24	4,027.02	4,025.31	4,364.46	4,230.05	3,708.91	3,258.08	3,013.59	3,098.34	3,150.06	3,063.77	2,855.50	2,785.06	2,649.91	2,471.88	2,354.67	2,336.04	1,868.53	1,870.73	1,841.08	1,525.80	1,316.55	1,234.55	1,254.72	1,387.37	1,347.64	1,384.31	1,404.31	1,567.53	1,864.62	2,380.46	1,866.79	1,708.34	1,352.81	1,232.83	1,120.76	1,155.72	857.60	831.35	719.53

Total stockholders' equity +	6,868.00	4,810.00	4,713.09	4,590.10	4,403.73	4,237.26	4,061.55	3,843.94	3,698.25	3,615.85	3,404.29	3,298.47	3,229.80	3,085.46	2,867.66	2,444.90	2,115.11	2,063.13	1,636.90	1,552.51	1,769.67	2,016.16	2,185.11	2,280.83	2,341.72	2,748.99	2,843.75	2,801.84	2,743.23	2,920.32	2,599.40	2,736.63	2,712.10	2,394.61	2,412.04	2,501.83	2,615.52	2,497.13	1,847.92	1,348.84	1,508.42	1,852.40	2,186.84	2,188.31	2,236.23	2,286.66	1,951.84	1,745.95	1,675.42	1,606.82	1,586.78	1,526.90	1,436.83	1,414.47	1,474.04	1,527.70	1,490.42	1,462.94	1,587.75	1,349.17	1,212.45	1,218.53	1,202.45	1,182.83	1,133.59	973.57	996.12	1,011.43	1,084.88	1,127.49	1,008.91	540.38	803.50	863.35	933.19	898.80	844.37	743.37	686.41	571.86	634.16
Common stock and paid-in capital	3,965.00	1,519.00	1,507.90	1,516.55	1,508.86	1,501.76	1,491.44	1,491.41	1,535.48	1,563.57	1,578.29	1,677.27	1,740.76	1,776.90	1,799.28	1,839.34	1,833.03	1,828.60	1,827.27	1,827.25	1,821.39	1,815.46	1,819.24	1,815.52	1,787.16	1,781.41	1,774.11	1,768.79	1,760.56	1,754.48	1,743.29	1,738.99	1,731.65	1,728.95	1,720.13	1,715.22	1,709.00	1,703.11	852.95	308.62	299.52	292.89	287.03	288.25	278.48	272.66	269.57	269.25	258.50	252.15	239.11	246.57	233.01	224.07	216.51	228.52	216.14	211.78	215.88	204.19	192.00	176.40	197.47	190.15	158.97	121.99	145.52	153.29	218.42	163.47	-81.15	-464.74	-168.07	-15.31	87.41	107.54	112.33	48.15	34.72	-26.70	75.67
Retained earnings	2,903.00	3,291.00	3,205.19	3,073.55	2,894.87	2,735.49	2,570.11	2,352.53	2,162.77	2,052.28	1,826.00	1,621.20	1,489.03	1,308.56	1,068.39	605.56	282.08	234.53	-190.37	-274.75	-51.72	200.70	365.87	465.31	554.56	967.59	1,069.64	1,033.05	982.66	1,165.84	856.11	997.64	980.44	665.66	691.92	786.61	906.52	794.02	994.97	1,040.22	1,208.90	1,559.52	1,899.80	1,900.06	1,957.75	2,014.00	1,682.27	1,476.70	1,416.92	1,354.67	1,347.67	1,280.33	1,203.81	1,190.40	1,257.53	1,299.18	1,274.29	1,251.16	1,371.87	1,144.97	1,020.45	1,042.12	1,004.98	992.69	974.62	851.58	850.59	858.14	866.46	964.02	1,090.06	1,005.12	971.57	878.65	845.79	791.27	732.04	695.22	651.69	598.56	558.49
Common shares outstanding	115	115	115	115	115	115	115	116	116	117	118	120	122	123	124	124	124	124	124	118	115	115	114	113	113	113	113	113	112	113	112	114	113	112	112	111	111	91	78	68	68	68	68	67	67	67	68	68	68	68	68	68	68	66	66	68	68	64	67	67	63	63	65	65	64	63	63	62	62	62	63	63	64	63	65	65	65	57	65	67	67

Balance Sheet - SM Energy Co (SM)

Balance Sheet - SM Energy Co (SM)