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 +	41.08	1,675.10	-97.39	223.68	66.69	43.85	16.45	29.28	19.18	19.45	21.31	29.55	30.12	23.89	8.69	5.70	14.94	6.92	6.11	5.77
Cash and cash equivalents	41.08	38.49	32.92	29.27	18.56	30.17	9.65	12.63	3.47	3.52	4.21	9.53	9.47	8.92	5.83	3.46	8.43	6.92	6.11	5.77
Short-term investments		1,636.61	-130.31	194.41	48.13	13.68	6.80	16.65	15.70	15.93	17.09	20.02	20.65	14.97	2.85	2.25	6.50
Accounts receivable, net	215.05	215.41	201.02	254.66	181.65	148.81	122.91	129.82	127.66	130.36	133.25	127.81	145.29	118.22	143.52	170.89	145.54	201.86	147.45	171.69
Inventories	127.70	106.95	112.57	87.10	57.26	42.69	43.99	44.15	47.58	54.13	70.87	77.83	60.67	67.60	74.36	80.39	9.29	96.07	79.94	78.13
Other current assets	219.11	196.92	254.93	373.19	179.81	101.57	95.07	109.32	91.23	100.05	122.45	147.38	115.01	88.96	184.04	72.37	122.93	257.67	43.17	53.20
Total current assets	602.93	557.77	601.44	744.21	437.28	323.25	278.41	295.92	269.94	288.05	332.06	362.56	330.45	283.70	348.69	330.27	328.24	480.97	276.80	308.79
Total non-current assets +	5,633.69	4,676.54	4,265.65	4,004.11	3,627.33	3,433.13	3,207.18	2,946.74	2,769.81	2,791.75	2,744.63	2,702.39	2,640.46	2,535.05	2,397.89	2,286.35	2,071.02	1,897.18	1,737.38	1,648.06
Property, plant and equipment, net	4,541.71	444.51	406.99	3,114.40	2,871.37	2,654.77	2,441.85	2,421.37	2,244.16	2,260.90	304.56	1,849.47	1,787.38	1,693.52	1,609.92	1,567.06	1,534.05	1,483.87	1,436.63	1,389.41
Goodwill	370.82	183.80	163.34	149.28	70.57	69.23	49.93	8.95	0.00	0.00	0.00	0.00	0.00	0.00		0.00
Intangible assets							48.39		0.00	0.00	0.00	0.00	0.00	0.00		0.00
Long-term investments	80.68	82.24	102.95	100.75	100.01	55.39	98.23	129.76	150.42	168.56	15.76	15.87
Other non-current assets
Total assets	6,236.62	5,234.32	4,867.09	4,748.33	4,064.60	3,756.38	3,485.60	3,242.66	3,039.75	3,079.80	3,076.69	3,064.95	2,970.91	2,818.75	2,746.57	2,616.62	2,399.25	2,378.15	2,014.18	1,956.86

Total current liabilities +	836.45	649.02	696.88	898.73	724.77	627.08	482.17	509.08	381.85	274.52	477.71	469.41	432.79	368.44	414.46	468.16	392.57	551.32	389.87	339.48
Accounts payable	175.57	133.27	145.36	180.67	133.49	97.97	113.37	115.88	111.02	85.66	73.22	91.37	96.13	85.61	86.30	93.24	123.73	94.42	119.73	113.58
Short-term debt	335.84	202.74	242.98	350.41	391.14	400.97	226.31	247.61	150.90	93.29	295.01	274.70	248.20	190.25	181.60	267.44	137.00	248.00	148.10	129.60
Current portion of long-term debt	332.62	200.90	240.65	348.90	389.85	399.87	200.01	247.61	150.90	93.29	24.97	40.00
Deferred revenue
Other current liabilities	325.04	296.83	293.09	352.03	184.62	114.33	130.52	134.57	101.04	83.42	99.04	93.31	77.61	82.99	135.82	96.90	131.84	208.90	121.91	96.30
Total non-current liabilities +	3,925.10	3,199.93	2,886.38	2,674.15	2,404.69	2,240.56	2,137.43	1,970.94	1,915.12	1,954.79	1,818.01	1,828.21	1,786.25	1,717.28	1,617.62	1,455.35	744.88	769.83	718.34	727.08
Long-term debt	2,272.20	1,679.36	1,425.44	1,246.17	1,044.59	860.08	805.96	706.25	683.18	679.33	569.45	621.70	681.70	691.70	641.70	591.70	601.70	512.00	512.00	517.00
Capital lease obligations	78.21	77.75	79.50	80.48	80.76	81.73	2.75
Other non-current liabilities	186.28	173.69	119.03	123.44	114.98	120.77	123.26	147.76	147.34	142.41
Total liabilities	4,761.54	3,848.95	3,583.25	3,572.89	3,129.46	2,867.65	2,619.60	2,480.03	2,296.97	2,229.30	2,295.72	2,297.62	2,219.04	2,085.72	2,032.09	1,923.52	1,137.45	1,749.78	1,419.43	1,357.31

Total stockholders' equity +	1,475.08	1,385.37	1,283.84	1,175.44	935.15	888.73	866.00	762.63	742.78	850.50	780.97	767.32	751.87	733.03	714.49	693.10	1,261.81	628.37	594.75	599.55
Common stock and paid-in capital	1,039.25	982.45	883.93	798.97	579.37	552.21	547.55	450.45	440.43	438.24	375.98	365.04	358.19	347.28	340.58	336.37	933.09	332.37	328.09	368.77
Retained earnings	435.82	402.93	399.91	376.47	355.78	336.52	318.45	312.18	302.35	412.26	404.99	402.28	393.68	385.75	373.91	356.73	328.71	296.01	266.66	230.77
Common shares outstanding	41	39	36	34	31	31	30	29	29	29	27	27	27	27	27	27	27	27	27	28

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 +	37.66	41.08	35.83	102.58	100.05	38.49	35.05	49.35	78.12	44.30	180.07	150.18	149.33	223.68	171.27	-31.53	108.76	66.69	124.68	66.25	37.82	30.17	35.93	143.05	473.34	16.45	26.91	78.09	28.97	29.28	46.88	25.33	26.34	19.18	32.00	36.93	56.02	19.45	22.49	21.17	20.74	21.31	23.05	22.68	24.33	29.55	29.73	37.61	39.92	30.12	34.19	27.54	22.62	23.89	5.72	4.00	4.03	8.69	25.86	4.63	4.40	5.70	3.43	8.07	9.29	14.94	27.66	36.40	15.14	11.51	4.11	5.24	6.42	6.11	4.64	4.90	5.09	5.77	5.69	6.64	7.52
Cash and cash equivalents	34.95	41.08	35.83	102.58	100.05	38.49	35.05	65.19	72.38	32.92	156.62	137.76	140.82	29.27	108.56	17.21	24.33	18.56	19.50	20.08	17.91	30.17	35.93	137.06	471.08	9.65	10.52	60.89	12.82	12.63	29.97	8.76	11.22	3.47	15.78	20.85	40.64	3.52	6.23	5.46	4.32	4.21	5.23	4.47	5.22	9.53	8.28	17.24	17.93	9.47	16.11	12.21	8.34	8.92	5.72	4.00	4.03	5.83	25.86	3.70	3.48	3.46	2.50	7.14	8.84	8.43	13.74	31.11	10.34	6.92	4.11	5.24	6.42	6.11	4.64	4.90	5.09	5.77	5.69	6.64	7.52
Short-term investments	2.72							-15.85	5.75	11.38	23.45	12.42	8.51	194.41	62.71	-48.74	84.44	48.13	105.18	46.17	19.91			6.00	2.26	6.80	16.39	17.21	16.16	16.65	16.92	16.58	15.12	15.70	16.22	16.07	15.38	15.93	16.26	15.71	16.42	17.09	17.82	18.21	19.11	20.02	21.46	20.37	21.99	20.65	18.08	15.32	14.29	14.97	0.00			2.85		0.93	0.92	2.25	0.92	0.93	0.45	6.50	13.92	5.29	4.80	4.59
Accounts receivable, net	207.27	215.05	97.04	103.60	210.26	215.41	74.06	80.93	182.16	201.02	74.31	92.56	216.94	254.66	65.54	85.29	142.42	181.65	53.32	77.02	149.63	148.81	53.28	49.00	118.62	122.91	47.37	56.70	134.46	129.82	41.08	44.85	115.73	127.66	38.97	44.96	106.78	130.36	43.01	36.96	104.08	125.35	45.24	44.08	97.24	126.81	42.07	51.81	118.54	141.76	45.51	53.86	113.90	118.22	34.37	26.85	133.30	143.52	43.20	77.60	156.69	170.89	48.93	56.62	113.59	145.54	75.06	41.38	157.88	201.86	43.74	63.40	138.80	147.45	52.49	64.09	132.96	166.59	49.05	57.63	141.10
Inventories	134.75	127.70	118.59	113.72	90.33	106.95	108.65	107.33	99.87	112.57	94.59	67.50	41.39	87.10	98.73	65.98	33.38	57.26	60.00	39.02	26.24	42.69	45.08	44.01	34.39	43.99	41.23	23.10	19.54	44.15	53.06	43.11	35.14	47.58	59.55	57.67	48.48	54.13	67.47	66.17	60.58	70.87	80.97	76.51	69.29	77.83	86.60	60.81	33.47	60.67	75.42	62.41	52.00	67.60	73.19	68.87	61.44	74.36	83.58	71.23	53.27	80.39	89.62	77.45	71.15	9.29	9.78	78.86	92.03	96.07	102.64	42.87	34.50	79.94	88.87	61.86	51.33	78.13	104.53	86.21	45.71
Other current assets	204.44	219.11	184.11	146.22	139.26	196.92	191.10	169.67	183.31	254.93	181.93	160.04	177.02	373.19	208.95	189.52	191.25	179.81	225.36	137.71	109.02	101.57	108.56	66.73	79.57	95.07	103.60	98.38	105.29	109.32	94.05	84.13	79.61	91.23	85.25	68.53	69.99	100.05	93.87	93.47	103.22	131.64	146.47	110.29	120.23	148.38	111.19	89.26	84.18	118.55	58.67	50.68	73.93	88.96	84.63	87.07	112.12	124.97	97.90	75.37	67.27	73.29	97.62	69.05	112.28	86.80	92.15	115.77	150.42	257.67	133.35	69.12	57.05	43.30	58.96	30.62	34.36	58.31	56.18	47.65	57.33
Total current assets	584.12	602.93	435.56	466.12	539.90	557.77	408.85	423.12	537.71	601.44	507.44	457.86	576.17	744.21	481.77	357.99	391.37	437.28	358.18	273.84	302.79	323.25	242.85	302.79	705.92	278.41	202.73	239.06	272.11	295.92	218.16	180.84	241.69	269.94	199.55	192.00	265.89	288.05	210.59	202.06	272.20	332.06	277.91	235.35	291.99	362.56	248.13	219.12	254.12	330.45	195.71	179.17	248.17	283.70	197.90	186.78	310.89	348.69	250.55	227.89	280.71	330.27	238.67	210.27	306.31	328.24	291.57	272.41	415.47	480.97	283.84	180.63	236.76	276.80	204.96	161.47	223.74	308.79	215.44	198.12	251.66
Total non-current assets +	5,834.85	5,633.69	5,418.21	5,320.45	5,166.99	4,676.54	4,535.52	4,399.25	4,311.35	4,265.65	4,157.68	4,078.85	4,015.92	4,004.11	3,818.94	3,742.52	3,663.27	3,627.33	3,571.05	3,509.66	3,455.83	3,433.13	3,375.25	3,338.56	3,295.61	3,207.18	3,048.89	2,999.07	2,919.01	2,946.74	2,863.25	2,805.92	2,787.65	2,769.81	2,906.06	2,873.15	2,804.76	2,791.75	2,749.30	2,741.08	2,729.83	2,744.63	2,700.45	2,696.53	2,690.42	2,702.39	2,585.39	2,568.00	2,576.26	2,640.46	2,610.20	2,593.42	2,558.33	2,535.05	2,492.47	2,448.36	2,416.37	2,397.89	2,317.29	2,294.10	2,290.85	2,286.35	2,242.71	2,185.30	2,122.72	2,071.02	1,998.28	1,932.10	1,936.90	1,897.18	1,791.74	1,775.35	1,751.53	1,737.38	1,731.14	1,706.43	1,654.62	1,648.06	1,615.98	1,586.63	1,588.39
Property, plant and equipment, net		4,541.71	8,686.87	4,339.57	4,196.92	444.51	435.46				384.22	3,210.76	3,155.98	3,114.40	3,114.32	2,978.68	2,904.76	2,871.37	2,806.36	2,832.22	2,696.38	2,654.77	2,607.25	2,625.17	2,579.74	2,441.85	312.74	297.52	266.71	2,421.37	2,373.39	2,313.86	2,289.11	2,192.26	2,142.07	2,103.59	2,029.72	2,002.41	1,973.96	1,950.92	1,932.84	1,917.40	1,901.66	1,881.66	1,863.05	1,849.47	1,836.32	1,813.74	1,797.43	1,787.38	1,743.72	1,722.48	1,706.03	1,693.52	1,675.81	1,646.28	1,617.02	1,609.92	1,592.87	1,584.02	1,572.39	1,567.06	1,555.39	1,548.54	1,540.89	1,534.05	1,522.96	1,508.50	1,495.53	1,483.87	1,466.65	1,453.41	1,443.81	1,436.63	1,420.15	1,407.27	1,396.63	1,389.41	1,372.70	1,356.67	1,343.00
Goodwill	371.26	370.82	371.04	370.89	354.53	183.80	181.39	163.17	162.97	163.34	152.40	152.67	149.84	149.28	74.73	70.71	70.57	70.57	69.79	69.31	69.33	69.23	70.29	70.18	69.22	49.93	49.33	49.39	8.95	8.95	6.56	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
Intangible assets																								41.46	45.23	48.39					6.56	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
Long-term investments	69.44	80.68	81.11	82.22	82.66	82.24	82.48	83.80	84.08	102.95	104.56	106.45	95.04	100.75	104.58	105.15	103.22	100.01	72.56	47.73	193.11	55.39	206.86	103.59	107.16	98.23	115.00	118.99	125.74	64.28	65.11	64.85	66.71	15.57				15.66				15.76				15.87
Other non-current assets
Total assets	6,418.97	6,236.62	5,853.77	5,786.56	5,706.89	5,234.32	4,944.37	4,822.37	4,849.07	4,867.09	4,665.12	4,536.71	4,592.10	4,748.33	4,300.71	4,100.52	4,054.63	4,064.60	3,929.23	3,783.50	3,758.63	3,756.38	3,618.10	3,641.35	4,001.53	3,485.60	3,251.62	3,238.13	3,191.12	3,242.66	3,081.41	2,986.76	3,029.34	3,039.75	3,105.61	3,065.15	3,070.66	3,079.80	2,959.88	2,943.14	3,002.03	3,076.69	2,978.37	2,931.88	2,982.40	3,064.95	2,833.52	2,787.11	2,830.38	2,970.91	2,805.91	2,772.59	2,806.50	2,818.75	2,690.37	2,635.14	2,727.26	2,746.57	2,567.84	2,521.99	2,571.55	2,616.62	2,481.38	2,395.56	2,429.03	2,399.25	2,289.85	2,204.51	2,352.37	2,378.15	2,075.58	1,955.98	1,988.29	2,014.18	1,936.10	1,867.90	1,878.36	1,956.86	1,831.42	1,784.75	1,840.06

Total current liabilities +	730.53	836.45	742.78	683.87	513.96	649.02	567.39	435.54	468.34	696.88	590.06	570.93	644.08	898.73	511.36	539.30	658.27	724.77	734.97	572.47	585.67	627.08	551.30	486.90	798.87	482.17	358.41	307.03	526.09	509.08	382.94	297.88	316.85	381.85	202.95	235.08	235.02	274.52	402.70	313.63	362.22	477.71	385.28	327.57	370.74	469.41	385.67	328.73	324.04	432.79	342.47	273.15	302.11	368.44	345.38	264.86	340.56	414.46	402.61	380.82	422.91	468.16	426.80	347.84	375.55	392.57	282.70	289.53	402.69	551.32	412.30	279.46	311.98	389.87	299.13	213.72	235.88	339.48	255.90	215.08	245.79
Accounts payable	124.84	175.57	130.51	116.82	132.81	133.27	96.26	93.56	107.89	145.36	99.33	101.37	111.15	180.67	118.27	135.36	116.30	133.49	94.90	97.85	88.59	97.97	83.81	79.90	86.77	113.37	76.20	76.43	103.21	115.88	80.14	70.55	78.32	111.02	87.48	95.76	73.25	85.66	55.93	57.76	57.41	73.22	54.43	49.51	62.90	91.37	71.02	68.97	89.20	96.13	67.65	63.47	77.01	85.61	61.33	48.36	60.17	86.30	50.12	54.15	71.84	93.24	79.63	81.68	93.53	123.73	61.76	50.06	93.30	94.42	53.52	75.79	93.06	119.73	57.67	66.25	92.19	113.58	64.51	76.80	91.19
Short-term debt	335.22	335.84	313.75	301.42	120.60	202.74	182.48	81.72	97.62	242.98	263.54	283.45	314.91	350.41	192.98	224.37	334.14	391.14	400.99	301.50	332.70	400.97	319.25	269.14	551.27	226.31	163.42	128.75	285.21	247.61	185.44	121.89	124.79	150.90	22.00	61.99	61.99	93.29	259.89	177.79	189.88	295.04	225.20	190.30	196.20	274.70	230.00	174.20	112.60	248.20	201.30	136.00	130.75	190.25	175.80	113.20	113.70	181.60	221.20	225.40	236.44	267.44	204.88	151.88	131.00	137.00	71.89	90.61	88.60	248.00	174.80	72.70	59.60	148.10	117.10	42.10	15.00	129.60	132.80	85.30	78.40
Current portion of long-term debt	331.95	332.62	311.14	298.94	117.94	200.90	180.61	79.87	95.57	240.65	261.73	281.71	313.21	348.90	191.61	223.05	332.84	389.85	399.78	300.27	331.49	399.87	318.17	268.21	550.20	200.01	160.25	124.48	280.55	29.99	84.94	74.79	74.79	96.70	22.00	66.73	63.63	39.99	265.23	181.26	207.19	24.97				40.00
Deferred revenue
Other current liabilities	270.47	325.04	298.52	254.10	236.43	296.83	270.89	248.96	235.80	293.09	210.07	173.90	186.64	352.03	182.03	168.24	193.57	184.62	222.52	157.97	140.82	114.33	134.46	119.32	136.99	130.52	105.41	94.85	126.67	134.57	104.29	98.53	101.40	101.04	81.19	70.42	83.13	83.42	74.92	71.85	104.68	99.04	93.80	78.98	93.88	93.31	72.78	69.79	88.09	77.61	62.21	66.89	84.09	82.99	97.98	98.10	156.19	135.82	120.17	94.47	104.57	96.90	131.69	101.28	151.01	110.80	149.06	148.87	220.79	208.90	183.98	130.98	159.32	122.04	124.36	105.37	128.69	96.30	58.59	52.98	76.20
Total non-current liabilities +	4,111.54	3,925.10	3,676.87	3,643.46	3,736.72	3,199.93	3,019.93	3,040.11	3,037.34	2,886.38	2,855.52	2,725.49	2,699.71	2,674.15	2,668.50	2,422.44	2,408.42	2,404.69	2,302.80	2,288.20	2,236.64	2,240.56	2,214.03	2,270.44	2,300.92	2,137.43	2,048.54	2,054.36	1,870.80	1,970.94	1,960.88	1,929.35	1,940.28	1,915.12	2,055.97	1,964.64	1,961.02	1,954.79	1,777.98	1,829.51	1,832.86	1,818.01	1,833.88	1,827.35	1,826.75	1,828.21	1,695.59	1,687.39	1,726.87	1,786.25	1,733.16	1,750.89	1,747.76	1,717.28	1,627.43	1,632.71	1,640.73	1,617.62	1,468.63	1,426.54	1,425.41	1,455.35	1,379.26	1,356.92	1,360.03	744.88	729.27	1,257.73	1,285.84	769.83	735.09	733.27	733.67	718.34	727.98	725.98	724.65	727.08	717.79	716.86	726.55
Long-term debt	2,272.44	2,272.20	2,128.10	2,086.65	2,193.07	1,679.36	1,555.00	1,574.75	1,574.74	1,425.44	1,424.57	1,294.58	1,294.59	1,246.17	1,287.01	1,045.53	1,044.67	1,044.59	916.03	915.50	860.65	860.08	860.24	918.89	953.96	805.96	806.01	806.00	632.48	706.25	724.65	683.90	683.50	683.18	757.43	658.12	657.72	679.33	530.22	570.05	569.75	576.70	621.70	621.70	621.70	621.70	621.70	621.70	661.70	681.70	681.70	691.70	691.70	691.70	641.70	641.70	641.70	641.70	601.70	551.70	551.70	591.70	591.70	591.70	601.70	601.70	637.00	587.00	587.00	512.00	512.00	512.00	512.00	512.00	512.00	517.00	517.00	517.00	492.00	492.00	501.50
Capital lease obligations	78.19	78.21	78.98	79.24	79.89	77.75	78.40	78.54	79.10	79.50	79.29	79.68	80.00	80.48	79.83	80.14	80.47	80.76	81.00	81.32	81.63	81.73	81.94	81.09	80.18	2.75	3.90	4.99	6.15
Other non-current liabilities	408.37	186.28	183.64	183.11	175.92	173.69	135.66	122.41	120.22	119.03	127.22	128.42	117.98	123.44	110.83	111.70	112.75	114.98	115.11	117.66	118.99	120.77	123.04	120.85	119.03	123.26	123.35	129.84	120.57
Total liabilities	4,842.07	4,761.54	4,419.65	4,327.33	4,250.67	3,848.95	3,587.32	3,475.65	3,505.68	3,583.25	3,445.58	3,296.43	3,343.79	3,572.89	3,179.86	2,961.74	3,066.69	3,129.46	3,037.76	2,860.67	2,822.30	2,867.65	2,765.32	2,757.35	3,099.79	2,619.60	2,406.95	2,361.39	2,396.89	2,480.03	2,343.83	2,227.23	2,257.13	2,296.97	2,258.93	2,199.73	2,196.04	2,229.30	2,180.68	2,143.15	2,195.08	2,295.72	2,219.16	2,154.92	2,197.49	2,297.62	2,081.27	2,016.13	2,050.91	2,219.04	2,075.62	2,024.04	2,049.86	2,085.72	1,972.81	1,897.57	1,981.29	2,032.09	1,871.24	1,807.37	1,848.33	1,923.52	1,806.06	1,704.77	1,735.58	1,137.45	1,011.97	1,547.26	1,688.53	1,749.78	1,470.73	1,331.53	1,359.02	1,419.43	1,351.15	1,257.62	1,247.99	1,357.31	1,238.97	1,173.87	1,221.15

Total stockholders' equity +	1,576.90	1,475.08	1,434.12	1,459.24	1,456.22	1,385.37	1,357.05	1,346.72	1,343.39	1,283.84	1,219.54	1,240.28	1,248.31	1,175.44	1,120.86	1,138.78	987.94	935.15	891.46	922.83	936.32	888.73	852.78	884.00	901.74	866.00	844.67	876.75	794.23	762.63	737.58	759.53	772.21	742.78	846.68	865.43	874.62	850.50	779.20	800.00	806.96	780.97	759.21	776.96	784.92	767.32	752.26	770.99	779.48	751.87	730.29	748.55	756.64	733.03	717.56	737.57	745.97	714.49	696.61	714.63	723.23	693.10	675.32	690.80	693.45	1,261.81	1,277.87	657.25	663.84	628.37	604.85	624.45	629.27	594.75	584.96	610.28	630.37	599.55	592.44	610.88	618.91
Common stock and paid-in capital	1,064.69	1,039.25	1,035.57	1,010.72	985.42	982.45	979.37	923.00	898.33	883.93	846.31	825.88	817.71	798.97	775.29	756.82	591.18	579.37	561.35	557.33	555.39	552.21	553.63	552.35	550.69	547.55	548.41	546.73	451.49	450.45	447.52	444.06	442.12	440.43	440.60	437.38	435.83	438.24	382.26	382.14	378.26	375.98	371.13	369.47	366.91	365.04	365.80	363.29	360.37	358.19	353.20	350.95	348.90	347.28	347.98	345.49	343.37	340.58	340.03	338.14	337.33	336.37	336.60	333.62	332.14	933.09	969.59	331.74	330.94	332.37	331.57	331.14	329.34	328.09	338.09	348.07	361.20	368.77	381.99	381.19	381.71
Retained earnings	512.21	435.82	398.55	448.52	470.80	402.93	377.69	423.72	445.06	399.91	373.23	414.40	430.60	376.47	345.57	381.96	396.77	355.78	330.11	365.50	380.94	336.52	299.15	331.65	351.05	318.45	296.26	330.02	342.73	312.18	290.06	315.46	330.08	302.35	406.08	428.05	438.78	412.26	396.94	417.86	428.69	404.99	388.08	407.49	418.00	402.28	386.46	407.70	419.11	393.68	377.10	397.60	407.74	385.75	369.58	392.08	402.60	373.91	356.57	376.49	385.90	356.73	338.73	357.17	361.31	328.71	308.28	325.51	332.90	296.01	273.28	293.31	299.92	266.66	246.87	262.21	269.17	230.77	210.46	229.68	237.21
Common shares outstanding	41	41	41	40	40	40	38	38	38	38	36	36	36	36	35	34	31	31	31	31	31	31	31	31	31	31	30	29	29	29	29	29	29	29	29	29	29	29	28	28	28	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	27	26	26	27	27	27	27	27	27	28	28	28	28

Balance Sheet - Northwest Natural Holding Co (NWN)

Balance Sheet - Northwest Natural Holding Co (NWN)