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 +	515.23	606.42	1,008.53	916.10	920.85	778.35	802.96	764.32	1,295.17	1,098.41	1,094.55	1,106.95	1,151.58	992.54	998.23	897.34	579.19	324.16	537.30	671.59
Cash and cash equivalents	514.97	590.29	972.72	610.83	774.11	619.87	694.13	686.03	748.03	471.78	475.51	592.17	640.35	697.60	749.09	897.34	579.19	324.16	537.30	671.59
Short-term investments	0.27	16.13	35.81	305.27	146.74	158.48	108.82	78.29	547.14	626.63	619.04	514.78	511.23	294.94	249.14	0.00
Accounts receivable, net	381.80	401.90	426.67	416.18	396.46	338.63	328.19	397.02	340.03	274.03	272.56	271.55	274.08	247.04	270.97	330.56	284.30	311.20	441.77	351.66
Inventories	759.20	689.38	647.52	618.88	536.50	448.25	431.68	479.66	436.76	381.25	420.57	424.59	432.71	407.65	417.63	427.82	434.87	538.02	554.71	536.85
Other current assets	231.00	217.81	214.44	170.06	156.69	132.10	141.29	142.89	130.34	110.79	99.82	123.35	122.31	144.04	143.85	138.79	109.19	155.15	209.03	167.15
Total current assets	1,887.24	1,915.51	2,297.16	2,121.21	2,010.50	1,697.34	1,704.12	1,783.89	2,192.29	1,864.47	1,887.49	1,926.45	1,980.68	1,791.26	1,830.68	1,794.50	1,407.54	1,328.53	1,742.80	1,727.25
Total non-current assets +	2,346.92	2,195.19	1,942.76	1,744.44	1,532.76	1,457.14	1,416.66	1,322.31	1,266.90	1,213.33	1,265.49	1,372.32	1,256.46	1,225.01	1,163.05	1,171.59	1,312.00	1,487.43	3,252.43	2,964.65
Property, plant and equipment, net	1,792.91	1,663.69	1,421.48	1,261.65	1,097.11	943.17	951.53	969.00	905.76	848.87	865.30	898.10	926.62	914.55	907.91	912.11	1,010.26	1,162.16	1,221.00	1,124.37
Goodwill	180.39	179.01	201.42	201.43	165.27	158.18	150.64	147.48	142.74	141.41	138.24	144.36	43.13	34.87	9.05	0.00			1,676.50	1,463.99
Intangible assets	78.49	87.22	72.33	77.90	67.71	66.80	60.66	65.69	69.75	84.46	103.26	186.61	129.95	133.72	103.93	113.83	153.62	177.78	192.59	168.26
Long-term investments
Other non-current assets
Total assets	4,234.16	4,110.70	4,239.92	3,865.65	3,543.26	3,154.47	3,120.78	3,106.20	3,459.19	3,077.80	3,152.99	3,298.77	3,237.14	3,016.28	2,993.73	2,966.09	2,719.55	2,815.96	4,995.24	4,691.90

Total current liabilities +	720.43	708.35	691.88	726.26	693.67	562.42	520.43	644.11	564.34	456.85	457.72	456.74	449.07	412.17	439.79	527.16	407.50	462.13	596.93	534.41
Accounts payable	214.98	216.31	191.00	189.10	254.05	196.20	173.92	218.32	222.37	174.11	157.21	174.45	163.89	147.94	154.94	167.80	118.22	104.61	173.04	145.92
Short-term debt	26.55	25.90	26.49	25.32	23.39	22.07	20.22	0.02	0.00	0.00	0.00	0.02	0.00	0.01	0.01	0.02	16.08	24.34	1.38	4.25
Current portion of long-term debt							0.00	0.02	0.00	0.00	436.74	444.07
Deferred revenue
Other current liabilities	478.90	357.71	345.07	372.68	334.54	298.18	307.82	371.33	289.93	263.71	278.31	257.60	267.67	257.01	270.95	308.28	249.65	308.28	387.86	336.91
Total non-current liabilities +	1,425.46	1,373.39	1,347.24	1,089.25	1,102.87	1,012.87	1,112.48	1,075.41	1,212.60	961.33	1,067.22	1,011.16	909.88	975.87	945.78	941.78	790.44	803.94	1,036.17	1,071.88
Long-term debt	950.89	905.02	818.19	500.94	455.67	394.89	499.15	494.51	370.47	357.02	436.74	454.92	364.91	392.93	399.05	431.68	320.05	333.63	607.24	608.43
Capital lease obligations	122.35	120.12	129.32	133.81	123.38	108.29	98.73
Other non-current liabilities	109.23	104.09	87.92	92.53	95.86	616.13	591.32	79.49	73.45	59.73	325.07	377.34	387.33	453.56
Total liabilities	2,145.89	2,081.73	2,039.12	1,815.50	1,796.54	1,575.29	1,632.91	1,719.51	1,776.93	1,418.18	1,524.94	1,467.90	1,358.94	1,388.04	1,385.57	1,468.94	1,197.95	1,266.06	1,633.10	1,606.29

Total stockholders' equity +	2,088.27	2,028.96	2,196.08	2,046.25	1,743.75	1,576.39	1,485.32	1,384.40	1,680.23	1,654.18	1,622.48	1,825.37	1,872.76	1,623.33	1,603.01	1,491.73	1,516.45	1,544.86	3,356.78	3,080.81
Common stock and paid-in capital	1,196.04	1,073.46	1,154.71	1,273.02	1,342.06	1,437.40	1,413.14	1,445.66	2,044.69	1,961.59	1,941.92	2,000.85	2,130.45	2,004.01	2,106.42	2,233.97	2,439.25	2,350.70	2,431.20	2,283.91
Retained earnings	892.23	955.50	1,041.37	773.23	401.69	138.99	72.18	-61.26	-364.46	-307.42	-319.45	-175.49	-257.70	-380.68	-503.42	-742.24	-922.81	-805.84	925.58	796.90
Common shares outstanding	136	137	140	144	145	145	145	155	146	151	148	154	151	156	169	190	187	186	198	210

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 +	479.55	515.23	444.12	479.08	619.60	606.42	657.26	688.05	833.96	1,008.53	1,174.11	1,103.79	1,034.43	916.10	917.64	846.71	885.81	920.85	915.94	855.79	781.20	778.35	711.96	757.18	821.43	802.96	787.53	791.07	757.84	764.32	1,063.11	1,149.75	1,340.81	1,295.17	1,243.57	1,187.20	1,138.27	1,098.41	1,119.90	1,021.28	1,075.62	1,094.55	1,079.29	1,062.00	1,056.05	1,106.95	1,113.41	1,173.99	1,150.12	1,151.58	1,090.57	1,027.70	984.98	992.54	941.13	948.28	922.95	998.23	1,034.97	1,007.00	1,008.00	897.34	745.37	674.58	613.10	579.19	507.88	393.74	364.78	324.16	312.02	585.79	572.61	537.30	477.00	386.67	333.25	671.59	612.67	575.05	666.19
Cash and cash equivalents	479.36	514.97	443.86	473.86	609.40	590.29	643.77	672.73	796.54	972.72	1,095.12	1,089.42	847.53	610.83	734.99	765.59	789.25	774.11	831.76	726.76	643.85	619.87	682.42	599.93	680.70	694.13	731.48	790.91	749.43	686.03	928.11	1,007.06	839.59	748.03	575.39	561.03	499.39	471.78	511.59	475.17	531.30	475.51	390.31	483.02	517.00	592.17	575.30	659.59	661.46	640.35	644.95	561.20	632.78	697.60	637.26	708.77	785.78	749.09	705.06	692.59	668.55	897.34	745.37	674.58	613.10	579.19	507.88	393.74	364.78	324.16	312.02	585.79	572.61	537.30	477.00	386.67	333.25	671.59	612.67	575.05	656.27
Short-term investments	0.19	0.27	0.27	5.22	10.20	16.13	13.49	15.32	37.42	35.81	78.99	14.37	186.89	305.27	182.65	81.11	96.56	146.74	84.18	129.04	137.35	158.48	29.54	157.25	140.73	108.82	56.04	0.16	8.41	78.29	135.00	142.69	501.22	547.14	668.19	626.17	638.88	626.63	608.31	546.11	544.33	619.04	688.99	578.98	539.05	514.78	538.11	514.40	488.66	511.23	445.61	466.50	352.20	294.94	303.87	239.50	137.17	249.14	329.91	314.41	339.45	0.00	0.00	0.00																	9.93
Accounts receivable, net	369.22	381.80	463.60	461.81	427.63	401.90	428.56	424.51	411.20	426.67	442.65	453.25	444.02	416.18	425.63	429.78	418.29	396.46	378.52	398.65	385.24	338.63	342.69	285.53	325.70	328.19	335.19	365.73	391.96	397.02	395.44	395.75	376.54	340.03	329.42	327.13	310.21	274.03	295.34	295.43	287.00	272.56	282.23	294.06	288.27	271.55	303.92	305.40	294.54	274.08	280.19	294.25	267.35	247.04	278.09	298.97	282.07	270.97	296.95	345.12	339.26	330.56	350.36	359.59	324.69	284.30	304.33	285.42	274.14	311.20	449.16	462.69	475.40	441.77	473.14	454.40	394.20	351.66	393.34	390.12	375.09
Inventories	790.78	759.20	759.92	754.87	712.44	689.38	687.20	671.32	665.84	647.52	643.54	660.04	656.68	618.88	615.88	633.85	602.89	536.50	532.67	507.88	473.96	448.25	440.20	449.19	453.19	431.68	444.65	463.50	480.23	479.66	500.30	479.92	460.65	436.76	437.58	418.79	400.52	381.25	408.50	415.10	426.25	420.57	446.79	440.55	427.10	424.59	450.39	458.89	452.03	432.71	448.86	445.11	419.38	407.65	428.44	434.56	440.70	417.63	457.11	476.29	460.39	427.82	425.86	449.73	442.70	434.87	447.64	470.22	504.66	538.02	562.05	589.50	579.94	554.71	555.32	565.07	548.08	536.85	538.14	527.14	510.93
Other current assets	237.43	231.00	227.29	216.33	215.89	217.81	237.75	213.33	232.14	214.44	179.83	178.18	170.77	170.06	151.14	160.09	163.23	156.69	146.87	149.35	140.54	132.10	120.49	131.13	124.87	141.29	123.71	125.10	141.56	142.89	124.95	118.81	116.95	127.44	112.39	117.06	104.91	110.79	94.31	97.12	99.75	99.82	125.44	118.35	123.56	123.35	128.39	131.77	127.53	122.31	127.53	119.84	131.51	144.04	146.86	140.38	151.40	143.85	184.61	173.40	148.29	138.79	125.76	120.10	120.45	109.19	116.84	117.27	118.35	155.15	187.56	207.69	198.93	209.03	248.51	246.91	161.71	167.15	148.87	132.85	132.76
Total current assets	1,876.98	1,887.24	1,894.94	1,912.08	1,975.56	1,915.51	2,010.77	1,997.22	2,143.14	2,297.16	2,440.13	2,395.25	2,305.90	2,121.21	2,110.29	2,070.42	2,070.21	2,010.50	1,974.00	1,911.67	1,780.93	1,697.34	1,615.34	1,623.02	1,725.19	1,704.12	1,691.08	1,745.40	1,771.58	1,783.89	2,083.80	2,144.22	2,294.95	2,192.29	2,122.96	2,050.18	1,953.91	1,864.47	1,918.05	1,828.93	1,888.62	1,887.49	1,933.75	1,914.96	1,894.99	1,926.45	1,996.11	2,070.04	2,024.22	1,980.68	1,947.14	1,886.90	1,803.22	1,791.26	1,794.52	1,822.18	1,797.12	1,830.68	1,973.64	2,001.81	1,955.94	1,794.50	1,647.35	1,604.00	1,500.94	1,407.54	1,376.69	1,266.64	1,261.92	1,328.53	1,510.79	1,845.67	1,826.88	1,742.80	1,753.97	1,653.06	1,437.24	1,727.25	1,693.01	1,625.16	1,675.04
Total non-current assets +	2,385.57	2,346.92	2,301.04	2,309.57	2,224.68	2,195.19	2,209.59	2,155.48	2,120.92	1,942.76	1,801.08	1,792.21	1,756.77	1,744.44	1,510.26	1,493.17	1,509.96	1,532.76	1,450.28	1,439.11	1,429.64	1,457.14	1,418.49	1,401.83	1,391.31	1,416.66	1,381.11	1,410.73	1,409.47	1,322.31	1,265.83	1,257.97	1,275.57	1,266.90	1,211.29	1,208.66	1,195.84	1,213.33	1,230.77	1,238.49	1,258.01	1,265.49	1,237.80	1,303.99	1,316.78	1,372.32	1,380.41	1,239.46	1,228.91	1,256.46	1,221.42	1,203.01	1,194.66	1,225.01	1,193.65	1,185.52	1,220.90	1,163.05	1,144.65	1,154.89	1,162.57	1,171.59	1,114.88	1,177.11	1,254.21	1,312.00	1,356.87	1,387.61	1,410.04	1,487.43	2,152.27	2,477.06	3,287.41	3,252.43	3,191.40	3,171.38	3,242.15	2,964.65	2,917.37	2,902.99	2,901.16
Property, plant and equipment, net		1,792.91	1,752.14	1,753.17	1,692.01	1,663.69	1,604.71				1,308.18	1,172.52	1,142.69	1,261.65	988.78	970.57	970.41	1,097.11	924.96	1,022.42	917.27	943.17	917.22	921.18	924.48	951.53	1,020.78	1,044.36	948.81	969.00	908.87	896.63	907.34	905.76	852.84	846.65	835.43	848.87	848.76	850.41	860.45	865.30	848.58	848.34	852.16	898.10	886.11	899.90	905.18	926.62	903.04	888.87	887.30	914.55	886.39	873.10	901.44	907.91	889.42	905.79	912.71	912.11	902.27	927.26	966.92	1,010.26	1,052.30	1,079.09	1,103.40	1,162.16	1,183.19	1,217.97	1,236.44	1,221.00	1,171.36	1,167.76	1,115.21	1,124.37	1,089.45	1,085.47	1,086.48
Goodwill	180.22	180.39	180.38	180.35	179.39	179.01	255.32	250.58	238.89	201.42	200.90	203.94	201.66	201.43	163.57	164.30	165.03	165.27	157.68	157.99	157.69	158.18	157.41	150.64	150.29	150.64	150.31	150.74	150.63	147.48	147.75	147.65	147.05	142.74	142.55	142.21	141.59	141.41	142.03	141.92	142.18	138.24	138.40	143.60	143.62	144.36	147.44	52.58	43.12	43.13	42.96	43.38	34.87	34.87	34.87	34.87	34.92	9.05	9.53	0.00	0.00	0.00	0.00	0.00							572.26	882.14	1,684.07	1,676.50	1,641.08	1,622.53	1,444.49	1,463.99	1,456.43	1,443.24	1,433.73
Intangible assets	74.40	78.49	81.90	86.20	85.96	87.22	83.43	86.90	73.44	72.33	72.13	75.11	75.97	77.90	59.92	62.70	65.55	67.71	59.58	61.80	64.12	66.80	67.84	58.58	60.47	60.66	62.27	64.88	67.52	65.69	67.23	70.60	73.07	69.75	73.15	76.95	80.58	84.46	89.78	95.73	100.54	103.26	107.78	170.92	177.98	186.61	193.91	126.72	126.34	129.95	133.97	138.10	136.52	133.72	136.73	139.74	143.86	103.93	107.89	345.12	339.26	113.83	119.28	138.30	146.18	153.62	160.85	163.14	168.44	177.78	188.15	198.51	205.17	192.59	196.19	198.45	168.00	168.26	170.18	169.55	171.20
Long-term investments
Other non-current assets
Total assets	4,262.56	4,234.16	4,195.98	4,221.66	4,200.24	4,110.70	4,220.36	4,152.70	4,264.06	4,239.92	4,241.21	4,187.46	4,062.67	3,865.65	3,620.55	3,563.59	3,580.17	3,543.26	3,424.28	3,350.78	3,210.56	3,154.47	3,033.83	3,024.85	3,116.50	3,120.78	3,072.19	3,156.13	3,181.05	3,106.20	3,349.63	3,402.19	3,570.51	3,459.19	3,334.25	3,258.84	3,149.75	3,077.80	3,148.83	3,067.42	3,146.62	3,152.99	3,171.55	3,218.95	3,211.77	3,298.77	3,376.52	3,309.50	3,253.13	3,237.14	3,168.56	3,089.91	2,997.88	3,016.28	2,988.17	3,007.70	3,018.02	2,993.73	3,118.29	3,156.70	3,118.51	2,966.09	2,762.23	2,781.10	2,755.15	2,719.55	2,733.56	2,654.26	2,671.96	2,815.96	3,663.06	4,322.73	5,114.29	4,995.24	4,945.37	4,824.44	4,679.39	4,691.90	4,610.38	4,528.15	4,576.20

Total current liabilities +	712.24	720.43	710.68	707.29	705.40	708.35	714.43	669.96	709.34	691.88	716.95	758.37	749.25	726.26	716.96	704.10	676.38	693.67	645.73	639.11	588.05	562.42	503.27	503.38	490.27	520.43	481.10	511.60	574.23	644.11	562.29	550.77	529.04	564.34	490.60	474.93	455.10	456.85	462.44	437.56	438.03	457.72	451.06	448.31	441.22	456.74	469.98	457.74	449.69	449.07	442.76	434.53	396.56	412.17	428.53	409.08	410.68	439.79	503.76	534.35	537.78	527.16	560.38	545.03	482.33	407.50	411.52	364.45	406.78	462.13	587.29	853.49	626.12	596.93	588.36	553.42	490.75	534.41	496.29	457.19	605.29
Accounts payable	238.95	214.98	213.19	224.35	211.38	216.31	209.86	198.53	197.51	191.00	207.44	234.00	219.80	189.10	223.90	243.50	235.76	254.05	221.67	224.23	206.74	196.20	159.02	148.73	154.00	173.92	141.47	160.22	192.22	218.32	198.67	212.11	191.94	222.37	181.99	181.91	170.82	174.11	160.22	149.71	143.38	157.21	148.89	159.09	156.11	174.45	158.02	161.38	155.71	163.89	152.55	155.73	133.75	147.94	135.40	154.28	135.06	154.94	150.80	184.26	166.75	167.80	135.52	134.00	117.72	118.22	98.64	76.40	78.97	104.61	144.05	158.18	156.93	173.04	135.43	139.43	128.31	145.92	122.20	132.47	136.78
Short-term debt	26.17	26.55	26.32	26.99	26.18	25.90	27.63	27.50	27.76	26.49	26.10	26.12	25.91	25.32	23.65	22.73	23.08	23.39	21.58	21.54	21.28	22.07	21.93	21.44	21.23	20.22	33.87	30.69	29.54	0.02	0.00	0.12	0.06	0.00	0.03	0.01	0.01	0.00	0.11	0.01	0.00	0.00	0.01	0.02	0.01	0.02	0.02	0.02	0.02	0.00	0.01	0.84	0.02	0.01	0.01	0.12	0.05	0.01	0.05	0.01	0.51	0.02	76.76	78.94	53.50	16.08	27.48	15.03	27.42	24.34	27.77	263.14	1.34	1.38	5.19	6.45	2.23	4.25	9.90	8.42	145.89
Current portion of long-term debt																							0.00	0.00	0.20	0.00	0.01	0.04	0.02			679.72	406.44	370.47	356.96	350.34	0.01	357.03	0.11	0.01	0.00	436.74				444.07
Deferred revenue
Other current liabilities	435.74	464.15	453.86	444.65	415.85	357.71	425.89	394.38	412.05	345.07	400.68	414.34	406.24	427.69	384.85	375.28	366.54	334.54	361.84	361.73	333.32	298.18	299.63	292.56	291.01	307.82	279.81	276.71	281.82	371.33	317.95	299.47	298.38	291.73	290.50	283.38	272.43	263.71	285.49	271.75	273.02	278.31	276.51	268.94	255.17	257.60	295.41	278.42	273.91	267.67	276.05	270.85	251.60	257.01	262.12	250.08	261.04	270.95	287.89	289.80	296.64	308.28	299.87	295.00	279.81	249.65	272.31	259.30	281.14	308.28	376.62	400.39	428.09	387.86	397.95	359.40	313.70	336.91	323.04	316.30	284.29
Total non-current liabilities +	1,474.46	1,425.46	1,402.24	1,419.37	1,462.71	1,373.39	1,332.37	1,301.30	1,367.49	1,347.24	1,381.74	1,214.65	1,166.10	1,089.25	1,003.30	1,019.08	1,087.66	1,102.87	1,050.37	1,052.25	1,054.06	1,012.87	991.39	1,022.75	1,156.41	1,112.48	1,103.23	1,152.46	1,155.00	1,075.41	1,249.48	1,386.08	1,275.37	1,212.60	988.03	972.09	986.53	961.33	977.00	948.97	1,025.87	1,067.22	936.77	957.15	991.52	1,011.16	993.06	933.14	906.90	909.88	931.42	978.51	966.00	975.87	927.37	1,021.11	937.33	945.78	961.48	976.12	951.70	941.78	649.62	675.67	732.82	790.44	819.37	824.24	775.45	803.94	754.57	787.73	1,067.84	1,036.17	1,053.92	1,051.98	1,039.88	1,071.88	1,083.10	1,082.85	1,062.08
Long-term debt	983.09	950.89	919.70	914.50	988.24	905.02	820.80	820.62	819.41	818.19	817.26	639.67	566.76	500.94	458.12	463.30	456.48	455.67	454.85	454.03	453.21	394.89	392.29	438.49	552.10	499.15	496.26	519.86	492.83	494.51	588.59	679.60	406.39	370.47	356.94	350.33	378.65	357.02	361.47	335.14	400.12	436.74	431.77	427.29	470.91	454.92	440.88	386.81	361.95	364.91	359.87	405.39	394.51	392.93	389.04	462.17	389.49	399.05	423.44	422.42	432.00	431.68	221.79	243.61	281.03	320.05	321.93	334.42	334.42	333.63	333.54	344.20	607.45	607.24	607.55	607.53	608.01	608.43	608.85	613.44	613.29
Capital lease obligations	118.62	122.35	122.36	125.96	119.33	120.12	128.64	126.41	131.35	129.32	129.32	133.27	133.13	133.81	119.40	114.94	119.35	123.38	115.65	113.42	103.54	108.29	107.97	107.16	104.47	98.73	97.93	101.41	101.44
Other non-current liabilities	131.70	109.23	105.63	119.57	103.97	104.09	105.83	85.31	88.72	87.92	92.90	98.69	94.22	92.53	84.58	88.55	93.26	95.86	105.88	105.63	103.88	616.13	101.19	98.13	94.76	591.32	90.17	84.63	79.49	495.43	84.83	79.93	77.43	506.35	67.71	65.37	62.28	317.51	64.26	64.12	63.96	325.07	65.51	67.52	66.09	377.34	101.15	103.81	101.01	387.33	106.25	106.44	113.10	453.56	111.10	113.87	118.65		410.57	431.67	434.92			411.48
Total liabilities	2,186.69	2,145.89	2,112.91	2,126.66	2,168.11	2,081.73	2,046.80	1,971.26	2,076.84	2,039.12	2,098.68	1,973.02	1,915.35	1,815.50	1,720.27	1,723.18	1,764.05	1,796.54	1,696.10	1,691.37	1,642.10	1,575.29	1,494.66	1,526.12	1,646.68	1,632.91	1,584.34	1,664.05	1,729.23	1,719.51	1,811.76	1,936.85	1,804.41	1,776.93	1,478.62	1,447.02	1,441.64	1,418.18	1,439.44	1,386.53	1,463.90	1,524.94	1,387.82	1,405.46	1,432.74	1,467.90	1,463.04	1,390.88	1,356.58	1,358.94	1,374.18	1,413.04	1,362.56	1,388.04	1,355.90	1,430.19	1,348.01	1,385.57	1,465.25	1,510.47	1,489.48	1,468.94	1,210.00	1,220.70	1,215.16	1,197.95	1,230.89	1,188.69	1,182.23	1,266.06	1,341.86	1,641.23	1,693.96	1,633.10	1,642.28	1,605.40	1,530.64	1,606.29	1,579.39	1,540.05	1,667.37

Total stockholders' equity +	2,075.87	2,088.27	2,083.06	2,094.99	2,032.13	2,028.96	2,167.67	2,175.86	2,181.98	2,196.08	2,138.28	2,210.63	2,143.01	2,046.25	1,896.80	1,837.42	1,812.78	1,743.75	1,725.52	1,657.02	1,565.45	1,576.39	1,536.65	1,496.38	1,467.12	1,485.32	1,485.50	1,489.95	1,449.35	1,384.40	1,535.83	1,463.48	1,763.89	1,680.23	1,853.75	1,806.68	1,702.44	1,654.18	1,704.09	1,675.76	1,677.02	1,622.48	1,778.35	1,808.23	1,773.29	1,825.37	1,886.34	1,913.39	1,891.25	1,872.76	1,789.18	1,671.57	1,630.20	1,623.33	1,626.73	1,571.93	1,664.59	1,603.01	1,647.20	1,640.58	1,623.79	1,491.73	1,547.12	1,555.24	1,535.14	1,516.45	1,497.52	1,460.42	1,484.73	1,544.86	2,315.78	2,676.23	3,414.85	3,356.78	3,297.93	3,214.24	3,144.23	3,080.81	3,026.40	2,983.72	2,904.83
Common stock and paid-in capital	1,190.09	1,196.04	1,178.25	1,168.72	1,094.30	1,073.46	1,132.27	1,107.50	1,123.45	1,154.71	1,134.58	1,258.56	1,272.04	1,273.02	1,182.21	1,248.62	1,322.00	1,342.06	1,345.85	1,360.39	1,348.24	1,437.40	1,421.46	1,400.92	1,382.55	1,413.14	1,413.54	1,434.29	1,424.43	1,445.66	1,687.23	1,680.49	2,071.72	2,044.69	2,030.83	2,039.09	1,981.90	1,961.59	1,953.62	1,952.56	1,977.70	1,941.92	1,951.12	1,944.47	1,926.94	2,000.85	2,082.18	2,127.34	2,131.99	2,130.45	2,076.90	1,992.01	1,981.95	2,004.01	2,028.38	1,995.87	2,134.20	2,106.42	2,181.56	2,225.44	2,290.74	2,233.97	2,436.58	2,355.97	2,412.52	2,439.25	2,448.81	2,414.03	2,379.47	2,350.70	2,469.33	2,516.91	2,513.84	2,431.20	2,377.23	2,328.72	2,299.46	2,283.91	2,255.75	2,245.56	2,209.51
Retained earnings	885.77	892.23	904.82	926.27	937.83	955.50	1,035.40	1,068.35	1,058.53	1,041.37	1,003.70	952.06	870.98	773.23	714.59	588.80	490.78	401.69	379.67	296.63	217.21	138.99	115.18	95.46	84.57	72.18	71.96	55.66	24.92	-61.26	-151.40	-217.01	-307.83	-364.46	-177.08	-232.42	-279.46	-307.42	-249.54	-276.80	-300.67	-319.45	-172.77	-136.24	-153.65	-175.49	-195.84	-213.95	-240.74	-257.70	-287.72	-320.44	-351.75	-380.68	-401.65	-423.93	-469.60	-503.42	-534.37	-584.86	-666.95	-742.24	-889.47	-800.73	-877.39	-922.81	-951.29	-953.61	-894.74	-805.84	-153.55	159.32	901.01	925.58	920.70	885.52	844.78	796.90	770.65	738.17	695.33
Common shares outstanding	137	137	136	136	136	136	137	138	138	139	140	140	141	142	143	144	146	146	145	145	145	145	145	145	145	145	145	145	145	148	153	158	160	144	157	155	155	146	150	150	151	148	148	152	153	152	156	154	153	151	152	152	151	151	150	159	164	164	164	171	176	176	193	193	193	193	187	187	187	187	186	186	187	187	193	193	215	215	209	218	219

Balance Sheet - VISHAY INTERTECHNOLOGY INC (VSH)

Balance Sheet - VISHAY INTERTECHNOLOGY INC (VSH)