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 +	190.37	173.63	97.81	123.43	239.88	68.21	53.93	49.25	82.68	90.45	69.45	54.28	87.82	152.26	363.94	230.31	46.94	7.73	56.18	100.91
Cash and cash equivalents	187.96	172.73	96.48	120.86	236.77	66.81	53.20	45.67	80.23	89.03	68.52	53.30	82.87	135.00	277.79	211.79	35.08	4.59	37.64	89.41
Short-term investments	2.41	0.90	1.33	2.57	3.11	1.41	0.73	3.58	2.44	1.42	0.93	0.98	4.95	17.27	86.15	18.52	11.86	3.14	18.54	11.50
Accounts receivable, net	13.04	5.64	16.51	13.22	9.60	5.25	13.79	14.74	19.34	12.91	13.20	9.59	2.47	42.10	47.35	29.17	17.20	7.99	14.11	11.50
Inventories	133.56	138.89	122.94	92.85	79.87	46.19	43.62	38.99	39.64	60.55	40.62	36.09	47.17	27.56	23.29	21.29	21.79	20.34	18.06	24.22
Other current assets	7.92	35.08	12.19	11.38	7.88	3.74	2.51	1.46	4.08	1.42	5.76	37.01	92.58	6.90	88.50	19.49	6.38	5.23	1.88	12.82
Total current assets	344.89	353.24	249.46	240.87	337.23	123.39	113.85	104.43	145.74	165.33	125.56	136.63	228.94	228.71	436.92	281.73	92.32	41.28	90.22	149.45
Total non-current assets +	2,127.60	1,841.80	1,316.91	1,037.81	845.97	591.18	770.14	868.29	842.97	784.11	848.65	855.91	741.29	767.74	557.81	406.31	442.78	436.96	282.64	148.01
Property, plant and equipment, net	2,045.45	1,770.10	1,286.00	1,029.24	837.84	742.62	758.01	821.29	797.27	730.21	794.76	682.95	638.78	636.97	432.05	311.70	321.14	267.09	178.41	38.94
Goodwill	5.65	5.93	5.46	5.58	5.23	4.12	5.36	5.63	5.17	5.54	5.71	4.78	0.00	5.40	5.40	0.00	0.00	0.00	0.00	0.00
Intangible assets							0.00	0.00	0.00	0.00	0.00	4.12	0.00	5.44	5.44	5.44	0.00	0.00	0.00	0.00
Long-term investments	0.50	0.50	1.20	1.20	1.63	4.03	5.48	33.88	33.04	40.87	7.47	10.67	11.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other non-current assets
Total assets	2,472.49	2,195.04	1,566.37	1,278.68	1,183.20	714.57	884.00	972.72	988.71	949.44	974.21	992.54	970.23	996.45	994.73	722.09	535.10	478.25	377.26	297.46

Total current liabilities +	230.01	206.84	141.19	112.64	103.48	61.60	67.29	57.43	61.41	54.80	95.45	66.44	116.91	75.21	61.01	66.06	75.18	112.05	44.59	47.86
Accounts payable	100.27	45.42	28.56	31.72	30.10	25.73	24.17	21.86	23.93	28.18	26.29	36.87	22.77	39.96	31.06	20.63	14.82	90.03	30.44	21.96
Short-term debt	35.70	26.22	27.66	18.41	18.31	13.83	16.46	9.86	11.27	16.16	16.92	20.16	22.63	18.07	13.75	20.63	27.68	9.06	2.09	2.16
Current portion of long-term debt	19.50	18.58	11.11	8.49	6.54	7.54	6.63	3.35	1.62	8.10	37.68	5.64	265.59	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Deferred revenue
Other current liabilities	94.04	117.48	81.82	49.22	38.87	15.30	20.70	21.81	24.60	9.36	51.20	9.41	71.39	17.01	16.03	0.10	32.14	11.85	7.41	3.99
Total non-current liabilities +	1,463.81	1,484.99	991.03	809.64	721.20	403.85	515.02	568.21	560.22	555.70	508.42	503.82	427.10	447.95	436.90	195.29	163.22	131.29	169.01	148.66
Long-term debt	702.02	758.70	603.30	566.08	503.41	326.50	336.47	338.02	303.84	361.22	285.46	252.57	244.30	236.64	214.28	28.10	44.23	10.77	41.36	38.34
Capital lease obligations	17.77	13.30	17.97	12.93	23.15	29.37	30.39	14.11	23.76	19.98	0.00
Other non-current liabilities	24.30	8.15	4.57	-0.93	3.29	3.53	1.48	1.51	0.00	0.00	0.00
Total liabilities	1,693.82	1,691.82	1,132.22	922.28	824.68	465.46	582.31	625.65	621.63	610.50	603.87	570.27	544.01	550.87	522.14	261.35	238.40	243.34	213.60	196.53

Total stockholders' equity +	778.66	503.22	434.15	356.41	358.52	249.11	301.69	347.08	367.08	338.94	370.34	422.28	426.22	445.58	472.59	460.74	296.69	234.91	163.66	100.93
Common stock and paid-in capital	886.37	640.04	557.53	562.51	538.65	419.13	494.77	486.78	469.96	476.08	476.08	465.67	415.72	382.55	385.81	398.00	375.27	324.05	256.31	241.54
Retained earnings	-107.71	-136.82	-123.38	-206.10	-180.13	-170.02	-193.08	-139.70	-102.88	-137.14	-105.74	-43.39	10.49	63.03	86.78	62.75	-78.58	-89.14	-92.65	-140.60
Common shares outstanding	351	295	291	286	288	251	244	228	232	222	222	198	192	193	198	203	181	181	142	127

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 +	170.98	190.37	92.59	123.57	121.92	173.63	209.74	199.67	159.06	97.81	83.46	87.31	104.45	123.43	143.23	177.93	216.75	239.88	242.06	228.36	198.60	68.21	76.12	63.66	50.70	53.93	42.73	42.73	35.31	49.25	47.04	52.87	66.06	82.68	98.24	98.26	151.43	90.45	65.30	90.89	66.87	69.45	92.26	75.83	59.24	54.28	105.04	88.81	100.46	87.82	82.84	96.66	85.08	152.26	217.81	265.22	337.06	363.94	382.46	396.58	222.93	230.31	206.94	187.09	206.48	46.94	53.49	42.93	27.64	7.70	27.88	46.23	81.27	73.95	56.18	60.68	82.18	102.58	100.91	37.87	31.63
Cash and cash equivalents	169.07	187.96	90.77	121.99	120.78	172.73	208.75	198.63	157.66	96.48	82.01	85.56	102.27	120.86	142.05	175.68	212.73	236.77	239.15	225.74	197.02	66.81	72.68	63.62	50.17	53.20	41.88	41.95	34.53	45.67	45.29	51.68	64.23	80.23	95.67	97.05	149.29	89.03	64.12	89.25	65.91	68.52	91.10	74.86	58.26	53.30	92.96	77.36	86.70	82.87	79.83	93.50	69.15	135.00	200.75	245.95	318.31	277.79	268.08	259.26	193.06	211.79	195.42	175.15	195.38	35.08	41.62	33.07	21.93	4.60	20.28	35.39	66.42	55.17	37.64	44.31	62.72	88.87	89.41	37.87	31.63
Short-term investments	1.91	2.41	1.81	1.58	1.15	0.90	0.99	1.04	1.40	1.33	1.45	1.75	2.18	2.57	1.18	2.25	4.02	3.11	2.90	2.62	1.58	1.41	3.45	0.04	0.54	0.73	0.85	0.78	0.78	3.58	1.75	1.19	1.83	2.44	2.57	1.22	2.13	1.42	1.19	1.64	0.96	0.93	1.16	0.98	0.98	0.98	12.09	11.45	13.76	4.95	3.01	3.17	15.94	17.27	17.05	19.27	18.75	86.15	114.37	137.32	29.88	18.52	11.52	11.94	11.10	11.86	11.87	9.86	5.71	3.10	7.60	10.84	14.85	18.79	18.54	16.38	19.46	13.72	11.50	0.00	0.00
Accounts receivable, net	20.35	13.04	9.66	6.29	7.05	5.64	9.63	4.60	13.30	16.51	13.72	4.94	16.02	13.22	9.69	3.78	6.76	9.60	11.02	9.94	30.85	5.25	14.78	16.62	4.48	13.79	5.28	5.60	7.66	14.74	15.50	19.10	15.26	19.34	8.28	11.94	26.33	12.91	16.08	8.79	13.10	13.20	18.16	20.40	27.40	9.59	22.32	28.30	17.59	2.47	17.62	40.49	43.54	42.10	30.90	47.03	15.82	47.35	36.49	24.10	15.92	29.17	18.90	28.10	17.27	17.20	11.21	10.57	8.53	4.60	9.11	24.68	19.28	17.17	14.11	17.44	12.59	6.24	11.50	16.32	12.42
Inventories	157.08	133.56	117.00	95.66	110.31	138.89	142.45	135.73	140.60	122.94	129.21	104.83	108.73	92.85	67.53	59.28	69.06	79.87	62.08	48.27	50.16	46.19	49.51	40.78	46.59	43.62	44.52	47.20	44.59	38.99	72.63	44.74	36.86	39.64	57.90	55.43	61.82	60.55	51.26	39.89	42.11	40.62	45.98	42.86	44.67	36.09	31.00	35.47	38.48	47.17	55.88	39.21	36.25	27.56	29.32	24.50	32.51	23.29	20.42	37.98	28.68	21.29	29.71	15.22	19.88	21.79	22.46	17.48	19.96	20.30	31.12	32.64	22.72	20.26	18.06	12.74	14.45	12.05	24.22	8.05	17.11
Other current assets	7.35	7.92	6.06	9.80	9.26	35.08	7.08	40.09	9.53	12.19	8.57	15.13	7.49	11.38	33.08	35.56	1.51	7.88	18.48	17.35	13.35	3.74	2.69	3.84	5.52	2.51	2.88	2.35	1.17	1.46	3.37	3.72	1.13	4.08	2.78	2.33	1.20	1.42	2.51	2.25	1.59	5.76	5.02	2.70	0.51	37.01	79.70	75.11	76.81	92.58	33.59	11.06	9.02	6.90	4.25	1.72	1.75	47.84	46.49	10.93	5.48	19.49	7.04	8.29	5.48	6.38	3.05	4.98	2.23	0.68	12.15	11.06	0.84	5.87	1.88	7.04	5.54	0.00	12.82	6.41	3.69
Total current assets	355.76	344.89	225.31	235.33	248.54	353.24	368.89	380.09	322.49	249.46	234.96	212.21	236.68	240.87	253.51	276.54	294.08	337.23	333.64	303.92	292.95	123.39	143.10	124.89	107.29	113.85	95.42	97.88	88.73	104.43	138.54	120.43	119.31	145.74	167.21	167.96	240.77	165.33	135.15	141.82	123.67	125.56	161.42	141.79	131.83	136.63	238.06	227.68	233.34	228.94	189.93	187.43	173.88	228.71	282.28	338.47	387.13	436.92	485.85	469.59	273.01	281.73	262.58	238.69	249.12	92.32	90.21	75.95	58.36	41.30	80.25	114.61	124.10	117.25	90.22	97.91	114.76	129.94	149.45	68.65	64.84
Total non-current assets +	2,222.98	2,127.60	2,102.48	2,027.43	1,972.48	1,841.80	1,678.54	1,597.32	1,513.46	1,334.68	1,224.65	1,206.94	1,155.40	1,037.81	978.80	928.10	877.58	845.97	811.69	790.15	778.70	591.18	753.69	766.65	786.16	770.14	865.27	864.76	882.52	868.29	853.54	872.52	865.66	842.97	820.19	817.61	787.63	784.11	846.82	842.94	853.61	848.65	853.16	847.70	884.05	855.91	751.26	754.42	751.26	741.29	796.11	792.11	803.61	767.74	697.79	642.74	587.26	557.81	505.85	450.86	422.64	406.31	387.32	362.01	356.88	442.78	443.74	442.22	440.03	436.90	431.94	365.80	334.75	308.16	282.64	241.62	205.77	170.89	148.01	134.46	132.72
Property, plant and equipment, net		2,045.45	2,024.30	1,954.25	1,901.30	1,770.10	1,631.72				1,185.23	1,164.34	1,134.92	1,029.24	970.14	919.86	869.55	837.84	801.42	779.94	768.26	742.62	741.53	754.30	773.42	758.01	817.15	816.91	834.89	441.56	630.31	626.65	634.81	506.60	612.96	589.04	551.02	404.37	591.52	603.86	604.18	574.21	594.27	629.46	646.64	682.95	621.58	648.02	623.86	638.78	656.17	648.02	665.91	636.97	585.47	509.89	476.16	432.05	376.72	359.19	333.79	311.70	282.90	246.25	256.29	321.14	314.30	287.67	259.88	267.09	280.85	247.42	216.18	201.95	178.41	129.54	87.39	57.32	38.94	27.99	25.53
Goodwill	5.76	5.65	5.74	5.63	5.93	5.93	5.58	5.64	5.58	5.46	5.60	5.46	5.57	5.58	5.65	5.31	5.15	5.23	5.25	5.11	5.19	4.12	5.50	5.62	5.85	5.36	5.46	5.40	5.51	5.63	5.34	5.43	5.32	5.17	5.15	5.35	5.48	5.54	5.41	5.33	5.36	5.71	5.50	5.15	5.22	4.78	0.00	0.00	0.00	0.00	5.40	5.40	5.40	0.00	5.40	5.40	5.40	5.40	5.70	5.90	6.00	5.40	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																										0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.12	3.29	4.11	4.13	4.12	3.07	4.12	4.12	4.12	4.12	4.13	4.12	4.12	4.12	0.00	0.00	0.00	0.00	5.44	5.44	5.44	5.44	5.44	5.44	5.44	5.44	5.44	24.10	15.92	5.44	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	0.50	0.50	0.50	0.50	0.50	0.50	1.20	1.20	1.20	1.20	1.20	1.20	1.20	1.20	1.20	1.20	1.20	1.63	3.74	3.86	4.00	4.03	5.32	5.37	5.47	5.48	35.17	34.96	34.62	1.29	1.87	1.82	1.86	1.53	8.26	7.97	7.76	5.72	0.00	0.00	0.00	7.47	0.00	0.00	0.00	10.67	0.00	0.00	0.00	11.67	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
Other non-current assets
Total assets	2,578.74	2,472.49	2,327.79	2,262.76	2,221.02	2,195.04	2,047.43	1,977.41	1,835.94	1,584.14	1,459.61	1,419.15	1,392.08	1,278.68	1,232.31	1,204.64	1,171.67	1,183.20	1,145.32	1,094.06	1,071.65	714.57	896.79	891.54	893.45	884.00	960.69	962.65	971.25	972.72	992.08	992.94	984.97	988.71	987.39	985.57	1,028.40	949.44	981.97	984.76	977.27	974.21	1,014.58	989.49	1,015.88	992.54	989.32	982.10	984.60	970.23	986.04	979.54	977.49	996.45	980.07	981.21	974.39	994.73	991.70	920.45	695.65	722.09	649.90	600.71	606.00	535.10	533.95	518.17	498.39	478.20	512.19	480.42	458.85	425.41	377.26	339.53	320.53	300.83	297.46	203.11	197.56

Total current liabilities +	260.41	230.01	232.25	230.72	230.87	206.84	215.73	182.05	163.42	141.19	124.34	142.26	135.52	112.64	111.21	114.63	96.04	103.48	88.95	93.63	79.23	61.60	81.12	66.44	80.53	67.29	73.85	58.87	65.78	57.43	79.61	66.38	71.96	61.41	68.22	56.13	62.56	54.80	56.48	54.22	63.63	95.45	105.24	92.70	55.59	66.44	129.72	115.18	119.22	116.91	79.05	68.89	59.24	75.21	88.07	68.95	78.07	61.01	58.59	66.96	39.96	66.64	81.00	53.62	78.47	75.18	58.95	61.50	91.20	112.10	65.66	41.48	29.98	26.50	44.59	35.23	36.43	37.41	47.86	39.33	40.81
Accounts payable	110.02	100.27	113.81	128.81	134.20	45.42	136.10	110.30	96.60	28.56	71.71	76.70	77.04	31.72	84.19	77.54	68.36	30.10	55.51	51.26	48.04	40.62	46.97	40.69	45.00	24.17	43.86	38.77	38.57	21.86	47.47	48.31	49.57	23.93	36.88	40.29	35.93	28.18	30.01	31.96	36.36	26.29	39.04	39.42	35.17	36.87	48.26	38.53	36.60	22.77	28.05	34.34	28.62	39.96	56.63	42.38	59.91	31.06	36.81	32.22	23.04	20.63	23.61	15.33	20.15	14.82	17.54	42.14	81.69	46.37	51.30	35.95	27.03	22.44	30.44	20.65	27.18	20.85	21.96	13.68	8.94
Short-term debt	44.42	35.70	29.93	29.91	28.31	26.22	22.81	28.52	24.59	22.15	38.61	38.67	40.77	18.41	13.17	14.23	16.50	18.31	19.33	19.90	18.89	13.83	17.68	15.32	13.70	16.46	16.51	13.95	13.22	9.86	10.85	11.59	10.51	11.27	13.09	12.30	14.08	16.16	16.83	17.51	17.76	16.92	15.38	12.61	11.42	20.16	24.24	24.63	26.88	22.63	22.59	23.89	20.02	18.07	15.13	14.42	14.64	13.75	13.04	10.72	10.57	20.63	13.81	7.91	17.14	27.68	31.56	10.02	3.37	5.70	3.64	1.40	0.72	0.00	2.09	0.00	0.60	0.00	2.16	0.03	2.21
Current portion of long-term debt	16.94	19.50	19.63	18.62	19.03	18.58	13.81	13.65	13.27	11.11	26.39	25.88	24.64	8.49	5.35	5.34	5.90	6.54	7.15	7.69	7.62	7.54	7.53	6.59	5.12	6.63	6.68	4.87	3.40	1.80	2.79	2.55	1.03	1.03	264.96	258.57	288.78	4.48	0.00	0.00	0.00	37.68	0.00	0.00	0.00	5.64	0.00	0.00	0.00	265.59	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
Deferred revenue
Other current liabilities	86.21	94.04	72.54	50.37	47.51	117.48	49.87	38.52	29.11	76.98	4.75	13.91	4.73	49.22	4.80	13.53	4.37	41.63	4.46	13.50	4.89	0.40	13.79	1.24	9.05	20.70	8.45	1.19	10.06	21.81	8.26	2.83	8.23	24.60	15.36	1.18	11.23	9.36	9.32	4.17	9.23	51.20	49.71	40.67	9.00	9.41	57.22	51.98	55.66	71.39	19.47	10.48	10.43	17.01	15.27	8.72	3.34	16.03	8.74	22.59	2.12	0.68	1.63	0.62	32.14	32.51	4.20	6.82	2.13	8.56	10.24	3.96	2.05	3.88	7.41	14.40	8.47	8.59	3.99	25.44	20.82
Total non-current liabilities +	1,498.23	1,463.81	1,548.05	1,472.11	1,482.03	1,484.99	1,350.21	1,333.89	1,207.39	1,008.80	960.23	913.17	896.13	809.64	761.35	726.21	713.79	721.20	710.55	682.91	686.92	403.85	528.24	537.20	543.08	515.02	572.26	567.27	555.38	568.21	557.21	576.46	561.27	560.22	542.08	567.49	605.19	555.70	594.46	585.26	549.78	508.42	518.19	492.39	557.68	503.82	452.09	440.01	442.38	427.10	447.75	457.72	451.97	447.95	420.49	432.93	414.02	436.90	432.09	381.13	170.94	151.03	128.63	112.36	139.08	163.22	183.86	165.34	166.60	131.20	176.46	173.76	182.42	168.98	169.01	155.07	151.80	149.91	148.67	97.59	109.16
Long-term debt	710.61	702.02	823.96	786.39	752.70	758.70	706.49	719.35	616.50	603.30	606.98	554.36	626.65	566.08	542.27	510.09	495.30	503.41	506.75	493.61	502.36	326.50	343.10	352.33	367.60	336.47	344.02	334.77	330.76	181.74	250.45	247.80	242.23	202.03	254.49	249.09	278.20	206.63	277.28	277.82	247.91	220.65	224.94	225.26	256.26	252.57	233.30	239.66	244.10	244.30	244.89	249.82	238.94	236.64	221.33	222.93	220.72	214.28	217.14	218.13	26.69	28.10	21.88	9.85	11.42	44.23	50.40	36.44	38.91	10.77	41.52	28.01	42.28	41.80	41.36	39.92	37.84	37.16	38.34	11.38	20.86
Capital lease obligations	16.98	17.77	20.19	19.02	14.92	13.30	15.96	14.76	17.80	17.97	20.72	23.53	27.16	12.93	16.33	17.53	20.33	23.15	26.15	28.93	29.69	29.37	31.26	29.71	30.74	30.39	31.73	17.76	19.26	0.00	0.00	0.00		0.00				0.00
Other non-current liabilities	28.20	24.30	20.49	15.68	10.35	8.15	9.66	9.36	8.02	4.57				-0.93	-1.03	-1.13	-1.23	3.29			4.99	3.53	3.29			1.48	1.69	2.08	2.35	0.00	0.00	0.00		0.00				0.00
Total liabilities	1,758.64	1,693.82	1,780.29	1,702.82	1,712.90	1,691.82	1,565.94	1,515.94	1,370.81	1,149.99	1,084.57	1,055.43	1,031.65	922.28	872.56	840.84	809.83	824.68	799.50	776.53	766.15	465.46	609.36	603.64	623.60	582.31	646.11	626.14	621.17	625.65	636.82	642.83	633.22	621.63	610.30	623.63	667.74	610.50	650.94	639.48	613.41	603.87	623.43	585.09	613.27	570.27	581.81	555.19	561.61	544.01	526.80	526.60	511.20	550.87	508.55	501.88	492.08	522.14	490.68	448.09	210.90	261.35	209.62	165.98	217.55	238.40	242.81	226.84	257.79	243.30	242.12	215.24	212.39	195.48	213.60	190.30	188.23	187.32	196.53	136.92	149.97

Total stockholders' equity +	820.10	778.66	547.49	559.93	508.12	503.22	481.49	461.47	465.13	434.15	375.04	363.71	360.43	356.41	359.75	363.80	361.83	358.52	345.82	317.53	305.49	249.11	287.43	287.90	269.85	301.69	314.58	336.51	350.08	347.08	355.27	350.11	351.75	367.08	377.09	361.94	360.66	338.94	331.03	345.28	363.86	370.34	391.15	404.40	402.61	422.28	407.51	426.92	423.00	426.22	459.24	452.94	466.29	445.58	471.52	479.32	482.30	472.59	501.02	472.36	484.75	460.74	440.28	434.72	388.45	296.69	291.14	291.32	240.60	171.16	270.08	265.18	246.46	229.93	163.66	149.24	132.30	113.50	100.93	66.20	47.58
Common stock and paid-in capital	911.20	886.37	659.65	643.96	673.50	640.04	597.10	576.90	569.61	557.53	565.85	555.39	562.09	562.51	563.58	544.11	536.87	538.65	537.72	531.91	533.32	419.13	509.73	511.19	511.88	494.77	497.73	495.15	497.71	486.78	475.24	477.19	474.16	469.96	472.36	477.36	481.32	476.08	473.29	471.92	471.12	476.08	473.45	468.98	471.21	465.67	424.48	422.94	421.65	415.72	414.76	408.58	407.21	382.55	401.70	404.26	407.41	385.81	408.88	410.25	413.72	398.00	395.59	391.41	390.58	375.27	367.72	365.55	326.23	260.26	319.57	321.54	306.62	306.29	256.31	254.53	250.00	242.84	241.54	225.85	211.32
Retained earnings	-91.10	-107.71	-112.16	-84.02	-165.38	-136.82	-115.62	-115.44	-104.48	-123.38	-190.80	-191.67	-201.67	-206.10	-203.83	-180.31	-175.04	-180.13	-191.90	-214.38	-227.82	-170.02	-222.30	-223.29	-242.03	-193.08	-183.15	-158.64	-147.63	-139.70	-119.98	-127.08	-122.41	-102.88	-95.28	-115.41	-120.66	-137.14	-142.25	-126.64	-107.26	-105.74	-82.30	-64.58	-68.60	-43.39	-16.97	3.97	1.34	10.49	44.48	44.36	59.08	63.03	69.82	75.06	74.89	86.78	92.14	62.11	71.03	62.75	44.69	43.31	-2.13	-78.58	-76.57	-74.23	-85.63	-89.10	-49.50	-56.37	-60.16	-76.37	-92.65	-105.29	-117.70	-129.34	-140.60	-159.66	-163.74
Common shares outstanding	368	351	317	319	295	295	295	292	292	291	291	291	291	286	286	286	290	288	288	288	283	263	249	247	246	248	246	246	237	237	230	228	227	253	230	229	226	256	222	222	222	234	222	222	222	203	195	195	194	195	194	192	191	191	191	198	196	200	201	195	202	202	192	193	190	190	182	180	161	0	158	158	154	151	151	146	145	145	145	127	102

Balance Sheet - TASEKO MINES LTD (TGB)

Balance Sheet - TASEKO MINES LTD (TGB)