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 +	19.07	131.73	142.12	13.97	6.16	7.03	29.16	122.48	64.55	67.11	96.89	124.17	399.18	125.83	234.51	160.76	123.18	76.72	47.91	28.57
Cash and cash equivalents	19.07	131.73	141.46	13.84	6.03	6.90	29.03	26.81	46.56	62.78	41.68	120.41	389.56	102.13	220.16	145.62	99.07	67.23	47.87	26.95
Short-term investments			0.66	0.14	0.13	0.13	0.13	95.67	17.99	4.34	55.21	3.76	9.62	23.70	14.35	15.13	24.11	9.49	0.04	1.62
Accounts receivable, net	273.26	298.49	242.93	373.65	328.58	196.08	211.41	260.32	165.76	131.72	160.50	171.82	167.62	180.06	176.82	147.33	117.05	123.79	119.65	120.57
Inventories	46.58	40.69	57.33	19.66	20.07	13.40	29.39	27.75	17.11	14.53	13.08	9.51	17.14	25.72	13.89	10.71	5.24	12.17	11.03	4.90
Other current assets	127.99	111.41	381.80	307.30	118.16	44.61	77.86	115.00	32.42	16.88	69.52	36.42	13.46	12.59	10.45	21.41	19.64	27.49	7.67	13.47
Total current assets	466.91	582.33	823.51	714.45	472.85	260.99	347.68	429.88	261.85	225.91	284.78	338.16	587.78	320.50	435.66	343.10	256.89	240.17	186.25	167.52
Total non-current assets +	4,872.96	5,533.25	5,412.31	6,276.61	5,432.48	3,848.15	5,518.44	5,840.79	3,713.12	3,861.28	3,924.44	4,047.93	3,120.94	2,755.76	2,299.53	2,238.62	1,827.79	1,558.19	1,481.87	1,295.32
Property, plant and equipment, net				5,962.12	5,057.49	3,361.20	5,301.77	5,620.17	3,630.24	3,708.08	3,775.56	2,881.73	2,763.91	2,582.54	2,082.95	2,037.61	1,527.56	1,156.83	1,335.87	1,018.37
Goodwill							0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	51.59	19.84	19.84	19.84	19.84
Intangible assets							0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	51.74	18.86	16.31	19.91	17.02
Long-term investments	43.89	78.86	73.26	56.37	0.00		0.00	0.00	0.00	0.00	0.00	0.90	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other non-current assets
Total assets	5,339.86	6,115.58	6,235.82	6,991.06	5,905.32	4,109.14	5,866.12	6,270.67	3,974.97	4,087.18	4,209.22	4,386.09	3,708.72	3,076.26	2,735.19	2,581.72	2,084.68	1,798.36	1,668.12	1,462.84

Total current liabilities +	554.10	610.59	696.07	892.05	746.81	433.13	416.21	563.20	363.31	290.86	503.73	365.73	347.44	355.71	491.18	340.93	217.56	250.28	150.62	164.09
Accounts payable	461.18	425.41	380.37	481.44	440.66	297.67	312.44	449.65	219.08	181.56	248.75	298.20	267.83	300.68	297.76	252.32	197.63	192.65	128.86	139.67
Short-term debt	9.20	12.21	21.07	38.97	15.03	22.88	23.68	24.95	5.57	6.51	224.90	0.00	931.96	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current portion of long-term debt							0.00	0.00	0.00	0.00	31.99	916.77	931.96	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Deferred revenue
Other current liabilities	83.71	71.47	16.96	68.90	306.16	135.46	103.77	113.55	138.65	102.80	24.08	23.07	24.00	27.32	157.02	29.82	17.56	57.62	21.76	24.42
Total non-current liabilities +	2,565.72	2,694.00	2,508.10	2,697.96	3,092.37	2,750.61	2,996.61	2,890.22	2,068.77	2,217.86	1,846.83	1,999.02	1,644.90	1,301.90	912.40	940.22	727.00	708.55	821.57	710.36
Long-term debt	1,243.40	963.46	914.02	1,081.35	1,651.57	1,933.85	1,924.67	1,796.21	1,270.33	1,362.19	1,163.00	916.77	931.96	647.07	366.22	303.47	151.83	162.44	453.99	307.26
Capital lease obligations	49.34	54.99	33.00	51.51	60.19	76.52	93.07	108.19	15.81	19.63	0.00	0.00
Other non-current liabilities							0.00	0.00	0.00	0.00	0.00	0.00
Total liabilities	3,119.81	3,304.59	3,204.17	3,590.00	3,839.18	3,183.74	3,412.82	3,453.42	2,432.08	2,508.72	2,350.56	2,364.75	1,992.34	1,657.61	1,403.59	1,281.15	944.56	958.83	972.19	874.45

Total stockholders' equity +	2,220.05	2,810.99	3,031.65	3,401.06	2,066.15	925.40	2,453.31	2,817.25	1,542.89	1,578.46	1,858.66	2,021.35	1,716.38	1,418.65	1,331.60	1,300.57	1,039.29	755.01	627.36	536.61
Common stock and paid-in capital	4,198.72	4,099.97	4,295.22	4,402.71	4,319.77	4,325.40	4,244.34	4,205.49	2,806.89	2,584.85	2,402.68	2,056.93	1,741.01	1,518.52	1,334.76	1,045.93	742.08	474.05	410.15	-126.83
Retained earnings	-1,978.67	-1,288.98	-1,263.57	-1,001.65	-2,253.62	-3,399.99	-1,791.04	-1,388.24	-1,264.00	-1,006.39	-544.02	-35.59	-24.64	-99.87	-3.16	254.64	297.21	280.96	217.21	663.44
Common shares outstanding	154	158	164	168	165	158	156	142	122	116	110	107	102	99	92	83	81	78	76	73

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 +	16.40	19.07	46.05	69.19	23.53	131.73	190.95	271.37	258.35	142.12	-36.82	50.70	99.84	13.97	7.81	0.68	4.67	6.16	-67.11	-71.64	3.60	6.90	5.34	4.79	16.64	29.03	10.23	35.06	5.22	26.81	23.99	39.10	19.30	46.56	42.20	15.72	1.15	62.78	21.42	5.20	63.25	52.18	148.82	98.04	88.19	124.21	142.52	165.50	151.34	399.18	265.76	235.60	176.51	102.13	223.45	157.47	114.64	234.51	83.05	87.62	196.95	160.76	142.60	128.05	69.25	123.18	13.56	11.49	16.18	76.72	141.93	60.09	194.14	47.91	106.76	53.08	74.18	28.57	78.20	196.48	90.02
Cash and cash equivalents	12.89	19.07	46.05	69.19	23.53	131.73	190.95	267.67	254.65	141.46	-36.82	50.70	99.84	13.84	7.81	0.68	4.54	6.03	-67.11	-71.64	3.60	6.90	5.34	4.79	16.64	29.03	10.23	35.06	5.22	26.81	23.99	39.10	19.30	46.56	42.20	15.72	1.15	62.78	21.42	5.20	63.25	41.68	148.82	98.04	88.19	120.41	142.52	165.50	151.34	389.56	256.14	235.60	176.51	102.13	223.45	157.47	114.64	220.16	72.54	76.30	182.43	145.62	107.43	31.85	53.44	99.07	2.68	2.44	6.41	67.23	132.44	60.09	166.26	47.87	106.36	53.08	74.18	26.95	78.20	196.48	90.02
Short-term investments	3.50							3.70	3.70	0.66				0.14			0.13	0.13								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	10.50	0.00	0.00	0.00	3.80	0.00	0.00	0.00	9.62	9.62	0.00	0.00	0.00	0.00	0.00	0.00	14.35	10.51	11.32	14.52	15.13	35.18	96.21	15.82	24.11	10.88	9.06	9.77	9.49	9.49	0.00	27.88	0.04	0.40	0.00	0.00	1.62	0.00	0.00	0.00
Accounts receivable, net	279.80	273.26	196.47	299.61	321.10	298.49	274.32	258.47	365.16	242.93	301.69	287.90	334.65	373.65	391.22	369.40	396.74	328.58	281.57	205.94	240.53	196.08	179.35	233.01	188.39	211.41	246.52	197.15	253.26	260.32	247.60	229.78	165.78	165.76	125.02	110.22	105.60	131.72	145.14	163.26	127.53	160.50	158.38	154.84	169.38	171.82	199.57	199.25	199.61	167.62	178.66	160.43	156.97	180.06	135.77	136.31	205.09	176.82	158.30	150.42	169.55	147.33	104.68	93.21	122.88	117.05	87.77	118.80	89.81	123.79	114.25	169.29	112.75	119.65	97.26	84.69	111.94	120.57	119.15	78.26	72.60
Inventories	39.23	46.58	45.29	62.90	48.56	40.69	29.15	45.37	32.41	57.33	26.94	21.35	30.73	19.66	30.77	25.84	23.88	20.07	22.78	28.55	24.60	13.40	17.10	21.51	15.81	29.39	16.15	22.90	16.96	27.75	27.75	21.98	22.29	17.11	14.35	18.66	22.46	14.53	12.17	19.59	17.34	13.08	17.45	20.56	26.36	9.51	19.78	17.95	14.12	17.14	18.16	16.67	15.53	25.72	12.70	19.29	8.08	13.89	13.21	10.78	13.37	10.71	8.10	6.45	5.45	5.24	11.96	8.85	16.50	12.17	10.09	3.39	12.76	11.03	8.79	14.61	6.73	4.90	6.33	5.88	7.45
Other current assets	150.62	127.99	106.77	740.09	116.54	111.41	156.79	169.37	234.15	381.80	328.62	383.57	388.81	307.30	168.73	134.18	126.77	118.16	155.76	58.29	31.32	44.61	65.85	83.07	123.91	77.86	74.77	63.46	49.51	115.00	25.36	28.70	26.82	32.42	47.43	50.63	28.77	16.88	36.50	41.21	76.03	69.52	57.35	28.58	45.66	36.42	24.51	24.88	21.81	13.46	17.59	19.32	10.70	12.59	13.64	12.07	9.43	10.45	20.98	16.92	19.69	21.41	25.17	12.77	23.78	19.64	20.41	22.51	18.35	27.49	18.65	14.49	8.00	7.67	7.67	9.96	9.25	13.47	11.66	9.36	8.66
Total current assets	486.04	466.91	394.58	1,171.78	509.73	582.33	651.20	740.88	886.37	823.51	657.25	743.52	854.04	714.45	598.54	530.10	551.94	472.85	460.12	292.77	300.04	260.99	267.64	342.38	344.74	347.68	347.67	318.57	324.95	429.88	324.70	319.56	234.19	261.85	229.00	195.24	157.98	225.91	215.23	229.25	284.15	284.78	382.00	302.02	329.59	338.16	386.39	407.58	386.87	587.78	470.55	432.01	359.71	320.50	385.55	325.14	337.23	435.66	275.55	265.74	399.56	343.10	280.55	240.47	221.36	256.89	133.70	161.65	140.83	240.17	275.43	247.27	299.78	186.25	220.47	162.33	202.09	167.52	215.33	289.98	178.72
Total non-current assets +	5,074.82	4,872.96	5,558.95	5,536.36	6,574.04	5,533.25	5,432.96	5,441.94	5,438.23	5,412.31	6,503.91	6,436.47	6,431.13	6,276.61	6,010.03	5,751.46	5,647.20	5,432.48	5,289.52	5,114.70	4,426.50	3,848.15	3,858.76	4,019.67	4,027.61	5,518.44	5,611.46	5,716.16	5,900.21	5,840.79	5,593.93	5,362.97	3,952.35	3,713.12	3,781.94	3,817.69	3,825.55	3,861.28	3,700.19	3,715.54	3,788.19	3,924.44	4,120.71	4,126.79	4,132.81	4,047.93	4,051.34	3,976.84	3,504.27	3,120.94	2,953.88	2,866.99	2,844.09	2,755.76	2,513.86	2,490.99	2,489.77	2,299.53	2,292.55	2,189.44	2,129.16	2,238.62	2,171.14	1,888.63	1,902.88	1,827.79	1,893.80	1,535.21	1,544.72	1,558.19	1,471.25	1,492.38	1,520.82	1,481.87	1,452.81	1,423.42	1,300.83	1,295.32	1,247.10	986.09	985.25
Property, plant and equipment, net											6,282.90	6,235.43		5,962.12	5,645.97	5,421.27	5,175.19	5,057.49	4,915.54	4,816.29	4,071.66	3,361.20	3,351.97	3,552.98	3,531.45	5,301.77	5,389.82	5,507.59	4,259.61	873.46	3,250.58	3,884.42	2,984.20	2,893.78	2,947.50	2,863.20	2,782.71	2,759.39	2,702.81	2,766.92	2,824.85	2,727.81	2,955.58	3,172.01	3,135.46	3,348.86	3,485.33	3,587.91	3,006.76	2,763.91	2,676.46	2,548.22	2,605.95	2,582.54	2,363.28	2,262.28	2,315.95	2,082.95	2,027.26	2,098.08	2,019.31	2,037.61	1,904.75	1,621.69	1,655.71	1,527.56	1,553.87	1,173.53	1,103.86	1,156.83	1,235.96	1,307.98	1,330.22	1,335.87	1,319.98	1,238.35	1,023.77	1,018.37	1,041.18	809.18	773.05
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	0.00	0.00	51.59	51.59	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84	19.84
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	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	51.74	17.20	5.40	19.54	18.86	18.56	17.06	15.73	16.31	18.64	19.43	19.34	19.91	20.01	18.78	17.15	17.02	17.78	17.76	16.98
Long-term investments	45.51	43.89	76.49	77.14	78.54	78.86	79.33	80.13	80.30	73.26	68.29	58.63	52.11	56.37	47.76	38.10										0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.62	0.00	0.00	0.00	0.64	0.00	0.00	0.00	6.83	0.00	0.00	0.00	1.04	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
Other non-current assets
Total assets	5,560.86	5,339.86	5,953.54	6,708.14	7,083.77	6,115.58	6,084.15	6,182.82	6,324.60	6,235.82	7,161.16	7,179.99	7,285.17	6,991.06	6,608.57	6,281.56	6,199.14	5,905.32	5,749.63	5,407.47	4,726.54	4,109.14	4,126.40	4,362.06	4,372.34	5,866.12	5,959.14	6,034.73	6,225.17	6,270.67	5,918.63	5,682.53	4,186.53	3,974.97	4,010.94	4,012.93	3,983.53	4,087.18	3,915.42	3,944.79	4,072.34	4,209.22	4,502.70	4,428.81	4,462.40	4,386.09	4,437.73	4,384.42	3,891.14	3,708.72	3,424.43	3,299.01	3,203.80	3,076.26	2,899.42	2,816.13	2,827.00	2,735.19	2,568.09	2,455.17	2,528.72	2,581.72	2,451.69	2,129.10	2,124.24	2,084.68	2,027.50	1,696.86	1,685.55	1,798.36	1,746.68	1,739.64	1,820.59	1,668.12	1,673.29	1,585.75	1,502.92	1,462.84	1,462.43	1,276.07	1,163.97

Total current liabilities +	767.05	554.10	489.42	603.53	718.14	610.59	521.67	679.48	767.19	696.07	733.43	870.76	1,034.35	892.05	987.07	958.67	1,054.90	746.81	895.98	528.18	385.25	433.13	330.87	368.38	506.32	416.21	395.07	375.94	459.18	563.20	629.89	501.60	385.33	363.31	298.24	247.77	268.28	290.86	246.50	278.83	221.23	503.73	474.89	479.85	549.58	365.73	431.18	377.71	409.07	347.44	389.76	325.91	391.71	355.71	442.38	397.48	493.47	491.18	333.82	332.36	464.83	340.93	269.66	193.89	217.06	217.56	198.94	149.91	205.19	250.28	214.90	245.63	197.00	150.62	184.78	160.34	166.96	164.09	162.65	117.89	134.45
Accounts payable	436.22	470.38	412.67	403.53	544.38	425.41	344.52	361.15	406.32	380.37	368.67	428.52	469.88	481.44	444.74	422.84	398.95	440.66	364.52	346.50	311.99	297.67	246.70	309.59	441.83	312.44	310.56	265.71	357.57	352.17	287.58	298.67	241.84	148.20	203.31	172.65	189.71	181.56	175.75	221.02	189.81	248.75	204.33	203.52	283.89	298.20	323.75	264.25	283.01	267.83	281.11	232.25	321.78	300.68	230.32	214.12	250.75	297.76	250.89	211.42	291.47	252.32	218.13	168.53	187.34	197.63	193.61	142.20	148.93	192.65	146.53	170.36	160.37	128.86	159.23	137.35	133.48	139.67	133.07	86.45	98.31
Short-term debt			10.14					28.14	20.58	42.14				19.49			15.03					224.90				23.68	0.00	0.00	0.00	24.95	23.23	23.23	1,067.08	5.57	5.57	987.89	965.78	1,028.29	0.00	0.00	0.00	224.90	224.68	224.46	224.24	224.24	0.00	0.00	0.00	931.96	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
Current portion of long-term debt																										0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,067.08	1,025.22	1,054.41	987.89	965.78	1,028.29	0.00	0.00	0.00	162.49	0.00	0.00	0.00	1,065.38	0.00	0.00	0.00	931.96	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	330.83	83.71	66.62	169.96	67.87	71.47	28.13	35.26	28.68	16.96	60.36	41.44	78.92	68.90	407.76	398.95	561.13	306.16	509.82	168.19	66.32	135.46	65.34	58.79	59.19	98.35	51.82	110.23	43.47	148.67	277.60	169.09	91.21	170.48	43.95	30.58	34.45	73.09	37.27	36.54	24.39	24.08	25.87	25.78	28.34	23.07	24.69	30.71	28.91	24.00	25.29	21.29	28.15	27.32	159.38	153.35	166.37	157.02	28.21	47.77	71.74	29.82	18.66	2.85	17.58	17.56	2.55	6.10	56.26	57.62	68.38	75.27	36.63	21.76	25.54	22.99	33.48	24.42	29.56	31.42	36.11
Total non-current liabilities +	2,743.90	2,565.72	2,755.87	3,410.99	3,484.34	2,694.00	2,683.88	2,672.72	2,575.19	2,508.10	2,575.38	2,486.19	2,471.17	2,697.96	2,731.57	2,641.39	2,815.73	3,092.37	3,118.29	3,017.49	2,930.69	2,750.61	2,816.41	2,962.99	2,713.68	2,996.61	3,030.00	3,017.54	3,028.72	2,890.22	2,762.98	2,530.40	2,233.99	2,068.77	2,151.07	2,117.43	2,103.42	2,217.86	2,019.98	2,032.59	2,109.65	1,846.83	2,042.00	1,971.88	1,959.30	1,999.02	2,006.08	1,990.24	1,650.42	1,644.90	1,445.88	1,437.86	1,370.58	1,301.90	1,098.59	1,048.00	956.97	912.40	1,087.31	1,006.93	1,009.94	940.22	873.31	765.84	858.07	727.00	1,022.97	726.94	654.59	708.55	677.34	700.16	915.42	821.57	816.69	789.05	725.58	710.36	716.47	604.16	497.97
Long-term debt	1,254.33	1,243.40	1,264.34	1,951.25	1,874.03	963.46	903.35	915.36	933.51	914.02	966.51	913.79	933.46	1,081.35	1,409.51	1,527.22	1,380.57	1,651.57	1,760.34	1,769.87	1,911.47	1,933.85	2,072.98	2,135.44	1,994.04	1,924.67	1,954.47	1,893.14	1,865.92	279.16	1,053.25	1,217.63	1,067.08	1,025.22	1,054.41	987.89	965.78	1,028.29	1,016.08	1,061.48	1,117.19	857.28	972.44	981.18	942.12	1,065.38	1,070.32	1,123.48	854.40	931.96	757.59	743.52	700.99	647.07	501.55	444.75	377.27	366.22	389.58	381.90	387.60	303.47	242.10	215.66	202.16	151.83	350.48	213.62	133.43	162.44	265.58	280.75	487.53	453.99	494.61	424.25	329.25	307.26	369.85	343.73	229.12
Capital lease obligations	48.79	49.34	50.85	52.78	56.84	54.99	121.81	93.23	28.92	33.00	36.82	40.91	46.43	51.51	53.92	52.09	55.57	60.19	67.11	71.64	72.69	76.52	80.20	85.28	91.27	93.07	98.29	104.10	106.39	0.00	0.00	0.00
Other non-current liabilities																										0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total liabilities	3,510.95	3,119.81	3,245.29	4,014.52	4,202.48	3,304.59	3,205.55	3,352.20	3,342.38	3,204.17	3,308.81	3,356.95	3,505.52	3,590.00	3,718.64	3,600.06	3,870.63	3,839.18	4,014.26	3,545.67	3,315.94	3,183.74	3,147.28	3,331.37	3,220.00	3,412.82	3,425.07	3,393.48	3,487.91	3,453.42	3,392.87	3,032.00	2,619.31	2,432.08	2,449.31	2,365.20	2,371.70	2,508.72	2,266.48	2,311.43	2,330.88	2,350.56	2,516.89	2,451.73	2,508.88	2,364.75	2,437.26	2,367.95	2,059.49	1,992.34	1,835.64	1,763.77	1,762.29	1,657.61	1,540.96	1,445.48	1,450.43	1,403.59	1,421.13	1,339.29	1,474.77	1,281.15	1,142.98	959.73	1,075.13	944.56	1,221.91	876.85	859.77	958.83	892.24	945.79	1,112.42	972.19	1,001.47	949.39	892.54	874.45	879.12	722.05	632.42

Total stockholders' equity +	2,049.91	2,220.05	2,708.24	2,693.63	2,881.29	2,810.99	2,878.61	2,830.63	2,982.22	3,031.65	3,852.36	3,823.04	3,779.65	3,401.06	2,889.93	2,681.50	2,328.51	2,066.15	1,735.37	1,861.80	1,410.60	925.40	979.12	1,030.68	1,152.34	2,453.31	2,534.06	2,641.25	2,737.26	2,817.25	2,525.76	2,650.53	1,567.22	1,542.89	1,561.63	1,647.73	1,611.83	1,578.46	1,648.94	1,633.36	1,741.46	1,858.66	1,985.81	1,977.08	1,953.52	2,021.35	2,000.47	2,016.47	1,831.65	1,716.38	1,588.79	1,535.24	1,441.51	1,418.65	1,358.45	1,370.65	1,376.57	1,331.60	1,146.96	1,115.88	1,053.95	1,300.57	1,308.71	1,060.68	1,049.11	1,039.29	716.46	732.63	739.32	755.01	766.09	714.16	638.62	627.36	607.67	577.19	555.44	536.61	534.17	509.25	490.42
Common stock and paid-in capital	4,197.60	4,198.72	4,238.62	4,215.22	4,159.36	4,099.97	4,145.58	4,163.15	4,236.78	4,295.22	4,310.44	4,326.50	4,406.38	4,402.71	4,273.59	4,312.41	4,307.96	4,319.77	4,333.18	4,312.48	4,310.63	4,325.40	4,321.30	4,302.94	4,351.95	4,244.34	4,218.58	4,208.35	4,191.50	4,205.49	4,132.06	4,135.00	2,885.09	2,806.89	2,755.62	2,724.24	2,650.27	2,584.85	2,575.20	2,469.68	2,444.18	2,402.68	2,315.79	2,152.51	2,057.22	2,056.93	2,025.55	2,026.56	1,819.51	1,741.01	1,653.72	1,606.97	1,548.85	1,518.52	1,407.71	1,403.18	1,360.33	1,334.76	1,082.15	1,071.40	1,039.95	1,045.93	1,032.46	772.37	740.25	742.08	497.13	490.46	481.51	474.05	457.93	453.14	440.12	410.15	398.15	382.35	367.99	-126.83	-111.67	324.14	313.03
Retained earnings	-2,147.70	-1,978.67	-1,530.38	-1,521.60	-1,278.07	-1,288.98	-1,266.97	-1,332.52	-1,254.56	-1,263.57	-458.09	-503.46	-626.73	-1,001.65	-1,383.66	-1,630.91	-1,979.45	-2,253.62	-2,597.81	-2,450.68	-2,900.03	-3,399.99	-3,342.19	-3,272.26	-3,199.61	-1,791.04	-1,684.51	-1,567.11	-1,454.24	-1,388.24	-1,606.30	-1,484.47	-1,317.87	-1,264.00	-1,194.00	-1,076.51	-1,038.44	-1,006.39	-926.26	-836.32	-702.72	-544.02	-329.98	-175.42	-103.70	-35.59	-25.09	-10.09	12.14	-24.64	-64.94	-71.73	-107.35	-99.87	-49.25	-32.53	16.23	-3.16	64.81	44.49	14.00	254.64	276.25	288.31	308.86	297.21	219.33	242.17	257.81	280.96	308.16	261.02	198.50	217.21	209.52	194.83	187.45	663.44	645.83	185.11	177.38
Common shares outstanding	153	153	155	156	156	161	161	161	164	164	166	167	168	163	168	169	168	162	162	165	161	161	158	158	157	157	155	157	155	155	152	135	124	124	121	123	121	121	117	115	113	113	110	111	109	109	108	107	104	104	103	102	101	101	100	100	98	98	92	92	91	91	83	89	80	88	79	79	78	78	78	78	77	77	76	75	74	74	73	73	71

Balance Sheet - VERMILION ENERGY INC. (VET)

Balance Sheet - VERMILION ENERGY INC. (VET)