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 +	445.20	368.03	332.19	186.60	253.52	291.32	208.48	280.32	266.90	356.65	494.19	626.12	636.12	437.10	546.47	391.09	270.67	223.61	89.56	491.66
Cash and cash equivalents	445.20	368.03	332.19	186.60	253.52	291.32	208.43	279.46	266.59	356.65	494.19	476.49	478.20	437.10	546.47	391.09	270.67	223.61	89.56	206.26
Short-term investments							0.04	0.86	0.31	0.00	0.00	149.62	157.92	0.00	0.00	0.00				285.40
Accounts receivable, net	322.19	273.49	286.25	219.07	174.70	185.25	126.20	125.70	143.28	112.15	114.59	162.55	184.95	201.36	185.89	234.05	189.16	600.47	527.70	376.09
Inventories				2.51	73.61	0.00	54.13	-0.86	-0.31	2.55	4.99	1.86	1.04	2.48	18.07	25.33	25.76	32.20	29.93	3.66
Other current assets	38.93	68.17	79.40	52.40	101.33	25.56	49.71	45.77	41.77	41.43	70.26	53.38	71.87	163.17	98.46	90.39	79.97	94.03	80.09	52.49
Total current assets	806.31	709.68	697.84	460.59	529.54	502.12	438.47	450.93	451.64	522.78	684.04	694.27	743.65	804.11	944.24	740.85	565.56	950.31	727.27	923.90
Total non-current assets +	1,891.32	1,887.40	1,858.20	1,928.75	1,796.49	1,996.15	2,158.26	1,896.80	1,911.19	1,724.16	1,727.92	2,006.43	1,800.63	2,582.47	2,638.11	2,851.17	3,213.97	4,120.03	4,725.08	3,366.29
Property, plant and equipment, net	1,665.14	1,767.50	1,742.08	1,839.46	1,761.84	1,782.96	1,872.64	1,826.75	1,805.99	1,651.61	1,603.01	1,735.38	1,528.29	1,485.88	2,331.33	2,527.08	2,863.71	3,419.59	3,244.69	2,212.46
Goodwill						0.00	7.16		0.00	0.00	45.11	62.15	63.23	62.94	62.22	62.49	78.64	366.22	1,089.76	822.56
Intangible assets	3.26	3.63	4.11	4.47	3.47	3.81	3.85	1.40	0.00	0.00	0.78	0.70	0.62	0.49	0.53	0.64	79.41	381.76	29.24	27.71
Long-term investments								0.20	0.66	0.00	26.61	149.62	157.92	167.60	175.66	187.03
Other non-current assets
Total assets	2,697.64	2,597.08	2,556.04	2,389.34	2,326.03	2,498.28	2,596.73	2,347.73	2,362.84	2,246.94	2,411.95	2,700.70	2,544.28	3,386.58	3,582.35	3,592.02	3,779.53	5,070.34	5,452.35	4,290.19

Total current liabilities +	299.68	304.42	448.62	297.96	278.28	279.31	284.96	191.49	265.64	186.40	210.91	225.61	190.22	453.05	396.18	367.80	368.49	672.80	678.98	613.38
Accounts payable	134.29	144.79	134.55	135.27	87.96	50.02	69.06	54.81	81.30	60.21	65.37	83.40	72.60	92.40	147.04	159.38	155.46	346.24	382.77	240.07
Short-term debt	70.44	69.17	110.95	89.11	98.61	142.25	153.52	47.25	109.86	67.57	71.64	28.14	20.38	16.61	7.88	10.18	12.42	93.54	74.85	25.89
Current portion of long-term debt	9.64	9.19	48.29	38.20	42.87	90.65	99.73	47.25	109.86	67.57	73.11	28.71
Deferred revenue
Other current liabilities	77.84	75.54	168.41	63.13	83.44	78.90	50.82	75.49	59.07	48.49	58.80	93.46	76.87	332.74	239.96	198.24	200.61	233.02	221.37	199.65
Total non-current liabilities +	818.05	772.90	606.42	574.67	400.28	474.62	612.18	538.46	529.81	778.73	922.08	821.61	829.95	1,514.12	1,736.63	1,938.58	1,983.58	2,904.27	2,662.88	2,091.06
Long-term debt	298.35	305.97	313.43	225.88	262.14	258.91	306.12	393.06	385.77	558.40	677.70	523.23	545.78	1,002.62	1,147.44	1,347.75	1,348.32	1,968.50	1,725.54	1,454.47
Capital lease obligations	321.76	345.97	178.85	205.60	105.94	152.61	205.61
Other non-current liabilities	2.66	3.33	4.89	95.23	0.98	104.89	190.47	39.54	40.69	52.99	51.42	38.11	18.30	5.03	170.58	176.19
Total liabilities	1,117.72	1,077.32	1,055.04	872.63	678.56	753.93	897.14	729.95	795.44	965.13	1,132.99	1,047.22	1,020.17	1,967.17	2,132.81	2,306.38	2,352.07	3,577.07	3,341.86	2,704.44

Total stockholders' equity +	1,579.91	1,519.77	1,501.00	1,516.71	1,647.47	1,740.50	1,699.59	1,617.78	1,567.39	1,281.81	1,278.96	1,653.47	1,524.11	1,393.39	1,449.54	1,285.64	1,427.46	1,170.65	1,846.57	1,525.95
Common stock and paid-in capital	1,181.00	1,151.68	1,188.55	1,193.42	1,236.40	1,275.97	1,254.22	1,234.75	1,214.49	958.96	874.66	872.20	937.88	917.08	926.90	892.94	907.66	735.14	777.02	773.16
Retained earnings	398.91	368.09	312.45	323.29	411.07	464.52	445.37	383.03	352.91	322.85	404.30	781.28	586.23	476.31	522.64	392.71	519.81	435.51	1,069.55	752.78
Common shares outstanding	148	155	151	151	150	150	150	147	145	112	105	105	105	104	105	104	106	91	96	90

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 +	501.27	445.20	338.03	319.74	369.99	368.03	324.12	275.07	323.85	332.19	168.37	182.65	169.18	186.60	162.27	260.60	229.74	253.52	237.55	315.19	270.38	291.32	259.33	220.49	211.73	262.60	286.45	261.40	220.71	280.32	326.06	289.37	274.66	266.90	356.89	390.44	537.73	356.65	482.11	492.19	488.18	494.19	468.94	500.06	415.30	626.12	699.12	654.33	625.81	636.12	641.38	2,275.89	625.65	437.10	753.11	649.50	620.45	546.47	375.36	414.19	440.53	391.09	325.48	270.00	222.18	270.67	415.45	261.93	251.59	223.61	35.76	23.15	176.12	89.56	50.44	106.39	202.71	491.66	127.79	38.28	37.83
Cash and cash equivalents	501.27	445.20	338.03	319.74	369.99	368.03	324.12	275.07	323.85	332.19	168.37	182.65	169.18	186.60	162.27	260.60	229.74	253.52	237.55	315.19	270.38	291.32	259.33	220.49	211.73	262.56	286.34	261.14	220.02	279.46	325.09	288.49	273.99	266.59	356.89	390.44	537.73	356.65	482.11	492.19	488.18	494.19	468.94	500.06	415.30	476.49	546.53	501.46	470.08	478.20	480.18	513.53	625.65	437.10	583.79	649.50	620.45	546.47	375.36	414.19	440.53	391.09	325.48	270.00	212.18	270.67	410.51	261.93	251.59	223.61	35.76	23.15	176.12	89.56	50.44	96.39	183.13	206.26	127.79	38.28	37.83
Short-term investments																										0.04	0.11	0.25	0.69	0.86	0.97	0.88	0.67	0.31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	149.62	152.59	152.88	155.73	157.92	161.20	1,762.36	0.00	0.00	169.32	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00	10.00		4.95									10.00	19.58	285.40
Accounts receivable, net	230.11	322.19	383.52	369.65	293.90	273.49	283.77	293.67	225.81	286.25	312.92	262.39	218.75	219.07	258.84	192.46	171.53	174.70	165.26	169.15	176.57	185.25	214.39	213.85	169.98	126.20	177.84	177.30	180.21	125.70	158.74	157.43	122.21	143.28	138.47	129.17	89.69	112.15	151.42	76.10	64.44	114.59	146.16	163.98	147.70	135.30	208.20	225.24	188.22	184.17	179.07	198.98	178.36	201.36	258.35	241.57	266.76	185.89	237.81	232.71	225.42	234.05	224.38	214.54	187.12	180.67	218.56	247.27	443.70	600.47	576.88	512.74	413.09	527.70	463.51	385.45	393.02	376.09	299.98	284.28	233.88
Inventories							33.51		0.00			0.00	2.51	2.51	2.51	2.51	72.93	73.61	98.38	71.28	65.58	0.00		42.13	52.37	54.13	-0.11	-0.25	-0.69	-0.86	-0.97	-0.88	-0.67	-0.31	1.60	2.54	2.48	2.55	4.40	4.60	4.55	4.99	5.02	6.65	2.11	1.86	2.43	2.66	1.89	1.04	3.42	4.69	2.59	2.48	15.32	15.70	16.61	18.07	21.60	21.85	23.74	25.33	25.29	25.81	25.11	25.76	26.86	28.83	31.75	32.20	36.69	36.45	35.40	29.93	6.43	8.77	36.79	3.66	3.44	3.51	3.50
Other current assets	87.91	38.93	76.69	71.01	72.32	68.17	86.05	32.64	34.52	79.40	73.68	66.97	33.92	52.40	55.01	32.35	102.45	101.33	105.17	21.21	23.27	25.56	24.70	18.13	20.41	21.37	48.17	51.49	50.41	45.77	46.10	48.79	45.34	41.77	34.41	32.37	28.00	41.43	41.09	32.30	70.21	70.26	53.40	43.08	35.72	53.38	51.96	41.81	46.52	71.87	76.20	56.92	57.86	163.17	105.87	100.16	88.28	210.21	113.86	78.57	77.92	90.39	94.13	84.70	84.97	79.97	109.83	113.52	238.78	94.03	148.38	162.20	78.24	80.09	92.83	50.83	55.60	52.49	87.14	58.11	59.48
Total current assets	819.29	806.31	798.24	760.40	736.21	709.68	693.94	601.37	584.18	697.84	554.98	512.01	421.85	460.59	476.12	485.40	503.73	529.54	507.98	505.55	470.22	502.12	498.43	452.48	402.12	410.13	512.35	489.94	450.64	450.93	529.94	496.71	441.53	451.64	531.36	554.51	657.89	522.78	679.01	645.28	647.25	684.04	696.42	733.04	620.27	694.27	829.07	818.27	752.39	743.65	738.87	774.12	864.46	804.11	963.34	1,006.93	992.11	944.24	748.63	757.23	767.61	740.85	669.28	595.05	528.78	565.56	765.75	649.19	965.82	950.31	761.02	698.08	702.85	727.27	613.21	551.45	651.33	923.90	514.91	380.66	331.19
Total non-current assets +	1,748.80	1,891.32	1,833.65	1,912.16	1,898.82	1,887.40	1,967.21	1,995.57	2,029.64	1,858.20	1,879.78	1,911.84	1,947.48	1,928.75	1,879.38	1,728.25	1,803.64	1,796.49	1,839.32	1,912.16	1,951.53	1,996.15	2,007.05	2,032.19	2,112.03	2,186.60	2,101.17	2,130.29	2,156.68	1,896.80	1,848.54	1,870.13	1,897.62	1,911.19	1,835.13	1,807.05	1,774.40	1,724.16	1,752.54	1,669.09	1,667.14	1,727.92	2,211.58	2,201.16	2,028.05	2,006.43	1,915.88	1,882.85	1,807.61	1,800.63	1,773.03	1,700.63	1,801.87	2,582.47	2,748.62	2,681.87	2,672.83	2,638.11	2,803.38	2,803.41	2,809.46	2,851.17	2,975.98	3,011.53	3,202.16	3,213.97	3,205.34	3,373.95	4,096.87	4,120.03	5,058.48	5,036.36	4,885.12	4,725.08	3,932.83	3,715.70	3,508.44	3,366.29	3,195.04	1,499.93	1,411.66
Property, plant and equipment, net		1,665.14	1,704.25	1,768.55	1,762.10	1,767.50	1,849.57				1,756.52	1,608.99	1,626.15	1,839.46	1,817.19	1,539.17	1,610.05	1,761.84	1,804.07	1,860.66	1,759.09	1,782.96	1,776.01	1,779.42	1,809.92	1,872.64	1,797.79	1,804.36	1,818.07	1,826.75	1,771.55	1,784.31	1,802.23	1,805.99	1,734.16	1,711.40	1,687.84	1,651.61	1,649.48	1,581.96	1,586.87	1,603.01	1,934.32	1,919.97	1,760.38	1,735.38	1,640.19	1,604.19	1,521.62	1,528.29	1,501.68	1,426.37	1,532.73	1,485.88	2,431.83	2,359.29	2,361.69	2,331.33	2,473.75	2,475.31	2,489.22	2,527.08	2,630.78	2,665.56	2,851.52	2,863.71	2,856.33	2,823.22	3,419.35	3,419.59	3,607.67	3,536.05	3,394.77	3,244.69	2,751.84	2,537.40	2,341.55	2,212.46	2,046.49	1,094.30	1,019.83
Goodwill																						0.00	0.00		0.00	7.16	6.64	6.76			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	45.11	45.11	45.11	45.11	61.65	62.29	61.34	62.15	62.84	63.83	63.34	63.23	62.82	61.75	61.73	62.94	62.77	62.25	62.67	62.22	62.34	62.90	62.96	62.49	79.09	76.13	77.77	78.64	78.22	77.52	365.64	366.22	1,077.41	1,084.71	1,087.90	1,089.76	835.07	828.23	824.14	822.56	805.71	105.01	106.25
Intangible assets	3.13	3.26	3.37	3.51	3.56	3.63	3.84	3.88	3.97	4.11	4.53	4.30	4.39	4.47	4.34	3.12	3.34	3.47	12.54	3.68	3.76	3.81	3.72	3.65	3.68	11.00	3.70	3.83		1.40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	45.11	45.11	0.81	0.78	0.74	0.72	0.71	0.70	0.65	0.65	0.64	0.62	0.60	0.51	0.47	0.49	0.47	62.74	0.52	0.53	0.56	0.60	0.63	0.64	0.73	0.71	0.75	0.77	0.84	0.89	5.60	381.76	21.91	1,110.32	27.27	29.24	21.51	24.35	26.60	27.71	833.40	21.46	101.73
Long-term investments																													0.03	0.20	0.56	0.74	0.83	0.66				0.45				26.61	143.48	145.59	148.15	149.62	152.59	152.88	155.73	157.92	161.20	162.84	165.45	167.60	169.32	173.54	173.44	175.66	186.42	188.77	186.83	187.03	187.11	187.69
Other non-current assets
Total assets	2,568.09	2,697.64	2,631.89	2,672.56	2,635.02	2,597.08	2,661.15	2,596.94	2,613.81	2,556.04	2,434.75	2,423.85	2,369.33	2,389.34	2,355.50	2,213.65	2,307.37	2,326.03	2,347.30	2,417.71	2,421.75	2,498.28	2,505.47	2,484.67	2,514.15	2,596.73	2,613.51	2,620.22	2,607.32	2,347.73	2,378.48	2,366.84	2,339.15	2,362.84	2,366.49	2,361.56	2,432.29	2,246.94	2,431.55	2,314.37	2,314.39	2,411.95	2,908.00	2,934.20	2,648.32	2,700.70	2,744.96	2,701.11	2,560.00	2,544.28	2,511.91	2,474.75	2,666.33	3,386.58	3,711.96	3,688.81	3,664.94	3,582.35	3,552.01	3,560.64	3,577.07	3,592.02	3,645.26	3,606.57	3,730.95	3,779.53	3,971.09	4,023.14	5,062.69	5,070.34	5,819.49	5,734.45	5,587.97	5,452.35	4,546.04	4,267.15	4,159.77	4,290.19	3,709.95	1,880.59	1,742.85

Total current liabilities +	281.06	299.68	314.12	347.96	323.40	304.42	303.22	300.17	348.03	448.62	390.28	382.71	288.03	297.96	330.48	232.73	256.99	278.28	258.28	274.98	218.43	279.31	276.54	286.72	279.55	284.96	312.41	332.63	248.82	191.49	199.92	198.34	182.61	265.64	262.54	253.93	200.46	186.40	268.54	190.81	180.79	210.91	226.14	237.09	186.25	225.61	253.23	257.19	176.69	190.22	197.72	197.17	268.62	453.05	373.52	350.03	380.42	396.18	316.52	346.13	335.48	367.80	374.30	377.53	350.30	368.49	497.34	478.72	608.24	672.80	651.18	830.87	617.84	678.98	589.92	483.19	437.34	613.38	400.32	279.96	248.63
Accounts payable	138.41	134.29	147.40	172.26	159.84	144.79	142.40	144.83	120.38	134.55	142.22	145.94	134.36	135.27	131.90	99.72	97.53	87.96	75.16	70.11	55.15	50.02	66.32	71.40	90.43	69.06	79.12	76.54	63.85	54.81	62.84	69.62	71.72	81.30	91.41	86.60	74.71	60.21	127.73	48.01	41.37	65.37	75.78	98.80	80.11	83.40	117.28	157.55	96.37	72.60	75.04	91.84	100.55	92.40	164.11	156.74	145.63	73.92	145.11	148.14	126.36	159.38	165.48	163.98	135.99	155.46	177.12	165.34	271.97	346.24	344.09	324.96	321.60	382.77	261.57	268.88	210.69	240.07	208.40	138.01	115.31
Short-term debt	73.51	70.44	67.47	70.94	72.95	69.17	69.05	66.68	63.86	110.95	69.94	149.83	92.86	89.11	134.36	87.53	126.05	98.61	97.88	121.26	86.80	142.25	125.56	135.05	143.90	153.52	214.15	225.93	158.37	47.25	46.78	46.15	46.49	109.86	108.61	107.21	67.72	67.57	70.91	71.79	71.79	71.64	71.64	71.50	32.03	28.14	24.39	20.51	20.51	20.38	20.38	5.25	10.25	16.61	13.12	13.00	13.00	7.88	7.88	7.76	9.64	10.18	10.85	11.40	11.83	12.42	13.14	11.15	93.64	93.54	93.54	163.66	54.30	74.85	25.98	26.17	25.99	25.89	14.73	6.32	6.44
Current portion of long-term debt	9.39	9.64	9.64	9.41	9.41	9.19	9.19	8.97	8.97	48.29	8.75	38.50	38.45	38.20	38.15	8.13	43.12	42.87	42.83	70.49	36.48	90.65	73.40	82.03	90.84	99.73	108.47	117.03	47.89	47.25	46.78	46.15	46.49	109.86	108.69	515.64	67.72	68.32	70.91	71.79		73.11				28.71
Deferred revenue
Other current liabilities	55.34	77.84	68.16	66.14	90.61	75.54	64.54	71.46	142.94	168.41	159.10	63.33	49.26	63.13	41.77	39.09	27.85	83.44	75.23	74.35	66.87	78.90	74.86	69.74	33.85	50.82	8.33	18.92	16.85	75.49	70.83	66.65	52.76	59.07	52.10	51.65	45.97	48.49	48.10	47.62	54.88	58.80	53.61	53.51	63.12	93.46	79.48	58.05	45.30	70.20	64.81	63.56	60.44	276.30	182.34	169.58	189.09	276.59	151.78	181.72	189.89	196.42	194.91	192.97	198.86	196.94	190.95	214.52	199.33	233.02	213.56	246.57	213.41	199.82	238.11	188.15	190.69	199.65	177.19	135.63	126.88
Total non-current liabilities +	730.18	818.05	742.89	755.82	766.36	772.90	787.36	799.97	798.96	606.42	513.96	509.21	565.58	574.67	543.17	449.14	457.64	400.28	419.36	442.66	491.90	474.62	519.87	539.88	582.21	608.72	622.08	639.20	728.66	538.46	546.39	566.11	567.52	529.81	592.24	610.00	739.79	778.73	825.83	858.37	883.86	922.08	1,008.58	1,021.78	807.07	821.61	814.28	822.00	825.30	829.95	827.13	851.78	992.54	1,514.12	1,760.85	1,758.79	1,754.80	1,736.63	1,780.71	1,844.60	1,936.10	1,938.58	1,917.29	1,903.55	1,967.31	1,983.58	1,998.20	2,077.39	2,800.05	2,904.27	2,799.54	2,606.63	2,776.58	2,662.88	2,144.66	2,062.02	2,076.86	2,091.06	1,758.46	816.13	789.27
Long-term debt	294.37	298.35	297.83	302.20	301.70	305.97	305.49	309.66	309.20	313.43	218.51	222.47	222.01	225.88	225.43	258.98	258.50	262.14	261.67	265.22	299.56	258.91	283.55	304.83	303.58	306.12	304.93	307.46	381.32	393.06	401.27	412.85	420.88	385.77	395.35	408.25	541.66	558.40	607.50	638.99	659.95	689.69	704.57	722.52	514.27	523.23	529.28	538.25	540.64	545.78	548.20	543.34	687.46	1,002.62	1,159.96	1,167.91	1,167.49	1,147.44	1,163.91	1,239.89	1,346.47	1,347.75	1,346.70	1,347.99	1,347.01	1,348.32	1,347.40	1,348.71	1,912.36	1,968.50	1,815.08	1,697.80	1,835.88	1,725.54	1,444.65	1,386.01	1,420.76	1,454.47	1,262.10	437.97	438.26
Capital lease obligations	322.00	321.76	314.99	331.64	344.69	345.97	353.26	360.66	369.24	178.85	190.65	186.84	199.59	205.60	215.02	143.25	153.97	105.94	119.47	127.70	138.90	152.61	165.12	178.01	190.47	205.61	217.60	233.18	246.79
Other non-current liabilities	2.64	2.66	2.82	2.97	3.28	3.33	3.19	3.05	2.70	4.89	60.17	55.70	100.81	95.23	53.45	103.74	112.90	0.98	0.72	2.60	91.68	104.89	117.92	131.27	173.70	190.47	203.77	220.02	239.97	39.54	42.38	46.70	38.10	40.69	42.74	46.93	49.94	52.99	44.43	52.83	49.85	51.42	46.41	41.41	45.75	38.11	17.59	11.30	13.75	18.30	18.27	19.84	14.98	5.03	144.63	144.07	163.21	170.58	174.27	171.89	173.32	176.19	170.94	170.91
Total liabilities	1,011.23	1,117.72	1,057.01	1,103.79	1,089.76	1,077.32	1,090.58	1,100.15	1,146.99	1,055.04	904.23	891.92	853.61	872.63	873.64	681.86	714.62	678.56	677.64	717.65	710.33	753.93	796.41	826.60	861.76	893.69	934.49	971.83	977.48	729.95	746.31	764.45	750.13	795.44	854.78	863.93	940.25	965.13	1,094.37	1,049.18	1,064.65	1,132.99	1,234.72	1,258.87	993.31	1,047.22	1,067.51	1,079.19	1,001.99	1,020.17	1,024.84	1,048.95	1,261.16	1,967.17	2,134.37	2,108.82	2,135.22	2,132.81	2,097.23	2,190.73	2,271.58	2,306.38	2,291.58	2,281.08	2,317.61	2,352.07	2,495.54	2,556.12	3,408.29	3,577.07	3,450.72	3,437.51	3,394.41	3,341.86	2,734.57	2,545.21	2,514.20	2,704.44	2,158.77	1,096.09	1,037.90

Total stockholders' equity +	1,556.86	1,579.91	1,574.88	1,568.78	1,545.27	1,519.77	1,570.57	1,496.79	1,466.82	1,501.00	1,530.52	1,531.93	1,515.72	1,516.71	1,481.85	1,531.79	1,592.75	1,647.47	1,669.66	1,700.06	1,707.46	1,740.50	1,705.49	1,654.70	1,649.07	1,699.59	1,679.02	1,648.40	1,629.84	1,617.78	1,632.17	1,602.39	1,589.02	1,567.39	1,511.71	1,497.64	1,492.04	1,281.81	1,337.18	1,265.19	1,249.74	1,278.96	1,673.29	1,675.33	1,655.01	1,653.47	1,677.44	1,621.92	1,558.00	1,524.11	1,487.06	1,425.80	1,405.17	1,393.39	1,551.32	1,579.99	1,529.73	1,449.54	1,454.78	1,369.91	1,305.49	1,260.60	1,329.42	1,302.02	1,413.33	1,405.26	1,475.55	1,467.02	1,321.43	1,170.65	2,072.52	2,021.82	1,925.58	1,846.57	1,731.38	1,648.79	1,577.04	1,525.95	1,407.88	784.50	704.95
Common stock and paid-in capital	1,171.35	1,181.00	1,184.23	1,200.22	1,174.11	1,151.68	1,222.60	1,178.34	1,180.66	1,188.55	1,189.74	1,206.71	1,197.60	1,193.42	1,161.28	1,192.45	1,223.71	1,236.40	1,232.60	1,243.95	1,239.37	1,275.97	1,245.01	1,218.59	1,218.34	1,254.22	1,241.61	1,242.65	1,240.93	1,234.75	1,235.39	1,232.74	1,237.14	1,214.49	1,209.39	1,197.60	1,185.60	958.96	959.91	899.38	873.27	874.66	865.12	877.04	854.09	872.20	904.12	924.19	918.05	937.88	937.33	920.66	927.25	917.08	903.44	946.98	941.36	926.90	948.89	910.03	886.93	867.90	886.90	885.65	911.42	885.45	900.05	895.41	850.04	735.14	777.15	787.04	781.70	777.02	782.25	782.48	768.44	773.16	817.57	251.23	240.82
Retained earnings	385.51	398.91	390.64	368.56	371.16	368.09	347.97	318.45	286.16	312.45	340.78	325.22	318.12	323.29	320.58	339.34	369.04	411.07	437.07	456.11	468.09	464.52	460.48	436.11	430.73	445.37	437.42	405.75	388.91	383.03	396.78	369.66	351.88	352.91	302.33	300.04	306.44	322.85	377.27	365.81	376.48	404.30	808.17	798.29	800.92	781.28	773.32	697.73	639.95	586.23	549.73	505.14	477.93	476.31	647.88	633.01	588.37	522.64	505.89	459.88	418.56	392.71	442.53	416.37	501.92	519.81	575.50	571.61	471.39	435.51	1,295.37	1,234.78	1,143.88	1,069.55	949.13	866.31	808.60	752.78	590.31	533.28	464.14
Common shares outstanding	147	147	148	151	152	154	155	155	152	151	154	153	152	151	151	151	151	150	150	150	150	150	150	150	149	150	148	148	148	147	147	147	147	146	146	146	143	119	114	108	106	106	105	105	105	105	105	105	105	105	105	105	105	104	105	105	105	105	105	105	105	104	105	104	103	103	101	106	106	95	95	96	95	90	96	96	94	90	97	84	84

Balance Sheet - HELIX ENERGY SOLUTIONS GROUP INC (HLX)

Balance Sheet - HELIX ENERGY SOLUTIONS GROUP INC (HLX)