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 +	211.00	151.00	291.00	194.00	228.00	648.00	302.00	1,034.00	1,769.00	251.00	234.00	1,279.00	1,478.00	716.00	154.00	141.70	143.30	0.00	21.00	76.60
Cash and cash equivalents	211.00	151.00	273.00	164.00	228.00	648.00	302.00	1,034.00	1,116.00	248.00	229.00	1,279.00	1,478.00	716.00	154.00	141.70	143.30		21.00	76.60
Short-term investments			18.00	30.00					653.00	3.00	5.00	0.00	0.00	0.00
Accounts receivable, net	290.00	268.00	300.00	383.00	637.00	561.00	488.00	319.00	336.00	289.00	391.00	277.00	308.00	391.00	277.80	246.50	216.30		294.80	339.50
Inventories	1,652.00	1,551.00	1,421.00	1,278.00	1,048.00	1,137.00	1,131.00	479.00	473.00	499.00	630.00	770.00	759.00	914.00	311.20	198.40	194.80		350.00	319.20
Other current assets	112.00	185.00	141.00	135.00	136.00	183.00	152.00	712.00	722.00	1,721.00	51.00	58.00	108.00	152.00	21.10	149.10	143.30		27.30	58.80
Total current assets	2,265.00	2,155.00	2,135.00	1,960.00	2,049.00	2,529.00	2,073.00	2,544.00	2,639.00	2,738.00	1,301.00	2,381.00	2,653.00	2,173.00	769.00	735.70	697.70		693.10	794.10
Total non-current assets +	3,952.00	3,883.00	3,999.00	4,346.00	3,938.00	4,039.00	3,195.00	2,098.00	2,225.00	3,697.00	3,771.00	2,684.00	3,046.00	3,338.00	888.40	362.20	420.10		1,030.30	1,029.30
Property, plant and equipment, net				2,531.00	2,542.00	2,562.00	2,715.00	1,800.00	2,000.00	1,969.00	3,447.00	2,342.00	2,474.00	2,862.00	554.50	315.50			848.90	864.60
Goodwill						201.00	208.00	176.00	198.00	223.00	244.00	272.00	300.00	326.00					12.70	64.10
Intangible assets	214.00	244.00	243.00	250.00	217.00	201.00	208.00	176.00	198.00	223.00	244.00	272.00	300.00	326.00	313.30	246.50	216.30		67.90	64.10
Long-term investments
Other non-current assets
Total assets	6,217.00	6,038.00	6,134.00	6,306.00	5,987.00	6,568.00	5,268.00	4,642.00	4,864.00	4,950.00	5,072.00	5,065.00	5,699.00	5,511.00	1,657.40	1,097.90	1,117.80	1,723.40	1,723.40	1,823.40

Total current liabilities +	919.00	874.00	753.00	850.00	822.00	805.00	702.00	300.00	353.00	564.00	548.00	366.00	363.00	467.00	280.90	252.30	209.00		448.20	411.90
Accounts payable	481.00	499.00	461.00	415.00	438.00	356.00	342.00	133.00	165.00	136.00	159.00	160.00	164.00	189.00	201.00	134.70	108.00		234.90	208.20
Short-term debt	162.00	124.00	62.00	94.00	44.00	97.00	76.00	22.00	22.00	166.00	166.00	18.00	18.00	40.00	6.00	4.30	1.70		9.20	14.70
Current portion of long-term debt	90.00	100.00	38.00	74.00	18.00	58.00	38.00	22.00	17.00	166.00	16.00	18.00
Deferred revenue
Other current liabilities	276.00	238.00	224.00	323.00	310.00	350.00	277.00	140.00	242.00	321.00	126.00	219.00	215.00	156.00	9.50	14.80	16.90		44.00	40.40
Total non-current liabilities +	3,849.00	3,373.00	3,401.00	3,053.00	3,123.00	3,892.00	3,650.00	3,480.00	3,501.00	3,267.00	3,369.00	2,911.00	2,899.00	2,162.00	624.20	1,475.60	1,522.00		845.60	974.20
Long-term debt	3,132.00	2,759.00	2,786.00	2,464.00	2,558.00	3,263.00	2,988.00	3,139.00	3,130.00	2,888.00	2,910.00	2,375.00	2,395.00	1,605.00	421.40	420.70			475.60	534.10
Capital lease obligations	170.00	131.00	127.00	130.00	81.00	80.00	100.00
Other non-current liabilities	82.00	76.00	87.00	436.00	98.00	453.00	114.00	17.00	18.00	32.00	316.00	332.00	300.00	335.00
Total liabilities	4,768.00	4,247.00	4,154.00	3,903.00	3,945.00	4,697.00	4,352.00	3,780.00	3,849.00	3,789.00	3,962.00	3,277.00	3,262.00	2,629.00	905.10	1,727.90	1,731.00		1,293.80	1,386.10

Total stockholders' equity +	1,418.00	1,761.00	1,936.00	2,357.00	1,994.00	1,698.00	748.00	683.00	829.00	1,017.00	998.00	1,610.00	2,238.00	2,649.00	752.30	-630.00	-613.20		429.60	437.30
Common stock and paid-in capital	1,388.00	1,206.00	1,252.00	1,277.00	1,331.00	1,264.00	1,241.00	1,040.00	1,156.00	1,030.00	905.00	1,081.00	1,165.00	1,335.00	510.80	498.20	520.80	0.00	566.40	450.10
Retained earnings	30.00	555.00	684.00	1,080.00	663.00	434.00	-493.00	-357.00	-327.00	-13.00	93.00	529.00	1,073.00	1,314.00	241.50	-1,128.20	-1,134.00		-136.80	-12.80
Common shares outstanding	158	158	156	157	158	145	140	123	120	116	116	114	113	101	164	164	206	205	203	205

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-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06	Dec-05	Sep-05	Dec-04
Total cash and short-term investments +	126.00	211.00	185.00	132.00	138.00	151.00	168.00	228.00	180.00	291.00	290.00	202.00	140.00	194.00	120.00	125.00	292.00	228.00	309.00	303.00	759.00	648.00	749.00	722.00	420.00	302.00	305.00	397.00	1,068.00	1,034.00	1,736.00	1,692.00	1,729.00	1,769.00	1,711.00	305.00	267.00	251.00	205.00	191.00	155.00	234.00	149.00	210.00	1,747.00	1,279.00	1,345.00	1,375.00	1,403.00	1,478.00	1,457.00	1,389.00	1,375.00	716.00	774.40	185.90	222.70	154.00	130.60	87.10	61.80	141.70	0.00	0.00	0.00	0.00	55.70	23.30	9.20	21.00	64.90	39.70	44.50	76.60	56.20	25.90	57.30	69.00	76.70	23.80
Cash and cash equivalents	126.00	211.00	185.00	132.00	138.00	151.00	167.00	201.00	152.00	273.00	246.00	167.00	115.00	164.00	91.00	112.00	292.00	228.00	309.00	303.00	759.00	648.00	749.00	722.00	420.00	302.00	305.00	397.00	1,068.00	1,034.00	1,077.00	1,036.00	1,074.00	1,116.00	1,058.00	303.00	265.00	248.00	202.00	188.00	152.00	229.00	145.00	205.00	1,139.00	1,279.00	1,345.00	1,375.00	1,403.00	1,478.00	1,457.00	1,389.00	1,375.00	716.00	774.40	185.90	222.70	154.00	130.60	87.10	61.80	141.70					55.70	23.30	9.20	21.00	64.90	39.70	44.50	76.60	56.20	25.90	57.30	69.00	76.70	23.80
Short-term investments							1.00	27.00	28.00	18.00	44.00	35.00	25.00	30.00	29.00	13.00															659.00	656.00	655.00	653.00	653.00	2.00	2.00	3.00	3.00	3.00	3.00	5.00	4.00	5.00	608.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00
Accounts receivable, net	331.00	290.00	303.00	294.00	321.00	268.00	382.00	391.00	388.00	300.00	289.00	372.00	418.00	383.00	589.00	641.00	656.00	637.00	631.00	687.00	658.00	561.00	507.00	449.00	560.00	488.00	576.00	603.00	302.00	319.00	334.00	349.00	338.00	328.00	310.00	457.00	428.00	289.00	394.00	382.00	343.00	391.00	434.00	452.00	290.00	271.00	304.00	370.00	319.00	308.00	357.00	425.00	416.00	391.00	364.40	426.40	350.10	277.80	303.60	294.30		246.50					253.10	297.80	275.10	294.80	292.00	348.40	340.40	339.50	378.70	358.00	325.50	334.00	304.50
Inventories	1,577.00	1,652.00	1,688.00	1,685.00	1,605.00	1,551.00	1,482.00	1,424.00	1,403.00	1,421.00	1,422.00	1,400.00	1,359.00	1,278.00	1,132.00	1,106.00	1,050.00	1,048.00	1,011.00	1,020.00	1,052.00	1,137.00	1,176.00	1,174.00	1,054.00	1,131.00	1,035.00	1,097.00	486.00	479.00	475.00	451.00	470.00	473.00	459.00	506.00	510.00	499.00	558.00	566.00	616.00	630.00	715.00	780.00	754.00	770.00	778.00	754.00	754.00	759.00	734.00	749.00	850.00	914.00	1,033.10	1,124.00	404.40	311.20	217.90	214.30	213.30	198.40					313.70	344.80	391.60	350.00	325.10	334.80	351.30	319.20	296.50	333.30	347.90	312.30	307.80	285.10
Other current assets	132.00	112.00	132.00	124.00	129.00	185.00	188.00	210.00	216.00	141.00	175.00	145.00	132.00	135.00	155.00	145.00	191.00	136.00	151.00	175.00	171.00	183.00	154.00	162.00	124.00	152.00	137.00	165.00	715.00	712.00	718.00	769.00	741.00	722.00	697.00	56.00	42.00	1,721.00	48.00	68.00	63.00	51.00	91.00	95.00	657.00	64.00	86.00	87.00	91.00	114.00	156.00	91.00	69.00	152.00	50.40	99.30	22.30	26.00	32.30	50.60	54.40	149.10					24.40	37.60	28.70	27.30	54.10	54.20	55.10	58.80	56.80	63.80	56.50	64.10	73.50	55.70
Total current assets	2,166.00	2,265.00	2,308.00	2,238.00	2,193.00	2,155.00	2,219.00	2,226.00	2,159.00	2,135.00	2,132.00	2,084.00	2,024.00	1,960.00	1,967.00	2,004.00	2,189.00	2,049.00	2,102.00	2,185.00	2,640.00	2,529.00	2,586.00	2,507.00	2,158.00	2,073.00	2,053.00	2,262.00	2,571.00	2,544.00	2,604.00	2,605.00	2,623.00	2,639.00	2,524.00	1,322.00	1,245.00	2,738.00	1,202.00	1,204.00	1,174.00	1,301.00	1,385.00	1,532.00	2,840.00	2,381.00	2,508.00	2,580.00	2,567.00	2,653.00	2,704.00	2,654.00	2,710.00	2,173.00	2,222.30	1,835.60	999.50	769.00	684.40	646.30		735.70					646.90	703.50	704.60	693.10	736.10	777.10	791.30	794.10	788.20	781.00	787.20	779.40	762.50
Total non-current assets +	3,891.00	3,952.00	3,995.00	3,948.00	3,876.00	3,883.00	3,972.00	3,870.00	3,863.00	3,999.00	3,908.00	3,971.00	4,335.00	4,346.00	4,192.00	4,216.00	4,026.00	3,938.00	3,941.00	3,997.00	3,983.00	4,039.00	3,890.00	2,975.00	2,972.00	3,195.00	3,104.00	3,154.00	2,155.00	2,098.00	2,110.00	2,128.00	2,235.00	2,225.00	2,167.00	3,672.00	3,677.00	3,697.00	3,723.00	3,689.00	3,733.00	3,771.00	3,911.00	4,060.00	2,596.00	2,684.00	2,839.00	2,986.00	3,039.00	3,046.00	3,081.00	3,193.00	3,305.00	3,338.00	3,443.60	3,346.50	903.50	888.40	903.50	907.90		362.20					967.80	1,007.30	1,041.90	1,030.30	1,012.20	1,009.20	1,021.70	1,029.30	1,125.20	1,121.70	1,102.40	978.90	940.50
Property, plant and equipment, net											2,556.00	1,790.00	1,820.00	2,531.00	2,524.00	2,555.00	763.00	2,542.00	2,550.00	2,596.00	2,583.00	2,562.00	776.00	2,506.00	2,505.00	2,715.00	2,621.00	2,562.00	1,841.00	1,800.00	1,823.00	1,861.00	2,016.00	2,003.00	1,942.00	3,439.00	3,436.00	3,452.00	3,473.00	3,434.00	3,471.00	3,459.00	3,581.00	3,717.00	2,261.00	2,342.00	2,293.00	2,373.00	2,430.00	2,474.00	2,545.00	2,630.00	2,737.00	2,862.00	2,898.60	2,901.80	558.80	554.50	519.00	525.30	448.00	315.50					776.20	830.90	853.70	848.90	855.10	852.90	856.60	864.60	860.80	859.20	846.80	839.70	811.90	883.00
Goodwill											244.76		248.75									201.00	203.00	195.00	202.00	208.00	222.00	68.00	169.00	176.00	182.00	188.00	192.00	198.00	203.00	210.00	217.00	223.00	226.00	232.00	238.00	244.00	252.00	260.00	265.00	272.00	279.00	286.00	293.00	300.00	306.00	313.00	318.00	326.00	312.00	318.40	0.00												13.70	12.70	12.40	11.70	11.60	64.10	62.70	63.00	61.20	60.40		11.80
Intangible assets	208.00	214.00	221.00	227.00	243.00	244.00	247.00	246.00	243.00	243.00	245.00	246.00	249.00	250.00	251.00	242.00	229.00	217.00	214.00	206.00	201.00	201.00	203.00	195.00	202.00	208.00	222.00	231.00	169.00	176.00	182.00	188.00	192.00	198.00	203.00	210.00	217.00	223.00	226.00	232.00	238.00	244.00	252.00	260.00	265.00	272.00	279.00	286.00	293.00	300.00	306.00	313.00	318.00	326.00	312.00	318.40	307.40	313.30	303.60	294.30	372.50						54.20	57.30	57.30	67.90	54.50	53.20	52.90	64.10	62.70	63.00	61.20	60.40	60.90	65.10
Long-term investments
Other non-current assets
Total assets	6,057.00	6,217.00	6,303.00	6,186.00	6,069.00	6,038.00	6,191.00	6,096.00	6,022.00	6,134.00	6,040.00	6,055.00	6,359.00	6,306.00	6,159.00	6,220.00	6,215.00	5,987.00	6,043.00	6,182.00	6,623.00	6,568.00	6,476.00	5,482.00	5,130.00	5,268.00	5,157.00	5,416.00	4,726.00	4,642.00	4,714.00	4,733.00	4,858.00	4,864.00	4,691.00	4,994.00	4,922.00	4,950.00	4,925.00	4,893.00	4,907.00	5,072.00	5,296.00	5,592.00	5,436.00	5,065.00	5,347.00	5,566.00	5,606.00	5,699.00	5,785.00	5,847.00	6,015.00	5,511.00	5,665.90	5,182.10	1,903.00	1,657.40	1,587.90	1,554.20	1,447.30	1,097.90	1,614.70	1,614.70	1,614.70	1,614.70	1,614.70	1,710.80	1,746.50	1,723.40	1,748.30	1,786.30	1,813.00	1,823.40	1,913.40	1,902.70	1,889.60	1,758.30	1,703.00	1,595.90

Total current liabilities +	895.00	919.00	847.00	1,068.00	961.00	874.00	817.00	746.00	691.00	753.00	643.00	940.00	915.00	850.00	838.00	885.00	923.00	822.00	779.00	793.00	1,254.00	805.00	764.00	727.00	911.00	702.00	629.00	718.00	442.00	300.00	346.00	335.00	320.00	353.00	299.00	550.00	510.00	564.00	533.00	535.00	497.00	548.00	521.00	560.00	284.00	366.00	330.00	352.00	330.00	363.00	323.00	336.00	380.00	467.00	435.10	514.00	295.40	280.90	280.40	320.00	282.60	252.30					881.60	937.80	397.40	448.20	408.70	413.30	417.70	411.90	401.50	360.80	369.90	375.00	303.40	359.30
Accounts payable	419.00	481.00	433.00	500.00	478.00	499.00	492.00	457.00	398.00	461.00	370.00	437.00	410.00	415.00	426.00	508.00	490.00	438.00	394.00	375.00	378.00	356.00	303.00	322.00	280.00	342.00	246.00	297.00	150.00	133.00	155.00	131.00	146.00	165.00	155.00	201.00	198.00	136.00	162.00	159.00	152.00	159.00	179.00	203.00	139.00	160.00	139.00	154.00	161.00	164.00	141.00	129.00	162.00	189.00	164.70	5.50	206.90	201.00	204.80	213.90	186.60	134.70					183.70	201.90	204.40	234.90	180.90	186.80	182.40	208.20	188.50	193.80	184.50	195.30	157.80	196.00
Short-term debt	194.00	162.00	124.00	329.00	244.00	124.00	71.00	46.00	53.00	62.00	63.00	249.00	222.00	94.00	124.00	108.00	38.00	44.00	41.00	75.00	557.00	97.00	92.00	96.00	279.00	76.00	120.00	120.00	173.00	22.00	22.00	22.00	22.00	22.00	11.00	166.00	166.00	166.00	166.00	166.00	166.00	166.00	166.00	167.00	18.00	18.00	18.00	19.00	19.00	18.00	18.00	18.00	15.00	40.00	41.40	33.20	4.40	5.90	5.80	44.90		4.30					549.40	540.10	1.30	9.20	2.30	3.60	14.70	14.70	3.60	2.00	2.00	2.00
Current portion of long-term debt	172.00	90.00	97.00	304.00	221.00	100.00	51.00	26.00	31.00	38.00	43.00	226.00	200.00	74.00	106.00	89.00	16.00	18.00	7.00	34.00	514.00	58.00	54.00	59.00	242.00	38.00	55.00	58.00	152.00	21.00	22.00	22.00	22.00	22.00	11.00	3,052.00	166.00	16.00	166.00	166.00		16.00				18.00
Deferred revenue
Other current liabilities	282.00	276.00	290.00	261.00	245.00	247.00	232.00	234.00	228.00	224.00	199.00	237.00	249.00	323.00	249.00	248.00	356.00	310.00	304.00	311.00	291.00	350.00	364.00	291.00	334.00	277.00	392.00	444.00	164.00	140.00	125.00	216.00	179.00	242.00	194.00	174.00	136.00	307.00	205.00	210.00	179.00	115.00	176.00	190.00	148.00	225.00	215.00	218.00	190.00	225.00	93.00	125.00	133.00	156.00	200.00	452.50	37.10	14.20	254.80	260.10	43.60	101.70					141.80	187.20	188.00	197.70	223.00	219.20	216.20	187.40	202.30	157.50	171.70	168.90	145.60	163.30
Total non-current liabilities +	3,841.00	3,849.00	3,863.00	3,439.00	3,402.00	3,373.00	3,428.00	3,419.00	3,406.00	3,401.00	3,361.00	3,029.00	3,045.00	3,053.00	2,999.00	3,009.00	3,163.00	3,123.00	3,265.00	3,413.00	3,512.00	3,892.00	4,024.00	4,027.00	3,540.00	3,650.00	3,704.00	3,769.00	3,604.00	3,480.00	3,489.00	3,501.00	3,505.00	3,501.00	3,486.00	3,269.00	3,268.00	3,267.00	3,385.00	3,358.00	3,364.00	3,369.00	3,459.00	3,503.00	3,494.00	2,911.00	2,851.00	2,891.00	2,921.00	2,899.00	2,941.00	2,921.00	2,939.00	2,162.00	2,087.60	1,169.10	759.60	624.20	571.90	593.60		1,475.60					355.90	336.90	897.20	845.60	877.60	963.20	970.30	974.20	1,001.00	1,018.80	1,004.30	894.30	382.00
Long-term debt	3,124.00	3,132.00	3,136.00	2,749.00	2,753.00	2,759.00	2,767.00	2,781.00	2,780.00	2,786.00	2,788.00	2,450.00	2,458.00	2,464.00	2,463.00	2,449.00	2,567.00	2,558.00	2,675.00	2,804.00	2,901.00	3,263.00	3,424.00	3,427.00	2,954.00	2,988.00	3,067.00	3,136.00	3,223.00	3,124.00	3,143.00	3,147.00	3,124.00	3,130.00	3,129.00	2,886.00	2,887.00	2,888.00	2,889.00	2,889.00	2,891.00	2,955.00	2,961.00	2,967.00	2,970.00	2,375.00	2,380.00	2,386.00	2,390.00	2,395.00	2,386.00	2,390.00	2,396.00	1,605.00	1,607.70	711.60	551.90	421.40	422.60	424.70	426.00	420.70							516.30	475.60	503.00	533.90	533.90	534.10	553.20	547.00	547.50	548.00
Capital lease obligations	168.00	170.00	174.00	139.00	129.00	131.00	122.00	123.00	127.00	127.00	124.00	131.00	132.00	130.00	73.00	77.00	83.00	81.00	61.00	66.00	76.00	80.00	84.00	85.00	89.00	100.00	100.00	89.00	63.00
Other non-current liabilities	80.00	82.00	76.00	93.00	85.00	76.00	79.00	81.00	86.00	87.00	81.00	85.00	435.00	436.00	393.00	404.00	420.00	98.00	99.00	100.00	99.00	453.00	448.00	111.00	113.00	114.00	118.00	90.00	17.00	178.00	184.00	189.00	198.00	200.00	196.00	222.00	226.00	227.00	340.00	321.00	323.00	316.00	336.00	346.00	333.00	332.00	294.00		305.00	300.00	335.00	322.00	329.00	335.00
Total liabilities	4,736.00	4,768.00	4,710.00	4,507.00	4,363.00	4,247.00	4,245.00	4,165.00	4,097.00	4,154.00	4,004.00	3,969.00	3,960.00	3,903.00	3,837.00	3,894.00	4,086.00	3,945.00	4,044.00	4,206.00	4,766.00	4,697.00	4,788.00	4,754.00	4,451.00	4,352.00	4,333.00	4,487.00	4,046.00	3,780.00	3,835.00	3,836.00	3,825.00	3,849.00	3,785.00	3,819.00	3,778.00	3,789.00	3,918.00	3,893.00	3,861.00	3,962.00	3,980.00	4,063.00	3,778.00	3,277.00	3,181.00	3,243.00	3,251.00	3,262.00	3,264.00	3,257.00	3,319.00	2,629.00	2,522.70	1,683.10	1,055.00	905.10	852.30	913.60	875.80	1,727.90					1,237.50	1,274.70	1,294.60	1,293.80	1,286.30	1,376.50	1,388.00	1,386.10	1,402.50	1,379.60	1,374.20	1,269.30	685.40	706.00

Total stockholders' equity +	1,289.00	1,418.00	1,561.00	1,646.00	1,674.00	1,761.00	1,913.00	1,898.00	1,882.00	1,936.00	1,993.00	2,041.00	2,349.00	2,357.00	2,271.00	2,275.00	2,073.00	1,994.00	1,950.00	1,922.00	1,812.00	1,698.00	1,551.00	602.00	553.00	748.00	667.00	779.00	576.00	683.00	707.00	725.00	829.00	829.00	748.00	1,013.00	991.00	1,017.00	865.00	874.00	922.00	998.00	1,177.00	1,361.00	1,492.00	1,610.00	1,982.00	2,124.00	2,155.00	2,238.00	2,313.00	2,384.00	2,479.00	2,649.00	2,839.80	3,197.10	848.00	752.30	735.60	640.60	571.50	-630.00					377.20	436.10	451.90	429.60	462.00	409.80	425.00	437.30	510.90	523.10	515.40	489.00	1,017.60	889.90
Common stock and paid-in capital	1,362.00	1,388.00	1,348.00	1,325.00	1,249.00	1,206.00	1,307.00	1,247.00	1,227.00	1,252.00	1,233.00	1,247.00	1,266.00	1,277.00	1,155.00	1,261.00	1,414.00	1,331.00	1,354.00	1,421.00	1,372.00	1,264.00	1,151.00	1,087.00	1,024.00	1,241.00	1,153.00	1,245.00	973.00	1,040.00	1,053.00	1,072.00	1,206.00	1,156.00	1,069.00	1,082.00	1,057.00	1,030.00	994.00	958.00	950.00	905.00	965.00	1,059.00	1,041.00	1,081.00	1,147.00	1,167.00	1,169.00	1,165.00	1,204.00	1,197.00	1,251.00	1,335.00	1,405.30	1,730.60	520.20	510.80	560.30	564.20	560.00	498.20	0.00	0.00	0.00	0.00	586.50	607.50	588.90	566.40	538.00	464.60	458.60	450.10	527.10	523.20	501.10	491.90	1,017.60	889.90
Retained earnings	-73.00	30.00	213.00	321.00	425.00	555.00	606.00	651.00	655.00	684.00	760.00	794.00	1,083.00	1,080.00	1,116.00	1,014.00	659.00	663.00	596.00	501.00	440.00	434.00	400.00	-485.00	-471.00	-493.00	-486.00	-466.00	-397.00	-357.00	-346.00	-347.00	-377.00	-327.00	-321.00	-69.00	-66.00	-13.00	-129.00	-84.00	-28.00	93.00	212.00	302.00	451.00	529.00	835.00	957.00	986.00	1,073.00	1,109.00	1,187.00	1,228.00	1,314.00	1,434.50	1,466.50	327.80	241.50	175.30	76.40	11.50	-1,128.20					-209.30	-171.40	-137.00	-136.80	-76.00	-54.80	-33.60	-12.80	-16.20	-0.10	14.30	-2.90
Common shares outstanding	159	159	159	158	158	158	158	159	157	157	157	157	157	155	157	158	160	160	159	159	154	147	145	143	144	142	142	151	124	123	126	127	122	121	119	124	117	121	116	116	116	116	116	116	115	115	115	114	114	113	113	113	113	113	122	164	164	164	164	164	164	164	206	207	207	205	205	205	205	205	204	204	203	203	202	202	205	205	114

Balance Sheet - Tronox Holdings plc (TROX)

Balance Sheet - Tronox Holdings plc (TROX)