| 1,125 | 911.02 | 553.03 | 1,093 | 748.56 |
Cash & Short-Term Investments | 1,125 | 911.02 | 553.03 | 1,093 | 748.56 |
| 23.53% | 64.73% | -49.41% | 46.02% | -28.37% |
| 717.37 | 595.9 | 546.44 | 452.83 | 378.35 |
| - | - | - | 12.19 | 11.83 |
| 99.42 | 82.87 | 104.04 | 79.55 | 68.11 |
| 1,942 | 1,590 | 1,204 | 1,638 | 1,207 |
Net Property, Plant & Equipment | 1,608 | 1,501 | 1,376 | 1,232 | 1,083 |
| 5,588 | 5,533 | 4,796 | 4,041 | 3,901 |
| 46.52 | 54.44 | 51.83 | 53.91 | 48.48 |
| 173.02 | 151.82 | 156.83 | 234.32 | 207.75 |
|
| 123.58 | 128.08 | 108.22 | 71.48 | 59.1 |
| 366.21 | 245.78 | 223.94 | 196.89 | 169.66 |
Current Portion of Long-Term Debt | 60.67 | 363.55 | 179.25 | 207.38 | 143.2 |
Current Portion of Leases | 55.77 | 45.58 | 36.9 | 32.46 | 24.96 |
| 158.04 | 161.05 | 153.49 | 133.05 | 114.59 |
Other Current Liabilities | 119.78 | 196.15 | 356.77 | 264.43 | 255.01 |
Total Current Liabilities | 884.04 | 1,140 | 1,059 | 905.69 | 766.51 |
| 1,994 | 1,832 | 1,622 | 1,738 | 1,304 |
| 1,010 | 932.76 | 837.67 | 737.07 | 689.13 |
Other Long-Term Liabilities | 579.14 | 614.4 | 423.71 | 568.93 | 687.35 |
Total Long-Term Liabilities | 3,583 | 3,379 | 2,883 | 3,044 | 2,681 |
|
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| -306.01 | -273.96 | -299.15 | -304.95 | -152.63 |
Additional Paid-in Capital | 2,523 | 2,532 | 2,520 | 2,499 | 2,469 |
| 2,635 | 2,012 | 1,380 | 1,005 | 631.32 |
Total Common Shareholders' Equity | 4,852 | 4,270 | 3,602 | 3,199 | 2,948 |
| 39.39 | 40.63 | 41.51 | 51.32 | 51.87 |
| 4,891 | 4,311 | 3,643 | 3,250 | 3,000 |
Total Liabilities & Equity | 9,358 | 8,830 | 7,584 | 7,200 | 6,447 |
| 3,120 | 3,173 | 2,675 | 2,715 | 2,162 |
| -1,995 | -2,262 | -2,122 | -1,622 | -1,413 |
| -21.86 | -24.82 | -23.44 | -17.89 | -15.02 |
| 4,852 | 4,270 | 3,602 | 3,199 | 2,948 |
| 53.16 | 46.84 | 39.78 | 35.28 | 31.33 |
| -736.18 | -1,263 | -1,195 | -842.65 | -952.69 |
Tangible Book Value Per Share | -8.07 | -13.85 | -13.19 | -9.29 | -10.12 |