| 77.29 | 115.04 | 521.54 | 567.53 | 564.62 | 245.43 |
| 543.85 | 578.44 | 928.27 | 347.75 | 870.68 | 1,308 |
Cash & Short-Term Investments | 621.14 | 693.47 | 1,450 | 915.28 | 1,435 | 1,553 |
| -19.35% | -52.17% | 58.40% | -36.23% | -7.60% | -12.83% |
| 290.97 | 355.51 | 639.42 | 667.55 | 653.76 | 583.12 |
| 1,155 | 712.53 | 111.75 | 231.05 | 60.76 | 50.24 |
| 1,446 | 1,068 | 751.17 | 898.6 | 714.51 | 633.36 |
| 22.8 | 278.19 | 174.59 | 479.69 | 116.25 | 125.13 |
| 2,090 | 2,040 | 2,376 | 2,294 | 2,266 | 2,312 |
Net Property, Plant & Equipment | 128.5 | 131.93 | 227.72 | 243.55 | 272.48 | 237.18 |
| - | - | 58.32 | - | - | 0.04 |
| - | - | 374.15 | 110 | 109.87 | 109.87 |
| - | 1,005 | - | 4.04 | 335.81 | 357.66 |
| 1,030 | 974.7 | 1,015 | 438.37 | 258.2 | 64.46 |
|
| 214.26 | 241.89 | 266.19 | 378.93 | 359.78 | 402.81 |
| 159.88 | 269.91 | 435.86 | 345.04 | 331.67 | 294.19 |
| 82.05 | 134.98 | 164.3 | 35.68 | - | - |
Current Portion of Leases | 28.01 | 30.05 | 57.16 | 62.3 | 87.01 | 86.23 |
Other Current Liabilities | 77.31 | 140.05 | 100.26 | 130.02 | 130.22 | 145.98 |
Total Current Liabilities | 561.5 | 816.88 | 1,024 | 951.98 | 908.68 | 929.21 |
| 27.28 | 27.92 | 71.31 | 74.19 | 128.28 | 103.53 |
Other Long-Term Liabilities | 569.49 | 675.77 | 618.28 | 332.02 | 244.8 | 93.6 |
Total Long-Term Liabilities | 596.77 | 703.68 | 689.59 | 406.21 | 373.08 | 197.13 |
|
| 17.55 | 8.68 | 8.68 | 8.09 | 8.09 | 8.09 |
| -0.2 | -0.2 | -0.18 | -0.01 | - | - |
Additional Paid-in Capital | 203.61 | 192.76 | 162.72 | 0.46 | - | - |
Accumulated Other Comprehensive Income | -40.63 | -37.67 | -27.94 | -32.64 | -39.14 | -35 |
| 1,917 | 2,383 | 1,928 | 1,648 | 1,869 | 1,860 |
Total Common Shareholders' Equity | 2,098 | 2,547 | 2,071 | 1,623 | 1,838 | 1,834 |
| -7.27 | 83.94 | 266.26 | 107.93 | 122.48 | 121.11 |
| 2,090 | 2,630 | 2,338 | 1,731 | 1,960 | 1,955 |
Total Liabilities & Equity | 3,249 | 4,151 | 4,051 | 3,090 | 3,242 | 3,081 |
| 137.34 | 192.95 | 292.78 | 172.17 | 215.3 | 189.76 |
| 483.8 | 500.52 | 1,157 | 743.11 | 1,220 | 1,364 |
| -3.34% | -56.74% | 55.70% | -39.09% | -10.53% | -14.71% |
| - | 3740.31 | 8596.56 | 5532.88 | 9085.14 | 10153.92 |
| 2,098 | 2,547 | 2,071 | 1,623 | 1,838 | 1,834 |
| - | 19029.62 | 15389.14 | 12087.23 | 13686.31 | 13654.09 |
| 2,098 | 2,547 | 1,639 | 1,513 | 1,728 | 1,724 |
Tangible Book Value Per Share | - | 19029.62 | 12176.00 | 11268.24 | 12868.14 | 12835.59 |