| 507.23 | 488.03 | 443.42 | 743.17 | 670.44 |
| 322.42 | 21.65 | 32.27 | 44.35 | 15.68 |
| 831.78 | 507.55 | 475.69 | 787.53 | 686.12 |
Net Property, Plant & Equipment | 2,133 | 2,549 | 12,788 | 13,083 | 12,947 |
| 245.65 | 231.05 | 222.26 | 220.43 | 232.4 |
| 830.15 | 34.51 | 30.95 | 26.95 | 31.05 |
|
| 101.45 | 111.07 | 125.28 | 158.25 | 101.06 |
| - | - | 381.34 | 461.79 | 457.24 |
Current Portion of Leases | 516.26 | 493.89 | 540.06 | 556.64 | 456.35 |
| 23.5 | 25.26 | 27.1 | 30.55 | 37.6 |
Other Current Liabilities | 88.96 | 34.97 | 378.31 | 567.68 | 1,016 |
Total Current Liabilities | 1,503 | 1,446 | 1,452 | 1,775 | 2,068 |
| 1,398 | 1,489 | 1,538 | 1,183 | 2,125 |
| 1,612 | 2,050 | 2,428 | 2,890 | 2,964 |
Other Long-Term Liabilities | 1,016 | 808.02 | 964.89 | 1,253 | 672.76 |
Total Long-Term Liabilities | 4,026 | 4,348 | 4,931 | 5,326 | 5,762 |
|
| 3.09 | 3.11 | 0 | 2.97 | 3.14 |
| - | - | - | -1.16 | - |
Additional Paid-in Capital | 5,865 | 5,909 | 5,847 | 5,839 | 6,371 |
| 1,682 | 1,109 | 1,052 | 913.9 | -617.38 |
Total Common Shareholders' Equity | 7,551 | 7,022 | 6,902 | 6,755 | 5,757 |
| 164.82 | 194.88 | 232.7 | 262.6 | 308.93 |
| 7,716 | 7,217 | 7,134 | 7,017 | 6,066 |
Total Liabilities & Equity | 13,245 | 13,010 | 13,517 | 14,118 | 13,897 |
| 3,527 | 4,033 | 4,506 | 4,630 | 5,546 |
| -3,527 | -4,033 | -4,506 | -4,630 | -5,546 |
| -11.29 | -12.87 | -14.46 | -14.06 | -18.00 |
| 7,551 | 7,022 | 6,902 | 6,755 | 5,757 |
| 24.17 | 22.40 | 22.15 | 20.52 | 18.68 |
| 7,551 | 7,022 | 6,902 | 6,755 | 5,757 |
Tangible Book Value Per Share | 24.17 | 22.40 | 22.15 | 20.52 | 18.68 |