| 44 | 30 | 35 | 13.43 | 22.17 | 14.2 |
| - | 1 | 4 | 8.54 | - | - |
| 155 | 205 | 217 | 255.75 | 203.04 | 163.77 |
| 38 | 32 | 29 | 30.74 | 29.62 | 49.81 |
| 228 | 193 | 160 | 107.67 | 84.73 | 67.45 |
| 49 | 37 | 53 | 30.2 | 24.39 | 24.41 |
| 151 | 158 | 164 | 275.48 | 70.54 | 24.33 |
| 665 | 656 | 662 | 721.8 | 434.47 | 343.98 |
Property, Plant & Equipment | 6,312 | 6,119 | 5,838 | 5,578 | 5,359 | 5,130 |
| 878 | 847 | 894 | 833.33 | 860.63 | 750.44 |
| 52 | 52 | 52 | 52.43 | 52.43 | 52.43 |
| 160 | 169 | 165 | 162 | 102.6 | 70.87 |
Long-Term Loans Receivable | 9 | 16 | 15 | 17.95 | 14.95 | 14.45 |
| 86 | 82 | 76 | 51.43 | 29.13 | 39.58 |
|
| 118 | 125 | 143 | 202.95 | 133.1 | 106.61 |
| 123 | 109 | 121 | 113.8 | 103.62 | 102.11 |
| 287 | 354 | 349 | 463 | 284 | 203 |
Current Portion of Long-Term Debt | - | - | 15 | 13.55 | 274.03 | 11.53 |
| - | - | - | 8.48 | 0.88 | - |
Current Portion of Leases | - | 8 | 7 | 7.58 | 7.39 | 7.18 |
Current Income Taxes Payable | 7 | 5 | 25 | 57.96 | 56.33 | 14.95 |
Other Current Liabilities | 181 | 156 | 100 | 81.89 | 53.77 | 60.49 |
Total Current Liabilities | 729 | 771 | 775 | 964.53 | 913.11 | 505.88 |
| 2,776 | 2,638 | 2,539 | 2,305 | 1,914 | 2,055 |
| 97 | 97 | 103 | 106.78 | 111.8 | 116.53 |
Trust Preferred Securities | 52 | 52 | 52 | 51.55 | 51.55 | 51.55 |
Pension & Post-Retirement Benefits | 72 | 75 | 90 | 93.9 | 153.47 | 211.88 |
Long-Term Deferred Tax Liabilities | 797 | 779 | 746 | 703.78 | 672.02 | 624.58 |
Other Long-Term Liabilities | 994 | 938 | 912 | 856.93 | 883.39 | 807.14 |
|
| 1,771 | 1,720 | 1,644 | 1,525 | 1,380 | 1,286 |
| 874 | 871 | 841 | 811.54 | 785.63 | 758.04 |
Comprehensive Income & Other | - | - | - | -2.06 | -11.04 | -14.38 |
| 2,645 | 2,591 | 2,485 | 2,335 | 2,155 | 2,030 |
|
Total Liabilities & Equity | 8,162 | 7,941 | 7,702 | 7,417 | 6,854 | 6,402 |
| 3,212 | 3,149 | 3,065 | 2,948 | 2,642 | 2,445 |
| -3,168 | -3,118 | -3,026 | -2,926 | -2,620 | -2,430 |
| -39.35 | -39.56 | -39.56 | -40.03 | -37.38 | -35.69 |
Filing Date Shares Outstanding | 81.37 | 80.13 | 78.16 | 75.03 | 71.57 | 69.26 |
Total Common Shares Outstanding | 81.37 | 80.04 | 78.07 | 74.95 | 71.5 | 69.24 |
| -64 | -115 | -113 | -242.73 | -478.63 | -161.9 |
| 32.51 | 32.37 | 31.83 | 31.15 | 30.14 | 29.31 |
| 2,593 | 2,539 | 2,433 | 2,282 | 2,102 | 1,977 |
Tangible Book Value Per Share | 31.87 | 31.72 | 31.16 | 30.45 | 29.40 | 28.56 |
| 8,422 | 8,180 | 7,799 | 7,562 | 7,167 | 6,810 |
| 305 | 238 | 180 | 164.15 | 205.41 | 175.77 |