| 371.32 | 113.81 | 170.3 | 667.69 | 776.01 | 1,155 |
| 5.03 | 24.07 | 40.47 | 117.29 | 607.87 | 1,156 |
Cash & Short-Term Investments | 376.36 | 137.88 | 210.77 | 784.98 | 1,384 | 2,311 |
| 102.94% | -34.58% | -73.15% | -43.28% | -40.11% | 15.64% |
| 32.54 | 52.78 | 51.85 | 68.46 | 86.58 | 92.44 |
| 105.56 | 96.37 | 77.29 | 83.23 | 204.54 | 367.98 |
| 10.22 | 7.54 | 31.27 | 140.58 | 52.62 | 67.23 |
| 524.67 | 294.57 | 371.18 | 1,077 | 1,728 | 2,838 |
Net Property, Plant & Equipment | 285.04 | 293.52 | 320.1 | 471.27 | 942.78 | 1,075 |
| 76.17 | 87.2 | 104.05 | 160.75 | 252.7 | 308.17 |
| 47.53 | 46.04 | 43.24 | 85.56 | 1,867 | 1,889 |
| 155.15 | 179.98 | 437.63 | 568.29 | 800.33 | 708.17 |
| 17.64 | 16.39 | 24.13 | 76.57 | 15.34 | 5.06 |
|
| 19.96 | 26.1 | 28.67 | 31.84 | 64.27 | 67.26 |
| 43.76 | 38.61 | 54.04 | 53.74 | 75.28 | 100.81 |
Current Portion of Long-Term Debt | - | 4.26 | 103.94 | 556.89 | 9.3 | 9.83 |
Other Current Liabilities | 34.58 | 25.43 | 48.07 | 161.37 | 64.35 | 106.43 |
Total Current Liabilities | 98.29 | 94.4 | 234.72 | 803.84 | 213.19 | 284.33 |
| 224.99 | 299.81 | 493.29 | 749.99 | 1,492 | 1,573 |
Other Long-Term Liabilities | 24.74 | 36.27 | 71.81 | 125.84 | 279.96 | 1,344 |
Total Long-Term Liabilities | 249.73 | 336.08 | 565.11 | 875.83 | 1,772 | 2,917 |
|
| 9,170 | 8,796 | 8,244 | 7,939 | 7,483 | 7,169 |
Additional Paid-in Capital | 2,616 | 2,618 | 2,602 | 2,506 | 2,521 | 2,416 |
Accumulated Other Comprehensive Income | 6.58 | 0.54 | -16.05 | -13.86 | -42.28 | -34.24 |
| -11,034 | -10,928 | -10,330 | -9,673 | -6,378 | -6,068 |
Total Common Shareholders' Equity | 758.17 | 487.21 | 500.37 | 758.44 | 3,584 | 3,482 |
| - | - | 0.14 | 1.59 | 36.84 | 140.01 |
| 758.17 | 487.21 | 500.51 | 760.02 | 3,588 | 3,487 |
Total Liabilities & Equity | 1,106 | 917.7 | 1,300 | 2,440 | 5,605 | 6,823 |
| 224.99 | 304.07 | 597.23 | 1,307 | 1,501 | 1,583 |
| 151.37 | -166.19 | -386.46 | -521.9 | -117.12 | 727.59 |
| - | - | - | - | - | -52.53% |
| 0.63 | -1.54 | -5.17 | -11.25 | -2.99 | 19.58 |
| 758.17 | 487.21 | 500.37 | 758.44 | 3,584 | 3,482 |
| 3.15 | 4.53 | 6.69 | 16.36 | 91.58 | 93.68 |
| 634.48 | 353.97 | 353.08 | 512.12 | 1,464 | 1,284 |
Tangible Book Value Per Share | 2.64 | 3.29 | 4.72 | 11.04 | 37.42 | 34.56 |