| 458.1 | 42.97 | 121.22 | 29.22 | 20.46 | 18.04 |
| - | 0.23 | 2.75 | 3.42 | 3.57 | 5.66 |
Cash & Short-Term Investments | 458.1 | 43.2 | 123.97 | 32.64 | 24.03 | 23.7 |
| 62.42% | -65.15% | 279.84% | 35.83% | 1.38% | 282.19% |
| - | - | - | - | 0.03 | 0.31 |
| 144.16 | 294.65 | 138.75 | 9.59 | - | - |
| 144.16 | 294.65 | 138.75 | 9.59 | 0.03 | 0.31 |
| - | - | - | - | 0.22 | 0.08 |
| 868.39 | 982.19 | 442.71 | 59.94 | 26.5 | 33.64 |
| 1,471 | 1,320 | 705.43 | 102.17 | 50.78 | 57.73 |
Net Property, Plant & Equipment | 1,362 | 1,368 | 872.96 | 565.08 | 377.33 | 138.29 |
| 4.91 | 5.85 | 3.04 | 4.6 | 6.49 | 8.22 |
| 131.66 | 131.66 | 8.04 | 8.04 | - | 12.05 |
| 356.68 | 358.15 | 373.19 | 81.68 | 18.03 | 101.19 |
|
| 22.12 | 15.16 | 82.99 | 39.9 | - | - |
| 103.69 | 117.54 | 43.87 | 25.68 | 24.66 | 6.98 |
Current Portion of Long-Term Debt | 2.53 | 176.57 | 58.78 | 6.99 | 7.79 | - |
Current Portion of Leases | - | - | - | - | 0.37 | 0.52 |
Other Current Liabilities | 11.16 | 6.49 | 2.24 | 1.49 | 1.22 | 2.56 |
Total Current Liabilities | 139.5 | 315.77 | 187.89 | 74.06 | 34.04 | 10.06 |
| 1,787 | 644.59 | 7.18 | 8.91 | 13.43 | - |
| - | - | - | 0.53 | 0.63 | 1.02 |
Other Long-Term Liabilities | 17.67 | 48.15 | 6.76 | 2.42 | 0.51 | 0.67 |
Total Long-Term Liabilities | 1,804 | 692.74 | 13.93 | 11.86 | 14.57 | 1.69 |
|
| - | - | 0 | 0 | 0 | 0 |
| 0.3 | 0.3 | 0.27 | 0.16 | 0.06 | 0.04 |
| -608.27 | -145 | - | - | - | - |
Additional Paid-in Capital | 2,495 | 2,446 | 2,239 | 1,009 | 599.9 | 444.07 |
Accumulated Other Comprehensive Income | - | - | 0.42 | 0.23 | 0.11 | -0.01 |
| -504.61 | -125.89 | -479.22 | -334.2 | -196.05 | -138.39 |
| 1,382 | 2,175 | 1,761 | 675.67 | 404.01 | 305.72 |
Total Liabilities & Equity | 3,326 | 3,184 | 1,963 | 761.58 | 452.63 | 317.47 |
| 1,789 | 821.16 | 65.96 | 16.43 | 22.22 | 1.54 |
| -1,331 | -777.96 | 58.02 | 16.21 | 1.81 | 22.16 |
| - | - | 257.96% | 795.41% | -91.83% | 293.76% |
| -4.38 | -2.45 | 0.27 | 0.16 | 0.04 | 0.75 |
| 1,382 | 2,175 | 1,761 | 675.67 | 404.01 | 305.72 |
| 4.54 | 6.85 | 8.12 | 6.58 | 9.48 | 10.38 |
| 1,246 | 2,038 | 1,750 | 663.02 | 397.53 | 285.45 |
Tangible Book Value Per Share | 4.10 | 6.41 | 8.07 | 6.46 | 9.33 | 9.70 |