| 1.8 | 7.9 | 4.9 | 6.2 | 4.98 |
| 151.6 | 114.5 | 104.4 | 92.11 | 81.01 |
| - | 6.8 | 3.8 | 2.54 | 17.46 |
| 31.2 | 30.7 | 33.9 | 32.63 | 20.99 |
| 19.7 | 17.3 | 15.4 | 15.87 | 17.12 |
| 32.7 | 27.1 | 23.3 | 44.64 | 28.78 |
| 237 | 204.3 | 185.7 | 193.98 | 170.34 |
Property, Plant & Equipment | 3,128 | 2,746 | 2,469 | 1,825 | 1,755 |
| 74.3 | 77.4 | 96.4 | 108.21 | 104.17 |
| 507.5 | 507.7 | 508.2 | 46.21 | 44.71 |
| 13.2 | 15 | 16.9 | 17.86 | 13.19 |
| 17.2 | - | - | - | - |
Long-Term Accounts Receivable | - | 3 | 3.5 | 4.32 | 4.81 |
| 17.3 | 23.2 | 25.2 | 19.56 | 22.64 |
|
| 115.2 | 78.3 | 77.5 | 61.5 | 52.63 |
| 45.3 | 39 | 33.5 | 28.09 | 33.46 |
| 158 | 196.5 | 179.9 | 202.16 | 221.63 |
Current Portion of Long-Term Debt | 134.6 | 25.5 | 18.5 | 21.48 | 17.96 |
| - | 1.2 | 1 | 0.98 | 0.75 |
Current Portion of Leases | - | 2.4 | 2.4 | 2.55 | 2 |
Other Current Liabilities | 76.8 | 76.5 | 73.6 | 52.26 | 47.97 |
Total Current Liabilities | 529.9 | 419.4 | 386.4 | 369.02 | 376.39 |
| 1,327 | 1,262 | 1,187 | 578.39 | 549.9 |
| 7.9 | 8.7 | 10.6 | 12.39 | 8.57 |
Pension & Post-Retirement Benefits | 14 | 13.2 | 15.3 | 16.97 | 24.12 |
Long-Term Deferred Tax Liabilities | 325.8 | 297.5 | 260.4 | 257.58 | 235.69 |
Other Long-Term Liabilities | 191.6 | 186.3 | 198.8 | 147.89 | 146.07 |
|
| 11.6 | 11.1 | 10.8 | 8.64 | 8.59 |
Additional Paid-In Capital | 962.8 | 830.5 | 749.4 | 380.04 | 371.16 |
| 626.8 | 550.3 | 488.7 | 445.51 | 393.07 |
| -12.6 | -9.8 | -9.1 | -7.06 | -7.24 |
Comprehensive Income & Other | 9.9 | 8.1 | 6.3 | 5.68 | 8.54 |
|
Total Liabilities & Equity | 3,995 | 3,577 | 3,305 | 2,215 | 2,115 |
| 1,628 | 1,495 | 1,399 | 816.97 | 800.07 |
| -1,626 | -1,487 | -1,394 | -810.77 | -795.09 |
| -69.22 | -65.99 | -75.60 | -45.54 | -45.09 |
Filing Date Shares Outstanding | 23.94 | 22.98 | 22.24 | 17.74 | 17.66 |
Total Common Shares Outstanding | 23.94 | 22.9 | 22.24 | 17.74 | 17.66 |
| -292.9 | -215.1 | -200.7 | -175.05 | -206.06 |
| 66.78 | 60.71 | 56.04 | 46.94 | 43.85 |
| 1,078 | 867.5 | 721 | 768.73 | 716.23 |
Tangible Book Value Per Share | 45.03 | 37.88 | 32.43 | 43.33 | 40.57 |
| - | 3,040 | 2,785 | 2,154 | 2,045 |
| 283.7 | 148.1 | 113.2 | 47.3 | 49.39 |