| 5,102 | 2,781 | 1,514 | 957.4 | 1,384 | 1,048 |
| - | 2,009 | 1,908 | 1,407 | - | - |
Cash & Short-Term Investments | 5,102 | 4,789 | 3,422 | 2,364 | 1,384 | 1,048 |
| 34.35% | 39.94% | 44.76% | 70.78% | 32.05% | 119.43% |
| 861.63 | 762.81 | 785.88 | 702.04 | 578.57 | 480.63 |
| 171.63 | 155.81 | 176.28 | 163.7 | 171.03 | 139.42 |
| 41.1 | 46.94 | 33.87 | 32.88 | 68.61 | 34.31 |
| 6,176 | 5,755 | 4,418 | 3,263 | 2,202 | 1,703 |
Net Property, Plant & Equipment | 3,785 | 3,698 | 3,292 | 2,952 | 2,602 | 2,416 |
| 57.29 | 62.83 | 74.09 | 62.7 | 54.68 | 45.87 |
| 523.47 | 517.78 | 513.91 | 394.29 | 401.95 | 355.72 |
| 52.67 | 57.86 | 129.44 | 65.81 | 47.71 | 41.83 |
|
| 549.17 | 591.83 | 518.15 | 440.81 | 399.03 | 369.83 |
Current Portion of Leases | 16.69 | 19.87 | 21.3 | 21.47 | 21.79 | 22.47 |
| 31.38 | 30.44 | 28.12 | 26.12 | 20.06 | 20.97 |
Other Current Liabilities | 16.63 | 41.14 | 60.99 | 4.37 | - | 7.76 |
Total Current Liabilities | 613.87 | 683.28 | 628.57 | 492.77 | 440.89 | 421.03 |
| - | - | - | 10.9 | 2 | 397.64 |
| 79.44 | 83.87 | 97.43 | 88.08 | 95.68 | 97.96 |
Other Long-Term Liabilities | 94.41 | 116.26 | 153.21 | 158.69 | 144.7 | 116.31 |
Total Long-Term Liabilities | 173.86 | 200.13 | 250.64 | 257.67 | 242.38 | 611.91 |
|
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.02 |
Additional Paid-in Capital | 1,242 | 1,214 | 1,121 | 938.91 | 838.46 | 761.83 |
Accumulated Other Comprehensive Income | -87.29 | -120.28 | -142.97 | -141.01 | -169.37 | -100.86 |
| 8,634 | 8,093 | 6,546 | 5,189 | 3,956 | 2,868 |
Total Common Shareholders' Equity | 9,789 | 9,187 | 7,524 | 5,987 | 4,626 | 3,529 |
| 18.19 | 20.46 | 24.54 | - | - | - |
| 9,807 | 9,207 | 7,549 | 5,987 | 4,626 | 3,529 |
Total Liabilities & Equity | 10,595 | 10,091 | 8,428 | 6,738 | 5,309 | 4,562 |
| 96.14 | 103.74 | 118.73 | 120.45 | 119.47 | 518.07 |
| 5,006 | 4,685 | 3,303 | 2,244 | 1,265 | 530.19 |
| 6.84% | 41.83% | 47.24% | 77.39% | 138.55% | - |
| 5.12 | 4.79 | 3.39 | 2.32 | 1.31 | 0.55 |
| 9,789 | 9,187 | 7,524 | 5,987 | 4,626 | 3,529 |
| 10.02 | 9.40 | 7.72 | 6.19 | 4.80 | 3.67 |
| 9,208 | 8,606 | 6,936 | 5,530 | 4,169 | 3,128 |
Tangible Book Value Per Share | 9.42 | 8.80 | 7.12 | 5.72 | 4.32 | 3.25 |