| - | - | 159,825 | 144,660 | 75,261 | 27,529 |
| - | - | 203,696 | 162,808 | 41,131 | 1,414 |
Cash & Short-Term Investments | - | - | 363,521 | 307,468 | 116,392 | 28,943 |
| - | - | 18.23% | 164.17% | 302.14% | -84.27% |
| - | - | 364,811 | 289,127 | 71,823 | 22,723 |
| - | - | 162,118 | 104,831 | 28,933 | 10,686 |
| 49,097 | 44,649 | 94,415 | 97,132 | 26,432 | 7,629 |
| 1,621,000 | 1,559,440 | 984,865 | 798,558 | 243,580 | 69,981 |
Net Property, Plant & Equipment | - | - | 823,230 | 610,395 | 142,775 | 44,372 |
| - | - | 101,056 | 37,031 | 9,231 | 2,990 |
| 251,151 | 234,584 | 206,213 | 155,095 | 40,488 | 14,319 |
| 235,885 | 175,207 | 2,726,850 | 2,371,890 | 704,835 | 207,510 |
|
| - | - | 348,615 | 282,108 | 66,662 | 19,585 |
| 136,299 | 118,600 | 37,488 | 31,379 | 38,580 | 2,582 |
Current Portion of Long-Term Debt | - | - | 483,709 | 381,566 | 205,377 | 45,435 |
Current Portion of Leases | - | - | 25,843 | 21,653 | 4,932 | 1,593 |
Other Current Liabilities | - | - | 23,345 | 7,847 | 2,598 | 1,232 |
Total Current Liabilities | 1,131,840 | 1,253,080 | 919,000 | 724,553 | 318,149 | 70,427 |
| - | - | 663,070 | 592,035 | 99,520 | 73,233 |
| - | - | 85,383 | 66,263 | 15,218 | 4,567 |
Other Long-Term Liabilities | 5,730 | 5,118 | 996,523 | 795,536 | 262,223 | 85,052 |
Total Long-Term Liabilities | 2,560,870 | 2,343,170 | 1,744,980 | 1,453,830 | 376,961 | 162,852 |
|
| - | - | - | - | - | 15,549 |
| - | - | - | - | - | -3 |
Additional Paid-in Capital | - | - | - | - | - | 20,587 |
| - | - | - | - | - | -3,693 |
Total Common Shareholders' Equity | 1,307,040 | 1,214,070 | 968,539 | 778,999 | 177,431 | 32,446 |
| 1,507,750 | 1,555,080 | 1,209,700 | 1,015,580 | 268,368 | 73,447 |
| 2,814,790 | 2,769,140 | 2,178,240 | 1,794,580 | 445,799 | 105,893 |
Total Liabilities & Equity | 6,507,500 | 6,365,400 | 4,842,220 | 3,972,960 | 1,140,910 | 339,172 |
| - | 0 | 1,258,010 | 1,061,520 | 325,047 | 124,828 |
| - | -0 | -894,484 | -754,049 | -208,655 | -95,885 |
| - | - | -12635.04 | -10915.67 | -3047.20 | -1747.81 |
| 1,307,040 | 1,214,070 | 968,539 | 778,999 | 177,431 | 32,446 |
| 18881.60 | 18185.50 | 13681.10 | 11276.90 | 2591.20 | 591.43 |
| 1,307,040 | 1,214,070 | 867,483 | 741,968 | 168,200 | 29,456 |
Tangible Book Value Per Share | 18881.60 | 18185.50 | 12253.60 | 10740.80 | 2456.39 | 536.93 |