| 1,370 | 1,701 | 1,939 | 981.43 | 869.83 |
Cash & Short-Term Investments | 1,370 | 1,701 | 1,939 | 981.43 | 869.83 |
| -19.46% | -12.23% | 97.54% | 12.83% | -26.21% |
| 1,058 | 1,261 | 1,006 | 1,029 | 688.62 |
| 17.96 | 5.22 | 40.58 | 48.61 | 73.04 |
| 1,076 | 1,267 | 1,047 | 1,077 | 761.66 |
| 1,134 | 1,207 | 1,180 | 1,524 | 1,192 |
| 2,399 | 1,742 | 1,930 | 2,062 | 1,948 |
| 5,979 | 5,917 | 6,095 | 5,645 | 4,772 |
Net Property, Plant & Equipment | 5,883 | 5,530 | 4,277 | 2,295 | 1,616 |
| 31.98 | 31.03 | 19.73 | 17.53 | 18.99 |
| 289.6 | 232.98 | 236.93 | 115.78 | 98.82 |
| 2,988 | 1,800 | 1,267 | 964.1 | 882.27 |
|
| 878.83 | 1,063 | 813.68 | 805.3 | 503 |
| 779.2 | 987.95 | 1,360 | 853.04 | 667.85 |
| 3,329 | 2,511 | 2,683 | 1,444 | 1,593 |
Current Portion of Long-Term Debt | 153.15 | 228.92 | - | - | - |
Current Portion of Leases | 26.78 | 21.33 | 20.2 | 9.81 | 12.19 |
| 162.59 | 204.83 | 392.31 | 334.94 | 135.51 |
Other Current Liabilities | 521.26 | 402.2 | 594.53 | 324.19 | 253 |
Total Current Liabilities | 5,850 | 5,419 | 5,864 | 5,259 | 4,038 |
| 3,817 | 2,878 | 1,655 | 1,071 | 748.31 |
| 354.51 | 271.85 | 116.85 | 25.71 | 76.86 |
Other Long-Term Liabilities | 880.66 | 792.9 | 554.28 | 369.2 | 391.14 |
Total Long-Term Liabilities | 5,052 | 3,943 | 2,326 | 1,466 | 1,216 |
|
| 835.54 | 835.54 | 835.54 | 835.54 | 835.54 |
Additional Paid-in Capital | 568.92 | 590.58 | 292.74 | 1.13 | -19.43 |
Accumulated Other Comprehensive Income | -78.13 | -196.38 | -118.74 | -170.55 | -50.58 |
| 1,482 | 1,586 | 1,550 | 1,276 | 1,036 |
Total Common Shareholders' Equity | 2,808 | 2,816 | 2,559 | 1,942 | 1,801 |
| 1,462 | 1,334 | 1,146 | 365.06 | 325.36 |
| 3,943 | 3,902 | 3,705 | 2,307 | 2,126 |
Total Liabilities & Equity | 15,172 | 13,512 | 11,896 | 9,037 | 7,388 |
| 7,680 | 5,911 | 4,476 | 2,550 | 2,430 |
| -6,309 | -4,210 | -2,537 | -1,569 | -1,560 |
| -93.65 | -62.88 | -35.14 | -22.04 | -22.66 |
| 2,808 | 2,816 | 2,559 | 1,942 | 1,801 |
| 41.68 | 42.06 | 35.45 | 27.28 | 26.15 |
| 2,776 | 2,784 | 2,540 | 1,924 | 1,782 |
Tangible Book Value Per Share | 41.21 | 41.60 | 35.18 | 27.03 | 25.88 |