| 1,092 | 1,017 | 778.98 | 555.35 | 462.97 | 324.96 |
| 96.78 | 96.19 | 57.89 | - | - | - |
Cash & Short-Term Investments | 1,188 | 1,113 | 836.87 | 555.35 | 462.97 | 324.96 |
| 17.92% | 33.02% | 50.69% | 19.95% | 42.47% | 52.44% |
| 468.04 | 624.44 | 602.74 | 442.52 | 350.67 | 242.08 |
| 210.72 | 193.8 | 165.68 | 120.32 | 134.79 | 113.24 |
| 1,867 | 1,931 | 1,605 | 1,118 | 948.42 | 680.28 |
Net Property, Plant & Equipment | 144.14 | 129 | 114.72 | 121.65 | 104.12 | 79.88 |
| 22.87 | 25.53 | 51 | 63.6 | 105.74 | 149.48 |
| 1,345 | 1,336 | 1,335 | 1,282 | 1,282 | 1,271 |
| 58.29 | 51.65 | 46.35 | - | - | - |
| 663.11 | 665.6 | 256.93 | 180.1 | 101.16 | 75.38 |
|
| 11.1 | 27.29 | 21.41 | 21.95 | 22.72 | 9.62 |
| 240.02 | 252.5 | 233.68 | 188.38 | 141.56 | 119.53 |
Current Portion of Leases | 17.54 | 13.98 | 15.51 | 15.65 | 12.77 | 9.49 |
| 924.67 | 1,088 | 987.95 | 811.06 | 688.55 | 509.27 |
Total Current Liabilities | 1,193 | 1,381 | 1,259 | 1,037 | 865.6 | 647.91 |
| - | - | - | - | 273.92 | 391.91 |
| 68.28 | 61.38 | 54.01 | 59.52 | 52.07 | 38.2 |
Other Long-Term Liabilities | 89.97 | 75.86 | 81.73 | 63.92 | 45.28 | 64.59 |
Total Long-Term Liabilities | 158.25 | 137.24 | 135.74 | 123.44 | 371.27 | 494.71 |
|
| 0.3 | 0.3 | 0.3 | 0.29 | 0.29 | 0.28 |
Additional Paid-in Capital | 2,352 | 2,371 | 2,249 | 1,990 | 1,792 | 1,653 |
Accumulated Other Comprehensive Income | -33.64 | -34.64 | -35.4 | -31.83 | -26.69 | -26.21 |
| 430.18 | 284.93 | -198.76 | -353.39 | -461.35 | -513.8 |
| 2,749 | 2,621 | 2,015 | 1,605 | 1,304 | 1,114 |
Total Liabilities & Equity | 4,101 | 4,140 | 3,410 | 2,765 | 2,541 | 2,256 |
| 85.82 | 75.36 | 69.53 | 75.17 | 338.76 | 439.61 |
| 1,102 | 1,038 | 767.35 | 480.18 | 124.21 | -114.65 |
| 6.23% | 35.25% | 59.81% | 286.60% | - | - |
| 3.63 | 3.42 | 2.56 | 1.65 | 0.43 | -0.40 |
| 2,749 | 2,621 | 2,015 | 1,605 | 1,304 | 1,114 |
| 9.04 | 8.63 | 6.73 | 5.50 | 4.48 | 3.89 |
| 1,381 | 1,259 | 629 | 259.46 | -83.17 | -307.08 |
Tangible Book Value Per Share | 4.54 | 4.15 | 2.10 | 0.89 | -0.29 | -1.07 |