| 528.5 | 387.43 | 403.81 | 193.87 | 265.93 |
| 409.42 | 87.54 | 148 | 130.05 | 74.54 |
Cash & Short-Term Investments | 937.92 | 474.97 | 551.81 | 323.92 | 340.48 |
| 97.47% | -13.93% | 70.35% | -4.86% | 55.04% |
| 95.12 | 50.69 | 43.1 | 39.82 | 17.9 |
| 62.29 | 99.65 | 60.69 | 36.95 | 28.15 |
| 157.4 | 150.34 | 103.79 | 76.78 | 46.05 |
| 0.52 | 82.64 | 9.05 | 23.01 | 26.79 |
| 1,096 | 707.95 | 664.65 | 423.7 | 413.31 |
Net Property, Plant & Equipment | 6,507 | 3,910 | 3,069 | 2,317 | 1,594 |
| 303.97 | 291.44 | 287.96 | 279.72 | 247.06 |
| 142.89 | 69.22 | 53.47 | 42.92 | 28.68 |
| 580.28 | 568.15 | 559.13 | 469.78 | 552.21 |
|
| 137.23 | 161.99 | 105.57 | 34.64 | 27.42 |
| 405.74 | 107.83 | 103.62 | 77.86 | 46.06 |
| 884.12 | 212.25 | 324.67 | 165.63 | 61.82 |
Current Portion of Long-Term Debt | 173.57 | 44.96 | 26.23 | 15.83 | 17.91 |
Current Portion of Leases | 12.4 | 10.24 | 8.11 | 5.85 | 5.69 |
Other Current Liabilities | 16.15 | 54.78 | 15.08 | 85.54 | 42.17 |
Total Current Liabilities | 1,629 | 592.04 | 583.29 | 385.35 | 201.07 |
| 3,820 | 2,639 | 2,220 | 1,880 | 1,634 |
| 231.14 | 211.94 | 119.48 | 93.77 | 99.96 |
Other Long-Term Liabilities | 954.78 | 663.19 | 275.2 | 124.34 | 142.6 |
Total Long-Term Liabilities | 5,006 | 3,514 | 2,615 | 2,098 | 1,877 |
|
| 3.71 | 3.31 | 3.29 | 2.83 | 2.55 |
Additional Paid-in Capital | 1,345 | 1,044 | 1,044 | 778.01 | 566.57 |
Accumulated Other Comprehensive Income | 99.31 | 25.27 | 57.73 | 30.47 | -4.51 |
| 240.02 | 107.92 | 63.71 | -7.21 | -31.96 |
Total Common Shareholders' Equity | 1,688 | 1,181 | 1,169 | 804.09 | 532.64 |
| 306.8 | 260.41 | 267.2 | 245.94 | 224.74 |
| 1,995 | 1,441 | 1,436 | 1,050 | 757.38 |
Total Liabilities & Equity | 8,630 | 5,547 | 4,634 | 3,533 | 2,835 |
| 5,121 | 3,118 | 2,698 | 2,161 | 1,820 |
| -4,183 | -2,643 | -2,147 | -1,837 | -1,479 |
| -31.54 | -21.43 | -17.33 | -18.37 | -15.08 |
| 1,688 | 1,181 | 1,169 | 804.09 | 532.64 |
| 12.73 | 9.57 | 9.44 | 8.04 | 5.43 |
| 1,384 | 889.08 | 880.8 | 524.38 | 285.58 |
Tangible Book Value Per Share | 10.44 | 7.21 | 7.11 | 5.24 | 2.91 |