| 817.4 | 1,133 | 823.7 | 1,608 | 1,438 | 566.55 | |
| - | 97.38 | 91.41 | - | - | - | |
| 817.4 | 1,230 | 915.11 | 1,608 | 1,438 | 566.55 | |
| 258.44 | 282.6 | 1,017 | 947.71 | 734.77 | 630.69 | |
| 1,631 | 1,715 | 2,013 | 4,014 | 2,287 | 1,215 | |
Net Property, Plant & Equipment | 31,624 | 31,748 | 22,950 | 18,167 | 18,419 | 16,054 | |
| 207.87 | 215.26 | 22.6 | - | - | - | |
| 2,062 | 2,079 | - | - | - | - | |
| 3,623 | 3,617 | 92.67 | - | - | - | |
| 517.67 | 455.62 | 206.69 | 488.15 | 901.7 | 843.75 | |
|
| 1,152 | 1,178 | 1,273 | 1,575 | 1,339 | 705.46 | |
Current Portion of Long-Term Debt | 391.8 | 320.8 | 292.43 | 422.63 | 1,061 | 154.16 | |
Other Current Liabilities | 762.94 | 963.09 | 471.89 | 1,735 | 2,786 | 902.79 | |
Total Current Liabilities | 2,306 | 2,462 | 2,037 | 3,732 | 5,186 | 1,762 | |
| 7,923 | 9,003 | 5,503 | 5,256 | 4,530 | 4,771 | |
Other Long-Term Liabilities | 4,339 | 4,087 | 2,965 | 2,468 | 1,920 | 2,317 | |
Total Long-Term Liabilities | 12,262 | 13,091 | 8,467 | 7,724 | 6,450 | 7,088 | |
|
| 18,000 | 18,015 | 12,094 | 9,892 | 10,072 | 8,242 | |
| - | - | - | - | -18.05 | -29.35 | |
Accumulated Other Comprehensive Income | -2.23 | -2.32 | -2.68 | -2.99 | -4.61 | -5.36 | |
| 3,426 | 2,585 | 2,682 | 1,284 | -94.4 | 1,048 | |
Total Common Shareholders' Equity | 21,423 | 20,598 | 14,773 | 11,172 | 9,955 | 9,255 | |
| 3,675 | 3,681 | 7.62 | 40.85 | 16.24 | 7.49 | |
| 25,098 | 24,278 | 14,781 | 11,213 | 9,971 | 9,263 | |
Total Liabilities & Equity | 39,667 | 39,830 | 25,285 | 22,670 | 21,607 | 18,113 | |
| 8,315 | 9,324 | 5,795 | 5,679 | 5,591 | 4,925 | |
| -8,315 | -9,324 | -5,795 | -5,679 | -5,591 | -4,925 | |
| -13.96 | -18.12 | -14.02 | -13.97 | -17.30 | -18.90 | |
| 21,423 | 20,598 | 14,773 | 11,172 | 9,955 | 9,255 | |
| 35.97 | 40.03 | 35.75 | 27.48 | 30.80 | 35.51 | |
| 19,153 | 18,303 | 14,751 | 11,172 | 9,955 | 9,255 | |
Tangible Book Value Per Share | 32.15 | 35.57 | 35.70 | 27.48 | 30.80 | 35.51 | |