| 142.59 | 265.35 | 197.43 | 211.11 | 258.99 | 222.81 |
| 593.04 | 1.33 | 10.52 | 1.04 | 1.19 | 22.25 |
Cash & Short-Term Investments | 735.63 | 266.68 | 207.95 | 212.15 | 260.18 | 245.06 |
| 400.87% | 28.24% | -1.98% | -18.46% | 6.17% | 14.22% |
| 3,154 | 2,943 | 2,717 | 2,575 | 2,770 | 1,233 |
| 404.94 | 371.92 | 285.35 | 298.7 | 279.23 | 102.98 |
| 3,559 | 3,315 | 3,002 | 2,873 | 3,049 | 1,336 |
| 3,146 | 2,774 | 2,298 | 1,946 | 1,670 | 840.27 |
| 7,441 | 6,355 | 5,508 | 5,032 | 4,980 | 2,421 |
Net Property, Plant & Equipment | 1,869 | 1,804 | 1,514 | 1,355 | 1,319 | 474.11 |
| - | 354.76 | 390.52 | 432.73 | 469.12 | 109.4 |
| - | 1,491 | 1,499 | 1,502 | 1,551 | 617 |
| 128.58 | 126.01 | 145.35 | 159.6 | 182.55 | 180.96 |
| 2,841 | 841.04 | 682.73 | 734.39 | 816.05 | 549.5 |
|
| 1,570 | 1,344 | 1,254 | 1,068 | 1,024 | 514.11 |
| 1,396 | 1,208 | 1,194 | 1,171 | 1,314 | 828.72 |
| 168.48 | 450.86 | 576.59 | 115.08 | 27.68 | 5.03 |
Current Portion of Long-Term Debt | 81.4 | 74.56 | 75.29 | 76.56 | 78.68 | 228.96 |
Current Portion of Leases | - | 84.91 | 67.39 | 69.32 | 76.78 | - |
| - | 2,149 | 1,656 | 1,777 | 1,503 | 347.39 |
Other Current Liabilities | 2,324 | - | - | - | - | - |
Total Current Liabilities | 5,636 | 5,311 | 4,824 | 4,277 | 4,024 | 1,924 |
| 249.63 | 305.92 | 384.07 | 680.08 | 884.95 | 171.54 |
| 569.81 | 454.06 | 363.1 | 344.59 | 386.64 | - |
Other Long-Term Liabilities | 1,902 | 1,619 | 1,218 | 1,156 | 1,475 | 688.88 |
Total Long-Term Liabilities | 2,625 | 2,379 | 1,965 | 2,181 | 2,747 | 860.43 |
|
| - | 12.84 | 12.82 | 12.79 | 12.76 | 12.35 |
| - | - | - | - | - | -40.43 |
Additional Paid-in Capital | - | 459.33 | 443.57 | 431.43 | 420.97 | 261.99 |
Accumulated Other Comprehensive Income | - | 64.3 | -17.8 | -71.56 | -97.86 | -72.18 |
| - | 2,741 | 2,509 | 2,383 | 2,196 | 1,398 |
Total Common Shareholders' Equity | 4,014 | 3,278 | 2,948 | 2,755 | 2,532 | 1,560 |
| 4.57 | 3.44 | 2.79 | 2.45 | 14.63 | 7.4 |
| 4,018 | 3,281 | 2,950 | 2,758 | 2,546 | 1,567 |
Total Liabilities & Equity | 12,279 | 10,972 | 9,740 | 9,216 | 9,317 | 4,352 |
| 1,069 | 1,370 | 1,466 | 1,286 | 1,455 | 405.52 |
| -333.68 | -1,104 | -1,258 | -1,073 | -1,195 | -160.46 |
| - | -24.68 | -28.22 | -24.08 | -26.98 | -3.75 |
| 4,014 | 3,278 | 2,948 | 2,755 | 2,532 | 1,560 |
| - | 73.31 | 66.10 | 61.80 | 57.18 | 36.49 |
| 4,014 | 1,432 | 1,058 | 819.99 | 511.96 | 833.44 |
Tangible Book Value Per Share | - | 32.03 | 23.72 | 18.39 | 11.56 | 19.49 |