| 273.01 | 232.08 | 362.55 | 143.2 | 180.52 | 90.88 |
| 450.87 | 464.84 | 643.41 | 587.1 | 433.74 | 378.98 |
Cash & Short-Term Investments | 723.88 | 696.92 | 1,006 | 730.3 | 614.26 | 469.86 |
| -30.51% | -30.72% | 37.75% | 18.89% | 30.73% | -22.15% |
| 136.54 | 130.98 | 115.17 | 97.42 | 87.49 | 83.73 |
| 144.94 | 131.82 | 127.44 | 96.33 | 76.95 | 63.64 |
| 1,005 | 959.72 | 1,249 | 924.05 | 778.71 | 617.23 |
Net Property, Plant & Equipment | 222.46 | 225.23 | 203.04 | 152.01 | 145.34 | 126.49 |
| 47.76 | 51.17 | 65.63 | 38.32 | 28.19 | 39.9 |
| 366.25 | 366.25 | 365.44 | 227.41 | 165.42 | 165.42 |
| - | - | - | - | 0.89 | 147.38 |
| 223.49 | 187.7 | 168.54 | 152.77 | 125.94 | 96.53 |
|
| 30.59 | 29.97 | 26.28 | 24.4 | 23.63 | 20.51 |
| 87.96 | 84.12 | 83.72 | 62.13 | 58.54 | 78.58 |
Current Portion of Long-Term Debt | - | - | 433.49 | - | 0.17 | - |
Current Portion of Leases | 20.92 | 21.4 | 19.03 | 12.5 | 10.63 | 9.83 |
| 83.33 | 77.52 | 79.17 | 68.19 | 57.82 | 43.72 |
Other Current Liabilities | - | - | - | - | - | 4.94 |
Total Current Liabilities | 222.8 | 213.01 | 641.69 | 167.22 | 150.78 | 157.58 |
| 736.37 | 735.49 | 731.86 | 742.13 | 738.38 | 768.6 |
| 43.02 | 48.21 | 48.76 | 39.26 | 41.39 | 47.09 |
Other Long-Term Liabilities | 33.49 | 7.55 | 6.72 | 7.89 | 3.98 | 8.55 |
Total Long-Term Liabilities | 812.88 | 791.24 | 787.33 | 789.27 | 783.74 | 824.24 |
|
| 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 |
Additional Paid-in Capital | 1,189 | 1,163 | 1,039 | 942.28 | 635.67 | 439.79 |
Accumulated Other Comprehensive Income | 0.87 | 0.9 | 0.64 | 0.58 | -2.69 | -0.29 |
| -359.82 | -378.23 | -417.65 | -404.85 | -323.09 | -228.44 |
| 829.63 | 785.82 | 622.19 | 538.09 | 309.97 | 211.13 |
Total Liabilities & Equity | 1,865 | 1,790 | 2,051 | 1,495 | 1,244 | 1,193 |
| 800.31 | 805.1 | 1,233 | 793.88 | 790.56 | 825.51 |
| -76.44 | -108.18 | -227.17 | -63.58 | -176.3 | -355.66 |
| -0.88 | -1.23 | -3.05 | -0.88 | -2.52 | -5.27 |
| 829.63 | 785.82 | 622.19 | 538.09 | 309.97 | 211.13 |
| 9.50 | 8.93 | 8.35 | 7.47 | 4.43 | 3.13 |
| 415.62 | 368.4 | 191.12 | 272.35 | 116.35 | 5.82 |
Tangible Book Value Per Share | 4.76 | 4.19 | 2.57 | 3.78 | 1.66 | 0.09 |