| 860.52 | 549.94 | 205.15 | 57.21 | 58.78 | 54.9 |
Cash & Short-Term Investments | 881.18 | 549.94 | 205.15 | 57.21 | 58.78 | 54.9 |
| 112.04% | 168.07% | 258.57% | -2.66% | 7.07% | 8.09% |
| 2,615 | 2,049 | 1,420 | 1,128 | 865.5 | 683.76 |
| 85.76 | 86.19 | 166.32 | 38.37 | 57.49 | 44.21 |
| 2,701 | 2,135 | 1,586 | 1,167 | 922.99 | 727.97 |
| 78.83 | 59.22 | 65.54 | 35.31 | 21.85 | 13.47 |
| 42.5 | 46.21 | 54.31 | 48.46 | 23.7 | 15.51 |
| 3,704 | 2,790 | 1,911 | 1,308 | 1,027 | 811.85 |
Property, Plant & Equipment | 612.15 | 506.29 | 414.28 | 274.62 | 253.31 | 211.93 |
| - | 6.8 | - | - | - | - |
| 928.17 | 875.27 | 666.83 | 611.79 | 592.11 | 464.39 |
| 431.92 | 434.42 | 280.4 | 273.9 | 304.78 | 231.81 |
Long-Term Deferred Tax Assets | 77.9 | 85.44 | 17.72 | 115.67 | 22.91 | 29.4 |
| 24.18 | 12.63 | 15.25 | 13.84 | 8.68 | 7.97 |
|
| 665.13 | 654.94 | 419.96 | 337.39 | 254.79 | 204.15 |
| 398.39 | 276.51 | 203.5 | 160.74 | 156.06 | 174.76 |
Current Portion of Long-Term Debt | 4.68 | 6.04 | 4.87 | 9 | 2.79 | - |
Current Portion of Leases | 29.68 | 28.16 | 24.43 | 21.15 | 19.05 | 16.59 |
| 1,734 | 1,149 | 909.54 | 548.29 | 321.11 | 230.8 |
Other Current Liabilities | 200.08 | 467.87 | 158.91 | 94.23 | 82.76 | 66.62 |
Total Current Liabilities | 3,032 | 2,583 | 1,721 | 1,171 | 836.55 | 692.9 |
| 131.32 | 62.29 | 39.35 | 247.25 | 384.98 | 235.73 |
| 258.06 | 212.11 | 188.14 | 111.74 | 107.97 | 80.58 |
Long-Term Deferred Tax Liabilities | 2.23 | 2.23 | 1.12 | - | 1.75 | 1.34 |
Other Long-Term Liabilities | 120.64 | 147.02 | 77.94 | 67.76 | 72.21 | 50.37 |
|
| 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 |
Additional Paid-In Capital | 362.69 | 350.73 | 339.56 | 332.08 | 327.06 | 322.45 |
| 2,271 | 1,627 | 1,148 | 854.64 | 628.77 | 502.81 |
| -401.12 | -273.8 | -209.81 | -187.21 | -150.58 | -129.24 |
| 2,233 | 1,705 | 1,278 | 999.92 | 805.67 | 696.43 |
|
Total Liabilities & Equity | 5,778 | 4,711 | 3,306 | 2,597 | 2,209 | 1,757 |
| 423.74 | 308.6 | 256.77 | 389.14 | 514.78 | 332.9 |
| 457.45 | 241.34 | -51.62 | -331.93 | -456.01 | -278 |
| 308.53% | - | - | - | - | - |
| 12.88 | 6.75 | -1.44 | -9.21 | -12.51 | -7.57 |
Filing Date Shares Outstanding | 35.19 | 35.47 | 35.57 | 35.63 | 35.84 | 36.07 |
Total Common Shares Outstanding | 35.19 | 35.48 | 35.57 | 35.66 | 35.98 | 36.07 |
| 671.31 | 207.47 | 189.9 | 136.87 | 190.77 | 118.95 |
| 63.46 | 48.04 | 35.92 | 28.04 | 22.39 | 19.31 |
| 873.3 | 394.99 | 330.6 | 114.23 | -91.23 | 0.23 |
Tangible Book Value Per Share | 24.81 | 11.13 | 9.29 | 3.20 | -2.54 | 0.01 |
| - | 12.9 | 8.44 | 6.79 | 6.79 | 7.17 |
| - | 128.65 | 101.57 | 80.28 | 74.98 | 69.68 |
| - | 359.03 | 302.87 | 239.77 | 209.94 | 186.26 |
| - | 26.23 | 12.65 | 6.72 | 1.67 | 1.29 |
| - | 5,994 | 5,157 | - | - | - |