| 10,719 | 11,688 | 4,938 | 5,029 | 4,555 | 1,035 |
| 128,093 | 68,956 | 44,502 | 50,717 | 54,841 | 42,487 |
| - | 739.14 | 830.53 | 0.27 | - | - |
| 37,411 | 22,246 | 9,879 | 9,574 | 10,397 | 8,057 |
| 57,607 | 50,293 | 32,797 | 26,931 | 29,170 | 18,845 |
Property, Plant & Equipment | 566.63 | 440.8 | 349.06 | 342.7 | 419.62 | 317.18 |
| - | 85.64 | 72.07 | 54.45 | 17.22 | 10.22 |
Investments in Debt & Equity Securities | 5,268 | 1,688 | 2,300 | 690.45 | 1,185 | - |
| 2.48 | 1.12 | 1.23 | 1.22 | 2.07 | - |
| 337.28 | 290.02 | 195.71 | 136.63 | 567.9 | 418.31 |
Long-Term Deferred Tax Assets | - | 111.87 | 96.82 | 84.56 | 38.32 | 17.17 |
| 3,375 | 2,217 | 1,175 | 941.16 | 345.31 | 150.73 |
|
| 185,772 | 116,840 | 64,602 | 69,391 | 67,991 | 51,009 |
| 5,082 | 1,769 | 1,380 | 1,043 | 754.99 | 407.03 |
| 13,039 | 8,277 | 5,652 | 2,481 | 10,825 | 10,936 |
Current Portion of Leases | 176.22 | 144.36 | 114.68 | 109.42 | 96.86 | 66.33 |
Other Current Liabilities | 2,067 | 786.5 | 353.34 | 234.7 | 212.65 | 264.84 |
| 416.11 | 132.92 | 123.34 | 101.73 | 163.72 | 155.9 |
Long-Term Unearned Revenue | - | - | - | - | 5.91 | 5.29 |
Long-Term Deferred Tax Liabilities | - | 4.88 | 6.33 | 7.41 | 0.64 | 1.6 |
Other Long-Term Liabilities | 31.86 | 3.18 | 5.86 | 6.21 | 4.39 | 7.12 |
|
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.09 |
Additional Paid-In Capital | 19,070 | 18,807 | 18,456 | 18,154 | 17,936 | 6,960 |
| 22,600 | 14,653 | 11,361 | 7,079 | 4,152 | 1,342 |
Comprehensive Income & Other | -15.94 | -249.92 | -49.43 | -47.85 | 75.99 | 4.97 |
| 36,455 | 28,011 | 24,569 | 20,862 | 20,986 | 8,308 |
| 340.98 | -6.78 | 3 | 0.24 | - | - |
|
Total Liabilities & Equity | 243,379 | 158,757 | 97,136 | 94,503 | 101,539 | 71,338 |
| 13,631 | 8,554 | 5,890 | 2,692 | 11,086 | 11,158 |
| 125,181 | 72,829 | 44,381 | 53,055 | 48,310 | 32,364 |
| 75.54% | 64.10% | -16.35% | 9.82% | 49.27% | 144.04% |
| 887.35 | 519.99 | 317.10 | 368.75 | 316.87 | 246.55 |
Filing Date Shares Outstanding | 139.34 | 139.23 | 137.92 | 139.63 | 146.99 | 135.63 |
Total Common Shares Outstanding | 139.34 | 139.14 | 137.79 | 139.66 | 150.38 | 135.59 |
| 28,034 | 23,602 | 20,715 | 18,864 | 19,154 | 7,982 |
| 261.62 | 201.32 | 178.30 | 149.38 | 139.55 | 61.27 |
| 36,455 | 27,926 | 24,497 | 20,807 | 20,968 | 8,297 |
Tangible Book Value Per Share | 261.62 | 200.70 | 177.78 | 148.99 | 139.44 | 61.20 |