| 5,929 | 7,768 | 3,006 | 4,161 | 2,642 |
| 445.63 | 509.03 | 2,338 | 2,626 | 3,653 |
Cash & Short-Term Investments | 6,375 | 8,277 | 5,344 | 6,787 | 6,295 |
| -22.98% | 54.89% | -21.26% | 7.82% | 3.40% |
| 4,811 | 5,177 | 4,875 | 5,414 | 2,672 |
| 1,973 | 2,068 | 1,997 | 2,896 | 987.39 |
| 6,784 | 7,245 | 6,872 | 8,310 | 3,660 |
| 14,731 | 16,505 | 15,228 | 16,861 | 7,660 |
| 715.52 | 643.07 | 1,754 | 682.44 | 621.62 |
| 28,605 | 32,669 | 29,198 | 32,640 | 18,236 |
Net Property, Plant & Equipment | 31,912 | 30,760 | 24,063 | 19,604 | 16,679 |
| 691.37 | 400.57 | 373.71 | 509.76 | 673.26 |
| 11,996 | 13,853 | 10,825 | 12,428 | 9,469 |
| 3,944 | 4,222 | 3,858 | 3,341 | 1,812 |
| 4,539 | 4,909 | 6,567 | 5,293 | 7,133 |
|
| 5,010 | 5,718 | 5,901 | 8,017 | 3,763 |
| 916.1 | 918.8 | 846.06 | 1,199 | 540.61 |
| 897.3 | 697.05 | 1,783 | 234.54 | 1,544 |
Current Portion of Long-Term Debt | - | 37.99 | 14.42 | 1,532 | 18.02 |
Current Portion of Leases | 386.47 | 430.73 | 373.15 | 275.09 | 202.54 |
Other Current Liabilities | 2,633 | 3,049 | 2,367 | 2,779 | 1,356 |
Total Current Liabilities | 9,887 | 10,851 | 11,285 | 14,037 | 7,425 |
| 13,240 | 12,901 | 9,096 | 12,273 | 14,488 |
| 1,003 | 849.94 | 904.45 | 643.28 | 601.73 |
Other Long-Term Liabilities | 3,759 | 4,038 | 4,362 | 4,046 | 4,316 |
Total Long-Term Liabilities | 18,002 | 17,789 | 14,362 | 16,962 | 19,405 |
|
| 24,273 | 24,273 | 20,215 | 19,249 | 19,249 |
| -520.07 | -734.28 | -150.18 | -152.41 | -242.54 |
Additional Paid-in Capital | 11.6 | -2,893 | -2,893 | -2,859 | -2,859 |
Accumulated Other Comprehensive Income | 6,766 | 13,065 | 5,972 | 8,528 | 5,164 |
| 23,055 | 24,238 | 25,915 | 17,838 | 5,645 |
Total Common Shareholders' Equity | 53,585 | 57,949 | 49,059 | 42,604 | 26,956 |
| 213.1 | 225.03 | 179.9 | 211.37 | 217.43 |
| 53,798 | 58,174 | 49,239 | 42,816 | 27,173 |
Total Liabilities & Equity | 81,688 | 86,814 | 74,885 | 73,815 | 54,003 |
| 15,527 | 14,917 | 12,171 | 14,958 | 16,854 |
| -9,152 | -6,640 | -6,827 | -8,171 | -10,560 |
| - | -9.22 | -9.47 | -14.29 | -18.46 |
| 53,585 | 57,949 | 49,059 | 42,604 | 26,956 |
| - | 80.43 | 68.09 | 74.49 | 47.13 |
| 40,898 | 43,695 | 37,860 | 29,667 | 16,813 |
Tangible Book Value Per Share | - | 60.64 | 52.54 | 51.87 | 29.40 |