| 1,052 | 912.46 | 732.44 | 497.88 | 456.38 | 344 |
| 246.3 | 319.95 | 259.83 | 218.26 | 40.05 | 18.73 |
Cash & Short-Term Investments | 1,299 | 1,232 | 992.27 | 716.14 | 496.42 | 362.73 |
| 15.07% | 24.20% | 38.56% | 44.26% | 36.86% | - |
| 392.8 | 570.17 | 579.93 | 549.98 | 541.54 | 510.36 |
| 243.05 | 184.94 | 180.38 | 132.64 | 133.83 | 92.03 |
| 1,934 | 1,988 | 1,753 | 1,399 | 1,172 | 965.12 |
Net Property, Plant & Equipment | 190.86 | 187.44 | 207.07 | 228.31 | 252.2 | 264.53 |
| 515.07 | 556.09 | 687.17 | 827.99 | 1,027 | 1,287 |
| 2,392 | 2,327 | 2,362 | 2,337 | 2,381 | 2,420 |
| 222.54 | 221.66 | 193.61 | 178.81 | 154.07 | 137.11 |
|
| 20.77 | 27.16 | 18.05 | 38 | 41.76 | 32.96 |
| 157.91 | 205.94 | 228.62 | 208.96 | 246.74 | 231.14 |
Current Portion of Long-Term Debt | 18.75 | 18.75 | 18.75 | 18.75 | 14.06 | 23.78 |
Current Portion of Leases | 14.06 | 13.69 | 16.41 | 17.51 | 18.51 | 18.45 |
| 746.84 | 819.37 | 767.24 | 676.47 | 613.34 | 549.89 |
Other Current Liabilities | 2.96 | 5.82 | 4.31 | 3.76 | 7.21 | 4.37 |
Total Current Liabilities | 961.28 | 1,091 | 1,053 | 963.46 | 941.61 | 860.58 |
| 1,783 | 1,790 | 1,806 | 1,822 | 1,837 | 2,778 |
| 42.67 | 37.77 | 46 | 55.18 | 62.52 | 61.14 |
Other Long-Term Liabilities | 83.53 | 53.33 | 84.14 | 76.14 | 161.05 | 179.3 |
Total Long-Term Liabilities | 1,909 | 1,882 | 1,936 | 1,953 | 2,061 | 3,018 |
|
| 3.05 | 3.04 | 2.95 | 2.84 | 2.78 | 2.44 |
Additional Paid-in Capital | 3,691 | 3,670 | 3,541 | 3,282 | 3,093 | 2,145 |
Accumulated Other Comprehensive Income | -7.35 | -67.38 | -22.37 | -47.67 | 17.15 | 43.3 |
| -1,302 | -1,299 | -1,308 | -1,183 | -1,129 | -1,024 |
| 2,385 | 2,307 | 2,213 | 2,054 | 1,984 | 1,167 |
Total Liabilities & Equity | 5,255 | 5,280 | 5,202 | 4,971 | 4,986 | 5,073 |
| 1,858 | 1,861 | 1,887 | 1,913 | 1,932 | 2,881 |
| -559.61 | -628.2 | -894.85 | -1,197 | -1,436 | -2,518 |
| -1.82 | -2.00 | -3.10 | -4.26 | -5.74 | -10.31 |
| 2,385 | 2,307 | 2,213 | 2,054 | 1,984 | 1,167 |
| 7.76 | 7.36 | 7.67 | 7.31 | 7.92 | 4.77 |
| -522.37 | -575.6 | -836.22 | -1,111 | -1,425 | -2,540 |
Tangible Book Value Per Share | -1.70 | -1.84 | -2.90 | -3.95 | -5.69 | -10.40 |