| 92,343 | 176,820 | 39,452 | 32,453 | 27,543 | 3,167 |
| 332,855 | 218,765 | 168,228 | 127,851 | 39,753 | 5,192 |
Cash & Short-Term Investments | 425,198 | 395,585 | 207,680 | 160,304 | 67,296 | 8,359 |
| 136.72% | 90.48% | 29.55% | 138.21% | 705.07% | -94.93% |
| 137,161 | 129,984 | 106,235 | 96,133 | 23,349 | 13,898 |
| 1,353 | 1,221 | 1,506 | 1,230 | 269 | 118 |
| 37,367 | 36,046 | 2,073 | 3,243 | 532 | 458 |
| 601,079 | 562,836 | 317,494 | 260,910 | 91,446 | 22,833 |
Net Property, Plant & Equipment | 2,931,025 | 2,535,363 | 2,467,074 | 2,188,785 | 658,743 | 311,162 |
| 19,452 | 18,129 | 90,053 | 29,518 | 7,284 | 3,936 |
| 220,008 | 205,767 | 194,582 | 144,878 | 36,630 | 21,945 |
| 51,559 | 39,974 | 56,268 | 19,758 | 9,564 | 5,449 |
|
| 200,464 | 181,837 | 154,762 | 131,677 | 26,044 | 10,642 |
| 14,669 | 14,584 | 11,914 | 10,304 | 1,748 | 716 |
Current Portion of Long-Term Debt | 104,618 | 137,336 | 252,915 | 150,904 | 132,974 | 25,268 |
Current Portion of Leases | 5,374 | 5,154 | 2,638 | 1,388 | 172 | 89 |
Other Current Liabilities | 58,150 | 60,864 | 14,478 | 7,070 | 33,052 | 1,863 |
Total Current Liabilities | 315,613 | 338,831 | 383,285 | 264,792 | 186,322 | 36,304 |
| 586,379 | 509,792 | 258,414 | 250,129 | 28,138 | 76,619 |
| 3,371 | 3,268 | 12,627 | 9,821 | 2,475 | 1,397 |
Other Long-Term Liabilities | 891,694 | 777,267 | 810,994 | 643,712 | 213,164 | 113,078 |
Total Long-Term Liabilities | 1,572,512 | 1,351,271 | 1,135,457 | 940,213 | 251,445 | 193,368 |
|
| 7,639 | - | - | - | - | - |
Additional Paid-in Capital | 1,169,011 | - | - | - | - | - |
| 651,722 | - | - | - | - | - |
Total Common Shareholders' Equity | 1,828,372 | 1,577,804 | 1,503,846 | 1,355,879 | 342,457 | 101,394 |
| 106,626 | 94,163 | 102,883 | 82,965 | 23,443 | 34,259 |
| 1,934,998 | 1,671,967 | 1,606,729 | 1,438,844 | 365,900 | 135,653 |
Total Liabilities & Equity | 3,823,123 | 3,362,069 | 3,125,471 | 2,643,849 | 803,667 | 365,325 |
| 699,742 | 655,550 | 526,594 | 412,242 | 163,759 | 103,373 |
| -274,544 | -259,965 | -318,914 | -251,938 | -96,463 | -95,014 |
| -3389.07 | -3181.95 | -4298.03 | -3072.41 | -1182.14 | -1727.53 |
| 1,828,372 | 1,577,804 | 1,503,846 | 1,355,879 | 342,457 | 101,394 |
| 22570.08 | 19312.17 | 20267.47 | 16535.11 | 4196.78 | 1843.53 |
| 1,808,920 | 1,559,675 | 1,413,793 | 1,326,361 | 335,173 | 97,458 |
Tangible Book Value Per Share | 22329.96 | 19090.27 | 19053.81 | 16175.13 | 4107.51 | 1771.96 |