| 2,657 | 1,301 | 786.37 | 403.11 | 480.32 |
Cash & Short-Term Investments | 2,657 | 1,301 | 786.37 | 403.11 | 480.32 |
| 104.27% | 65.40% | 95.08% | -16.07% | 45.76% |
| 38.52 | 22.86 | 6.61 | 261.07 | 433.05 |
| 10,135 | 9,268 | 10,390 | 8,846 | 4,539 |
| 523 | 730.32 | 735.36 | 266.04 | 328.17 |
| 13,353 | 11,322 | 11,919 | 9,776 | 5,780 |
Net Property, Plant & Equipment | 6,617 | 5,604 | 3,507 | 2,205 | 3,288 |
| 35.4 | 54.14 | 71.73 | 115.55 | 74.49 |
| 147.4 | 67.24 | 52.39 | 48.51 | 57.08 |
| 326.75 | 170.59 | 186.48 | 271.75 | 212.55 |
|
| 1,036 | 602.01 | 732.72 | 602.44 | 496.87 |
| 764.92 | 356.86 | 355.16 | 305.35 | 213.88 |
| - | - | - | - | 4,451 |
Current Portion of Long-Term Debt | 7,600 | 6,815 | 5,707 | 6,361 | - |
Current Portion of Leases | 201.31 | 67.94 | 68.77 | 58.7 | 721.66 |
| 337.48 | 130.26 | 260.53 | 284.98 | 223.05 |
Total Current Liabilities | 9,939 | 7,972 | 7,124 | 7,613 | 6,107 |
| 4,558 | 4,598 | 5,438 | 2,232 | 1,304 |
| 621.96 | 91.47 | 137.4 | 148.22 | 140.49 |
Other Long-Term Liabilities | 330.27 | 318.13 | 274.02 | 223.03 | 223.36 |
Total Long-Term Liabilities | 5,510 | 5,008 | 5,849 | 2,603 | 1,668 |
|
| 1,207 | 1,207 | 344.15 | 344.15 | 329.92 |
| -154.12 | -154.12 | -154.12 | -154.12 | -155.2 |
Accumulated Other Comprehensive Income | 20.56 | 32.47 | 21.96 | 16.24 | -2.82 |
| 3,966 | 3,160 | 2,558 | 2,001 | 1,472 |
Total Common Shareholders' Equity | 5,031 | 4,237 | 2,763 | 2,201 | 1,644 |
| -8.46 | -7.56 | -6.77 | -6.24 | -5.87 |
| 5,022 | 4,230 | 2,756 | 2,195 | 1,638 |
Total Liabilities & Equity | 20,480 | 17,217 | 15,736 | 12,417 | 9,413 |
| 12,981 | 11,573 | 11,351 | 8,800 | 6,617 |
| -10,324 | -10,272 | -10,564 | -8,397 | -6,137 |
| -756.78 | -768.82 | -845.22 | -671.98 | -491.54 |
| 5,031 | 4,237 | 2,763 | 2,201 | 1,644 |
| 368.77 | 317.15 | 221.06 | 176.15 | 131.69 |
| 4,995 | 4,183 | 2,691 | 2,086 | 1,570 |
Tangible Book Value Per Share | 366.18 | 313.10 | 215.33 | 166.90 | 125.73 |