| 1,367 | 1,037 | 1,171 | 461.02 | 87.92 |
| 22.73 | 21.87 | 98.15 | 217.86 | - |
Cash & Short-Term Investments | 1,390 | 1,059 | 1,269 | 678.88 | 87.92 |
| 31.22% | -16.54% | 86.93% | 672.12% | -26.16% |
| 475.57 | 450.11 | 351.56 | 380.35 | 471.86 |
| 510.46 | 462.28 | 380.25 | 448.92 | 430.24 |
| 69.98 | 40.73 | 39.17 | 26.5 | 28.98 |
| 2,446 | 2,012 | 2,040 | 1,535 | 1,019 |
Net Property, Plant & Equipment | 563.68 | 547.83 | 420.34 | 402.84 | 409.07 |
| 287.08 | 306.36 | 46.21 | 54.79 | 61.71 |
| 298.19 | 311.17 | 151.82 | 157.59 | 171.33 |
| 108.63 | 88.04 | 83.44 | 72.36 | 61.13 |
| 29.71 | 25.29 | 17.48 | 20.17 | 6.68 |
|
| 180.58 | 173.74 | 120.49 | 128 | 180.79 |
| 58.13 | 60.14 | 55.64 | 61.92 | 49.63 |
Current Portion of Long-Term Debt | - | 1.09 | 0.8 | 0.81 | 0.81 |
Current Portion of Leases | 8.52 | 8.12 | 7.89 | 4.94 | 6.02 |
Other Current Liabilities | 165.91 | 154.9 | 132.32 | 152.63 | 145.19 |
Total Current Liabilities | 413.13 | 397.99 | 317.14 | 348.3 | 382.44 |
| - | - | 0.19 | 1.22 | 1.06 |
| 18.97 | 24.55 | 26.68 | 16.88 | 17.1 |
Other Long-Term Liabilities | 65.02 | 63.96 | 56.58 | 62.04 | 71.37 |
Total Long-Term Liabilities | 83.99 | 88.51 | 83.45 | 80.14 | 89.53 |
|
| 1.6 | 1.6 | 1.6 | 0.8 | 0.8 |
| -847.41 | -586.53 | -523.41 | -502.78 | -470.03 |
Additional Paid-in Capital | 345.03 | 330.53 | 312.17 | 297.27 | 286.21 |
Accumulated Other Comprehensive Income | -50.84 | -80.28 | -47.22 | -64.18 | -53.35 |
| 3,762 | 3,108 | 2,594 | 2,060 | 1,458 |
Total Common Shareholders' Equity | 3,210 | 2,773 | 2,337 | 1,791 | 1,222 |
| 25.94 | 31.24 | 21.27 | 23.05 | 34.85 |
| 3,236 | 2,804 | 2,359 | 1,814 | 1,257 |
Total Liabilities & Equity | 3,733 | 3,291 | 2,759 | 2,242 | 1,729 |
| 27.49 | 33.76 | 35.56 | 23.85 | 24.99 |
| 1,362 | 1,025 | 1,233 | 655.03 | 62.94 |
| 32.86% | -16.87% | 88.31% | 940.80% | - |
| 12.22 | 9.00 | 10.85 | 5.79 | 0.55 |
| 3,210 | 2,773 | 2,337 | 1,791 | 1,222 |
| 28.79 | 24.33 | 20.56 | 15.83 | 10.76 |
| 2,625 | 2,156 | 2,139 | 1,579 | 989.07 |
Tangible Book Value Per Share | 23.54 | 18.91 | 18.82 | 13.96 | 8.71 |