| 43.17 | 38.22 | 55.45 | 46.05 | 31.53 | |
| 197.02 | 142.74 | 177.22 | 391.7 | 222.29 | |
| - | 21.32 | 30.74 | 5.93 | 1.5 | |
| 84.01 | 82.73 | 81.5 | 73 | 87.23 | |
| - | 32.65 | 33.15 | 32.08 | 28.95 | |
| 86.53 | 38.26 | 36.37 | 212.37 | 150.94 | |
| 410.73 | 355.92 | 414.43 | 761.13 | 522.45 | |
Property, Plant & Equipment | 7,713 | 7,383 | 7,340 | 6,604 | 6,408 | |
| 230.97 | 193.71 | 148.42 | 182.23 | 192.73 | |
| 5.48 | 5.48 | 5.48 | 5.48 | 5.48 | |
| 68.35 | 36.9 | 31.73 | 52.85 | 105.07 | |
Long-Term Deferred Charges | 73.94 | 25.46 | 42.75 | 40.35 | 36.34 | |
| 217 | 318.9 | 297.92 | 250.62 | 194.88 | |
|
| 184.05 | 165.07 | 152.19 | 178.95 | 171.66 | |
| 189.08 | 56.39 | 51.13 | 121.06 | 64.27 | |
| 150.2 | 90.7 | 287.5 | 60 | 158.5 | |
Current Portion of Long-Term Debt | 300 | 500 | - | 549 | - | |
| 17.19 | 19.37 | 21 | 26.11 | 17.22 | |
Current Portion of Leases | - | 11.52 | 9.97 | 14.24 | 3.96 | |
Other Current Liabilities | 85.25 | 252.84 | 284.52 | 993.22 | 820.53 | |
Total Current Liabilities | 925.76 | 1,096 | 806.31 | 1,943 | 1,236 | |
| 2,383 | 2,188 | 2,384 | 2,083 | 2,629 | |
| - | 32.62 | 29.51 | 22.88 | 19.64 | |
Pension & Post-Retirement Benefits | 5.25 | 55.41 | 59.32 | 62.77 | 87.93 | |
Long-Term Deferred Tax Liabilities | 1,225 | 1,111 | 1,124 | 698.23 | 660.42 | |
Other Long-Term Liabilities | 1,085 | 988.1 | 913.09 | 1,007 | 1,046 | |
|
| 90.38 | 91.01 | 91.82 | 91.48 | 91.18 | |
Additional Paid-In Capital | 1,051 | 1,045 | 1,041 | 1,027 | 1,017 | |
| 2,013 | 1,727 | 1,886 | 1,587 | 1,191 | |
Comprehensive Income & Other | -59.22 | -15.48 | -55.06 | -625.73 | -513.6 | |
|
Total Liabilities & Equity | 8,719 | 8,320 | 8,280 | 7,896 | 7,465 | |
| 2,833 | 2,823 | 2,711 | 2,730 | 2,811 | |
| -2,790 | -2,785 | -2,656 | -2,683 | -2,779 | |
| -30.58 | -30.16 | -28.78 | -29.13 | -30.31 | |
Filing Date Shares Outstanding | 90.38 | 90.82 | 91.83 | 91.49 | 91.19 | |
Total Common Shares Outstanding | 90.38 | 91.01 | 91.82 | 91.48 | 91.18 | |
| -515.04 | -739.97 | -391.88 | -1,181 | -713.68 | |
| 34.24 | 31.30 | 32.27 | 22.74 | 19.59 | |
| 3,089 | 2,843 | 2,958 | 2,074 | 1,781 | |
Tangible Book Value Per Share | 34.18 | 31.24 | 32.21 | 22.68 | 19.53 | |