| 802.58 | 476.59 | 290.74 | 134.45 | 201.8 |
| 321.08 | - | - | 5.78 | 9.32 |
Cash & Short-Term Investments | 1,124 | 476.59 | 290.74 | 140.22 | 211.12 |
| 135.77% | 63.92% | 107.34% | -33.58% | 185.21% |
| 2.23 | 1.73 | 1.94 | 1.8 | 1.18 |
| 0.51 | 0.51 | 0.51 | - | - |
| 2.74 | 2.24 | 2.45 | 1.8 | 1.18 |
| 21.22 | 14.36 | 13.77 | 2.17 | 1.03 |
| 1,148 | 493.18 | 306.97 | 144.19 | 213.33 |
Net Property, Plant & Equipment | 7.57 | 5.35 | 5.4 | 5.05 | 6.62 |
| 153.85 | 229.59 | 240.12 | - | - |
| 1,164 | 929.11 | 454.94 | 405.32 | 326.62 |
|
| 40.35 | 18.68 | 26.99 | 13.72 | 7.5 |
Current Portion of Long-Term Debt | 586.21 | 455.78 | 158.48 | - | - |
Current Portion of Leases | 0.7 | 0.93 | 0.93 | 0.78 | 0.71 |
Other Current Liabilities | 3.12 | 2.72 | - | 2.07 | - |
Total Current Liabilities | 630.38 | 478.11 | 186.39 | 16.57 | 8.21 |
| - | - | - | 80.02 | 72.01 |
| - | - | 1.02 | 1.69 | 2.46 |
Other Long-Term Liabilities | 10.45 | 0.09 | - | 0.87 | 2.54 |
Total Long-Term Liabilities | 10.45 | 0.09 | 1.02 | 82.58 | 77.01 |
|
| 2,378 | 1,406 | 1,009 | 712.6 | 695.86 |
Additional Paid-in Capital | 172.75 | 142.62 | 116.93 | 94.68 | 68.84 |
Accumulated Other Comprehensive Income | -27.36 | 12.02 | -2.04 | 0.46 | 1.9 |
| -691.24 | -381.56 | -304 | -389.87 | -332.98 |
Total Common Shareholders' Equity | 1,832 | 1,179 | 820.02 | 417.88 | 433.61 |
| - | - | - | 37.54 | 27.74 |
| 1,832 | 1,179 | 820.02 | 455.42 | 461.35 |
Total Liabilities & Equity | 2,473 | 1,657 | 1,007 | 554.56 | 546.56 |
| 586.91 | 456.71 | 160.42 | 82.48 | 75.18 |
| 536.75 | 19.88 | 130.32 | 57.74 | 135.94 |
| 2600.23% | -84.75% | 125.71% | -57.53% | - |
| 0.91 | 0.04 | 0.25 | 0.12 | 0.30 |
| 1,832 | 1,179 | 820.02 | 417.88 | 433.61 |
| 3.11 | 2.13 | 1.55 | 0.87 | 0.94 |
| 1,832 | 1,179 | 820.02 | 417.88 | 433.61 |
Tangible Book Value Per Share | 3.11 | 2.13 | 1.55 | 0.87 | 0.94 |