| 2,148 | 2,691 | 2,483 | 2,919 | 1,353 |
| 300 | 400 | - | - | - |
Cash & Short-Term Investments | 2,448 | 3,091 | 2,483 | 2,919 | 1,353 |
| -20.82% | 24.50% | -14.94% | 115.81% | 25.16% |
| 908 | 1,160 | 935.4 | 842.3 | 809.4 |
| 1,990 | 2,242 | 2,112 | 1,617 | 1,380 |
| 377.9 | 358.6 | 382.1 | 351.3 | 240.1 |
| 5,823 | 6,752 | 5,912 | 5,729 | 3,782 |
Net Property, Plant & Equipment | 3,392 | 4,402 | 4,444 | 3,497 | 2,547 |
| 343.9 | 257.9 | 299.3 | 359.7 | 495.7 |
| 1,680 | 1,588 | 1,578 | 1,578 | 1,938 |
| 1,285 | 1,090 | 982.1 | 815.3 | 864.6 |
|
| 572.3 | 574.5 | 725.6 | 852.1 | 635.1 |
| 714.9 | 760 | 663.2 | 1,047 | 734.9 |
Current Portion of Long-Term Debt | - | - | 794 | 147.8 | 160.7 |
Current Portion of Leases | 0.5 | 0.3 | 0.8 | 14.2 | 12.7 |
Total Current Liabilities | 1,288 | 1,335 | 2,184 | 2,061 | 1,543 |
| 2,981 | 3,346 | 2,543 | 3,046 | 2,914 |
| 23.8 | 20.7 | 22.4 | 23 | 10.2 |
Other Long-Term Liabilities | 540.2 | 573.9 | 666 | 641.4 | 554.1 |
Total Long-Term Liabilities | 3,545 | 3,941 | 3,231 | 3,710 | 3,478 |
|
| 6.2 | 6.2 | 6.2 | 6.1 | 6 |
| -6,058 | -4,641 | -3,937 | -2,830 | -2,448 |
Additional Paid-in Capital | 5,539 | 5,372 | 5,211 | 4,671 | 4,633 |
Accumulated Other Comprehensive Income | -55.5 | -62.4 | -45.2 | -23.2 | -40.6 |
| 8,242 | 8,121 | 6,548 | 4,364 | 2,435 |
Total Common Shareholders' Equity | 7,673 | 8,796 | 7,783 | 6,189 | 4,585 |
| 18.6 | 18.1 | 18 | 18.5 | 19 |
| 7,692 | 8,815 | 7,801 | 6,207 | 4,604 |
Total Liabilities & Equity | 12,524 | 14,090 | 13,215 | 11,979 | 9,626 |
| 3,005 | 3,367 | 3,360 | 3,231 | 3,098 |
| -557.2 | -275.6 | -876.8 | -311.7 | -1,745 |
| -1.35 | -0.64 | -1.96 | -0.69 | -3.93 |
| 7,673 | 8,796 | 7,783 | 6,189 | 4,585 |
| 18.63 | 20.33 | 17.42 | 13.81 | 10.33 |
| 5,650 | 6,951 | 5,906 | 4,251 | 2,152 |
Tangible Book Value Per Share | 13.72 | 16.06 | 13.22 | 9.49 | 4.85 |