| 154.88 | 222.69 | 268.62 | 278.93 | 103.6 | |
| 325.35 | 3,680 | 3,473 | 3,623 | 1,543 | |
| 129.21 | 165.37 | 211.99 | 91.65 | 53.61 | |
| 129.22 | 571.59 | 769.14 | 915.74 | 407.91 | |
Property, Plant & Equipment | 72.72 | 112.37 | 115.73 | 69.84 | 60.48 | |
| 423.14 | 466.64 | 512.6 | 250.57 | 227.05 | |
| 146.89 | 198.25 | 374.1 | 207.65 | 190.75 | |
| 100.48 | 1.88 | 2.31 | 0.93 | 1.24 | |
| 108.03 | 468.32 | 192.06 | 359.99 | 7.37 | |
Long-Term Deferred Tax Assets | 13.39 | 33.63 | 3.98 | 2.85 | 4.1 | |
| 101.88 | 49.58 | 86.41 | 46.73 | 63.86 | |
|
| 52.56 | 43.99 | 100.69 | 75.72 | 16.39 | |
| 129.96 | 140.1 | 180.61 | 224.26 | 113.59 | |
| 27.94 | 2,859 | 2,334 | 2,089 | 759.81 | |
Current Portion of Long-Term Debt | 28.02 | 159.88 | 25.26 | 0.36 | 37.25 | |
Current Portion of Leases | 22.33 | - | - | - | - | |
Other Current Liabilities | 57.34 | 84.27 | 70.87 | 57.11 | 12.42 | |
| 1,752 | 2,196 | 2,422 | 2,033 | 963.03 | |
| 38.71 | 98.09 | 99.12 | 69.07 | 60.78 | |
Long-Term Unearned Revenue | 58.15 | 70.58 | 85.44 | 69.51 | 68.65 | |
Long-Term Deferred Tax Liabilities | 5.46 | - | 29.55 | 93.06 | 34.25 | |
Other Long-Term Liabilities | 63.48 | 63.99 | 64.84 | 51.23 | 28.42 | |
|
| 0 | 0 | 0 | 0 | 0 | |
Additional Paid-In Capital | 589.39 | 572.17 | 494.2 | 413.49 | 310.33 | |
| -1,071 | -281.29 | -45.22 | 248.86 | 203.08 | |
Comprehensive Income & Other | -6.57 | 0.23 | -2.47 | -1.08 | -0.82 | |
| -488.18 | 291.12 | 446.51 | 661.27 | 512.59 | |
| 32.16 | 68.45 | 238 | 388.93 | 26.37 | |
|
Total Liabilities & Equity | 1,783 | 6,081 | 6,111 | 5,852 | 2,663 | |
| 1,869 | 5,314 | 4,880 | 4,191 | 1,821 | |
| -1,389 | -1,411 | -1,139 | -289.07 | -174.49 | |
| -45.79 | -48.22 | -40.40 | -9.97 | -6.58 | |
Filing Date Shares Outstanding | 30.6 | 30.3 | 28.82 | 27.77 | 27.19 | |
Total Common Shares Outstanding | 30.5 | 29.94 | 28.52 | 27.59 | 25.78 | |
| 704.09 | 1,928 | 2,292 | 2,788 | 1,148 | |
| -16.01 | 9.72 | 15.65 | 23.97 | 19.88 | |
| -1,058 | -373.77 | -440.18 | 203.05 | 94.8 | |
Tangible Book Value Per Share | -34.70 | -12.49 | -15.43 | 7.36 | 3.68 | |