| 1,206 | 828.66 | 271.04 | 162.52 | 242.52 | 690.96 |
| 177.85 | 187.92 | 147.95 | 82.26 | 229.28 | - |
Cash & Short-Term Investments | 1,383 | 1,017 | 418.99 | 244.77 | 471.79 | 690.96 |
| 222.91% | 142.63% | 71.17% | -48.12% | -31.72% | 1208.83% |
| 74.96 | 39 | 36.44 | 35.18 | 36.57 | 13.96 |
| 183.15 | 158.41 | 119.07 | 107.86 | 92.28 | 47.9 |
| 158.91 | 151.56 | 118.12 | 88.92 | 61.65 | 21.94 |
| 1,800 | 1,366 | 692.62 | 476.72 | 662.29 | 774.76 |
Net Property, Plant & Equipment | 448.69 | 423.74 | 262.9 | 219.8 | 152.37 | 93.76 |
| 220.57 | 224.75 | 58.64 | 68.09 | 79.69 | 57.49 |
| 208.74 | 205.75 | 71.02 | 71.02 | 71.02 | 43.31 |
| 93.49 | 82.25 | 60.69 | 79.25 | 9.19 | - |
| 48.09 | 22.45 | 38.48 | 26.33 | 14.56 | 11.53 |
|
| 63.11 | 72.7 | 53.06 | 29.3 | 12.08 | 3.49 |
| 74.27 | 45.1 | 40.31 | 21.93 | 17.36 | 19.24 |
Current Portion of Long-Term Debt | - | - | 12.05 | 17.76 | 2.91 | 2.83 |
| 241.41 | 195.44 | 216.16 | 139.34 | 108.34 | 59.75 |
Other Current Liabilities | 23.56 | 21.24 | 17.95 | 15.04 | 22.25 | 11 |
Total Current Liabilities | 402.35 | 334.48 | 339.53 | 223.37 | 162.94 | 96.31 |
| 38.59 | 154.11 | 389.44 | 87.59 | 100.04 | 97.3 |
| 100.09 | 99.84 | 66.94 | 71.34 | 49.83 | 28.3 |
Other Long-Term Liabilities | 14.56 | 14.19 | 5.99 | 4.37 | 3.1 | 60.49 |
Total Long-Term Liabilities | 153.23 | 268.15 | 462.36 | 163.29 | 152.98 | 186.09 |
|
| 0.01 | 0.01 | - | - | - | - |
| 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
Additional Paid-in Capital | 3,324 | 2,736 | 1,199 | 1,176 | 1,113 | 1,002 |
Accumulated Other Comprehensive Income | -2.97 | -1.96 | -2.81 | 1.54 | 1.14 | 1.31 |
| -1,057 | -1,012 | -813.7 | -623.53 | -440.96 | -305.01 |
Total Common Shareholders' Equity | 2,264 | 1,722 | 382.45 | 554.54 | 673.21 | 698.45 |
| 2,264 | 1,722 | 382.45 | 554.54 | 673.21 | 698.45 |
Total Liabilities & Equity | 2,820 | 2,324 | 1,184 | 941.21 | 989.12 | 980.85 |
| 138.67 | 253.96 | 468.42 | 176.69 | 152.78 | 128.43 |
| 1,245 | 762.62 | -49.43 | 68.09 | 319.01 | 562.53 |
| 63.21% | - | - | -78.66% | -43.29% | 2106.62% |
| 2.24 | 1.44 | -0.10 | 0.14 | 0.68 | 2.68 |
| 2,264 | 1,722 | 382.45 | 554.54 | 673.21 | 698.45 |
| 4.08 | 3.24 | 0.77 | 1.15 | 1.44 | 3.33 |
| 1,835 | 1,291 | 252.8 | 415.43 | 522.49 | 597.65 |
Tangible Book Value Per Share | 3.30 | 2.43 | 0.51 | 0.86 | 1.12 | 2.85 |