| - | 1,539 | 943 | 433.5 | 193.4 | 310.6 |
Cash & Short-Term Investments | - | 1,539 | 943 | 433.5 | 193.4 | 310.6 |
| - | 63.20% | 117.53% | 124.15% | -37.73% | -4.22% |
| - | 1,023 | 558 | 864 | 810.9 | 663.2 |
| - | 2,328 | 2,412 | 2,207 | 2,275 | 2,348 |
| - | 276 | 290 | 244.3 | 225.1 | 229.7 |
| - | 5,166 | 4,202 | 3,749 | 3,504 | 3,552 |
Net Property, Plant & Equipment | 3,585 | 3,613 | 3,511 | 2,753 | 2,746 | 2,298 |
| 1,258 | 1,260 | 1,266 | 1,381 | 1,406 | 390.4 |
| 1,622 | 1,623 | 1,613 | 1,626 | 1,623 | 782.4 |
| 209 | 209 | 202 | 498 | 496.5 | 532.4 |
| 297 | 306 | 260 | 124.4 | 180 | 161 |
|
| - | 856 | 777 | 675.1 | 614.4 | 429.1 |
| - | 811 | 871 | 745 | 632.7 | 641 |
Current Portion of Long-Term Debt | - | 3 | 3 | 48.1 | 48.5 | 676.1 |
Current Portion of Leases | - | 71 | 56 | - | - | - |
Total Current Liabilities | - | 1,741 | 1,706 | 1,468 | 1,296 | 1,746 |
| 1,401 | 2,000 | 1,999 | 2,679 | 2,997 | 1,829 |
| 313 | 322 | 286 | - | - | - |
Other Long-Term Liabilities | 1,027 | 1,050 | 1,005 | 1,395 | 1,381 | 1,031 |
Total Long-Term Liabilities | 2,741 | 3,372 | 3,290 | 4,073 | 4,379 | 2,860 |
|
| - | - | - | - | - | 69.5 |
| - | - | - | - | - | -68.8 |
Additional Paid-in Capital | 3,292 | 3,338 | 3,102 | 4,167 | 4,157 | 1,390 |
Accumulated Other Comprehensive Income | -325 | -314 | -452 | -218.6 | 39 | -616.2 |
| 3,897 | 3,776 | 3,184 | 590.8 | 34.7 | 2,323 |
Total Common Shareholders' Equity | 6,864 | 6,800 | 5,834 | 4,540 | 4,231 | 3,097 |
| 311 | 264 | 225 | 50.7 | 49.3 | 13.4 |
| 7,175 | 7,064 | 6,059 | 4,590 | 4,280 | 3,110 |
Total Liabilities & Equity | 12,002 | 12,177 | 11,054 | 10,132 | 9,955 | 7,716 |
| 1,714 | 2,396 | 2,344 | 2,727 | 3,046 | 2,505 |
| -1,714 | -857 | -1,401 | -2,293 | -2,853 | -2,195 |
| -4.35 | -2.18 | -3.69 | -6.03 | -7.50 | - |
| 6,864 | 6,800 | 5,834 | 4,540 | 4,231 | 3,097 |
| 17.41 | 17.32 | 15.35 | 11.94 | 11.13 | 0.00 |
| 3,984 | 3,917 | 2,955 | 1,532 | 1,203 | 1,924 |
Tangible Book Value Per Share | 10.11 | 9.97 | 7.77 | 4.03 | 3.16 | 0.00 |