| 253.67 | 263.87 | 304.87 | 354.65 | 398.13 | 5.49 | |
| 580.54 | 580.54 | 580.54 | 580.54 | 580.54 | 6.79 | |
| 2,451 | 2,309 | 2,120 | 2,113 | 2,922 | 970.9 | |
|
| 84.04 | 89.73 | 127.42 | 89.4 | 80.54 | 47.72 | |
| 2,275 | 1,990 | 1,305 | 1,329 | 1,950 | 499.83 | |
Other Current Liabilities | 341.81 | 331.82 | 212.92 | 205.42 | 199.36 | 113.52 | |
Total Current Liabilities | 2,700 | 2,412 | 1,645 | 1,624 | 2,230 | 661.08 | |
| 269.59 | 269.27 | 148.82 | 98.35 | 62.88 | - | |
| 112.48 | 113.52 | 119.74 | 121.22 | 70.97 | - | |
Other Long-Term Liabilities | 2.51 | 17.58 | 1.65 | 0.57 | - | - | |
Total Long-Term Liabilities | 384.59 | 400.37 | 270.21 | 220.14 | 133.84 | - | |
|
| 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.1 | |
Additional Paid-in Capital | 484.86 | 421.06 | 310.29 | 610.57 | 587.24 | 188.75 | |
Accumulated Other Comprehensive Income | 0.94 | 0.73 | 0.3 | 0.46 | 0.66 | 0.16 | |
| -331.99 | -242.55 | 13.77 | 160.43 | 229.62 | 60.41 | |
Total Common Shareholders' Equity | 153.93 | 179.36 | 324.48 | 771.57 | 817.63 | 249.41 | |
| 1,543 | 1,595 | 1,549 | 881.75 | 1,007 | 410.29 | |
| 1,697 | 1,774 | 1,873 | 1,653 | 1,824 | 659.69 | |
Total Liabilities & Equity | 4,782 | 4,587 | 3,789 | 3,497 | 4,188 | 1,321 | |
| 382.08 | 382.79 | 268.56 | 219.58 | 133.84 | 0 | |
| -382.08 | -382.79 | -268.56 | -219.58 | -133.84 | 0 | |
| -5.16 | -5.38 | -4.22 | -3.54 | -2.55 | - | |
| 153.93 | 179.36 | 324.48 | 771.57 | 817.63 | 249.41 | |
| 2.08 | 2.52 | 5.09 | 12.45 | 15.55 | 7.13 | |
| -680.28 | -665.06 | -560.94 | -163.62 | -161.04 | 237.13 | |
Tangible Book Value Per Share | -9.19 | -9.34 | -8.81 | -2.64 | -3.06 | 6.78 | |