| Cash & Equivalents | 1,447 | 1,220 | 984.98 | 1,000 | - |
| Short-Term Investments | 3,059 | - | - | - | - |
| Cash & Short-Term Investments | 4,506 | 1,220 | 984.98 | 1,000 | - |
| Cash Growth | 269.19% | 23.91% | -1.51% | - | - |
| Other Receivables | 938.98 | 742.21 | 629.47 | 429.31 | - |
| Receivables | 938.98 | 742.21 | 629.47 | 429.31 | - |
| Inventory | 3,038 | 2,357 | 1,932 | 1,403 | - |
| Other Current Assets | 70.93 | 73 | 53.16 | 30.12 | - |
| Total Current Assets | 8,554 | 4,393 | 3,599 | 2,863 | - |
| Property, Plant & Equipment | 13,484 | 10,127 | 7,861 | 4,949 | - |
| Other Intangible Assets | 6.79 | 6.77 | 8.24 | 7.83 | - |
| Long-Term Deferred Tax Assets | 484.33 | 403.8 | 299.06 | 213.11 | - |
| Other Long-Term Assets | 247.59 | 33.17 | 27.74 | 17.11 | - |
| Accounts Payable | 9,178 | 7,449 | 5,664 | 4,165 | - |
| Accrued Expenses | 199.48 | 140.49 | 114.8 | 68.45 | - |
| Short-Term Debt | 926.77 | 632 | 420.86 | 227.44 | - |
| Current Portion of Long-Term Debt | - | 112.14 | 70.37 | 43.64 | - |
| Current Portion of Leases | 750.13 | 537.52 | 417.31 | 386.35 | - |
| Current Income Taxes Payable | 74.64 | 2.33 | 73.3 | 94 | - |
| Other Current Liabilities | 58.7 | 78.43 | 43.83 | - | - |
| Total Current Liabilities | 11,187 | 8,952 | 6,804 | 4,984 | - |
| Long-Term Debt | 106.69 | 4,918 | 4,817 | 4,431 | - |
| Long-Term Leases | 7,415 | 5,707 | 4,828 | 3,045 | - |
| Other Long-Term Liabilities | - | - | 44.53 | 31.45 | - |
| Common Stock | 8,283 | 471.28 | 471.28 | 471.28 | - |
| Retained Earnings | -5,623 | -5,958 | -5,652 | -5,087 | - |
| Comprehensive Income & Other | 1,375 | 851.7 | 467.14 | 163.35 | - |
| Total Liabilities & Equity | 22,777 | 14,964 | 11,795 | 8,049 | - |
| Total Debt | 9,199 | 11,906 | 10,553 | 8,133 | - |
| Net Cash (Debt) | -4,693 | -10,686 | -9,568 | -7,133 | - |
| Net Cash Per Share | -33.62 | -380.95 | -341.12 | - | - |
| Filing Date Shares Outstanding | 112.2 | 28.05 | 28.05 | - | - |
| Total Common Shares Outstanding | 112.2 | 28.05 | 28.05 | - | - |
| Working Capital | -2,633 | -4,559 | -3,205 | -2,122 | - |
| Book Value Per Share | 35.96 | -165.23 | -168.03 | - | - |
| Tangible Book Value | 4,028 | -4,642 | -4,722 | -4,460 | - |
| Tangible Book Value Per Share | 35.90 | -165.48 | -168.32 | - | - |
| Land | - | 0.87 | 0.87 | 0.87 | - |
| Buildings | - | 1.48 | 1.48 | 1.48 | - |
| Machinery | - | 3,160 | 2,310 | 1,570 | - |
| Leasehold Improvements | - | 3,177 | 2,108 | 1,290 | - |