Cash & Equivalents | 674 | 539 | 445 | 469 | 192 | |
Trading Asset Securities | 68 | 38 | 57 | - | - | |
Accounts Receivable | 756 | 888 | 441 | 402 | 345 | |
Other Receivables | 1,278 | 1,288 | 566 | 1,093 | - | |
Prepaid Expenses | 30 | 51 | 58 | 46 | 49 | |
Other Current Assets | 1,958 | - | - | - | - | |
Total Current Assets | 4,764 | 2,804 | 1,567 | 2,010 | 586 | |
Property, Plant & Equipment | 12,572 | 14,151 | 4,718 | 4,803 | 5,111 | |
Goodwill | 1,609 | 1,726 | 518 | 489 | 528 | |
Other Intangible Assets | 2,892 | 3,699 | 2,847 | 2,687 | 2,948 | |
Long-Term Investments | 164 | 65 | 468 | 30 | 27 | |
Long-Term Deferred Tax Assets | 37 | 40 | 43 | 52 | 43 | |
Other Long-Term Assets | 1,549 | 1,424 | 17 | 15 | 101 | |
Accounts Payable | 67 | 85 | 44 | 39 | 84 | |
Accrued Expenses | 653 | 759 | 562 | 413 | 265 | |
Current Portion of Long-Term Debt | 801 | 1,107 | 426 | 131 | 11 | |
Current Unearned Revenue | 274 | 255 | 175 | 153 | 156 | |
Other Current Liabilities | 5,853 | 4,153 | 3,426 | 5,461 | 2,244 | |
Total Current Liabilities | 7,648 | 6,359 | 4,633 | 6,197 | 2,760 | |
Long-Term Debt | 11,512 | 11,022 | 4,249 | 3,556 | 4,609 | |
Long-Term Unearned Revenue | 165 | 264 | 77 | 89 | 76 | |
Long-Term Deferred Tax Liabilities | 1,985 | 2,135 | 1,538 | 1,638 | 1,443 | |
Other Long-Term Liabilities | 55 | 61 | 42 | 30 | 1,028 | |
Common Stock | - | 392 | 53 | 53 | 53 | |
Retained Earnings | 509 | 1,115 | 901 | -193 | 33 | |
Comprehensive Income & Other | -1,762 | -1,906 | -2,073 | -1,987 | -1,808 | |
Total Common Equity | -1,253 | -399 | -1,119 | -2,127 | -1,722 | |
Minority Interest | 3,475 | 4,467 | 758 | 703 | 1,150 | |
Total Liabilities & Equity | 23,587 | 23,909 | 10,178 | 10,086 | 9,344 | |
Total Debt | 12,313 | 12,129 | 4,675 | 3,687 | 4,620 | |
Net Cash (Debt) | -11,571 | -11,552 | -4,173 | -3,218 | -4,428 | |
Net Cash Per Share | -97.20 | -80.79 | -37.04 | -28.85 | -64.32 | |
Filing Date Shares Outstanding | 119.02 | 142.99 | 112.67 | 111.56 | 68.84 | |
Total Common Shares Outstanding | 119.04 | 142.99 | 112.67 | 111.56 | 68.84 | |
Working Capital | -2,884 | -3,555 | -3,066 | -4,187 | -2,174 | |
Book Value Per Share | -10.53 | -2.79 | -9.93 | -19.07 | -25.01 | |
Tangible Book Value | -5,754 | -5,824 | -4,484 | -5,303 | -5,198 | |
Tangible Book Value Per Share | -48.34 | -40.73 | -39.80 | -47.54 | -75.50 | |