| 818 | 733 | 1,051 | 996 | 654 |
Cash & Short-Term Investments | 818 | 733 | 1,051 | 996 | 654 |
| 11.60% | -30.26% | 5.52% | 52.29% | 40.64% |
| 163 | 164 | 171 | 153 | 144 |
| - | - | 174 | - | - |
| 163 | 164 | 345 | 153 | 144 |
| 75 | 64 | 55 | 47 | 37 |
| 96 | 106 | 109 | 80 | 696 |
| 1,152 | 1,067 | 1,560 | 1,276 | 1,531 |
Net Property, Plant & Equipment | 12,310 | 10,491 | 10,123 | 7,948 | 8,200 |
| 2,360 | 2,193 | 2,374 | 2,565 | 2,499 |
| 291 | 309 | 360 | 364 | 381 |
| 3,907 | 3,318 | 3,615 | 3,615 | 3,632 |
|
| 127 | 113 | 161 | 77 | 181 |
| 131 | 119 | 136 | 168 | 138 |
Current Portion of Long-Term Debt | 708 | 430 | 558 | 322 | 772 |
Other Current Liabilities | 52 | 56 | 51 | 50 | 540 |
Total Current Liabilities | 1,018 | 718 | 906 | 617 | 1,631 |
| 7,898 | 6,750 | 7,479 | 6,491 | 6,939 |
| 796 | 569 | 627 | 548 | 561 |
Other Long-Term Liabilities | 1,029 | 728 | 694 | 623 | 382 |
Total Long-Term Liabilities | 9,723 | 8,047 | 8,800 | 7,662 | 7,882 |
|
| 1 | 1 | 1 | 1 | 1 |
Additional Paid-in Capital | 1,715 | 1,805 | 1,732 | 1,761 | 1,872 |
Accumulated Other Comprehensive Income | -5 | 3 | 7 | 9 | -6 |
| 213 | 254 | 361 | 463 | -33 |
Total Common Shareholders' Equity | 1,924 | 2,063 | 2,101 | 2,234 | 1,834 |
| 3,990 | 3,501 | 2,894 | 1,799 | 1,466 |
| 5,811 | 5,564 | 4,994 | 4,026 | 3,300 |
Total Liabilities & Equity | 16,655 | 14,329 | 14,701 | 12,312 | 12,813 |
| 9,402 | 7,749 | 8,664 | 7,361 | 8,272 |
| -8,584 | -7,016 | -7,613 | -6,365 | -7,618 |
| -245.26 | -200.46 | -217.51 | -181.86 | -217.66 |
| 1,924 | 2,063 | 2,101 | 2,234 | 1,834 |
| 54.97 | 58.94 | 60.03 | 63.83 | 52.40 |
| -436 | -130 | -273 | -331 | -665 |
Tangible Book Value Per Share | -12.46 | -3.71 | -7.80 | -9.46 | -19.00 |