| 786 | 733 | 1,051 | 996 | 654 | 465 | |
Cash & Short-Term Investments | 786 | 733 | 1,051 | 996 | 654 | 465 | |
| 37.90% | -30.26% | 5.52% | 52.29% | 40.64% | 11.51% | |
| 232 | 164 | 171 | 153 | 144 | 143 | |
| 1 | - | 174 | - | - | - | |
| 233 | 164 | 345 | 153 | 144 | 143 | |
| 70 | 64 | 55 | 47 | 37 | 42 | |
| 98 | 106 | 109 | 80 | 696 | 58 | |
| 1,187 | 1,067 | 1,560 | 1,276 | 1,531 | 708 | |
Net Property, Plant & Equipment | 11,991 | 10,491 | 10,123 | 7,948 | 8,200 | 7,554 | |
| 2,280 | 2,193 | 2,374 | 2,565 | 2,499 | 1,370 | |
| 297 | 309 | 360 | 364 | 381 | 741 | |
| 278 | 269 | 284 | 159 | 202 | 219 | |
|
| 200 | 113 | 161 | 77 | 181 | 89 | |
| 112 | 119 | 136 | 168 | 138 | 123 | |
Current Portion of Long-Term Debt | 460 | 430 | 558 | 322 | 772 | 384 | |
Other Current Liabilities | 62 | 56 | 51 | 50 | 540 | 38 | |
Total Current Liabilities | 834 | 718 | 906 | 617 | 1,631 | 634 | |
| 8,251 | 6,750 | 7,479 | 6,491 | 6,939 | 6,585 | |
| 635 | 569 | 627 | 548 | 561 | 345 | |
Other Long-Term Liabilities | 733 | 728 | 694 | 623 | 382 | 313 | |
Total Long-Term Liabilities | 9,619 | 8,047 | 8,800 | 7,662 | 7,882 | 7,243 | |
|
| 1 | 1 | 1 | 1 | 1 | 1 | |
Additional Paid-in Capital | 1,670 | 1,805 | 1,732 | 1,761 | 1,872 | 1,922 | |
Accumulated Other Comprehensive Income | -10 | 3 | 7 | 9 | -6 | -14 | |
| 188 | 254 | 361 | 463 | -33 | -84 | |
Total Common Shareholders' Equity | 1,849 | 2,063 | 2,101 | 2,234 | 1,834 | 1,825 | |
| 3,731 | 3,501 | 2,894 | 1,799 | 1,466 | 890 | |
| 5,542 | 5,564 | 4,994 | 4,026 | 3,300 | 2,715 | |
Total Liabilities & Equity | 16,033 | 14,329 | 14,701 | 12,312 | 12,813 | 10,592 | |
| 9,346 | 7,749 | 8,664 | 7,361 | 8,272 | 7,314 | |
| -8,560 | -7,016 | -7,613 | -6,365 | -7,618 | -6,849 | |
| -244.57 | -200.46 | -217.51 | -181.86 | -217.66 | -195.69 | |
| 1,849 | 2,063 | 2,101 | 2,234 | 1,834 | 1,825 | |
| 52.83 | 58.94 | 60.03 | 63.83 | 52.40 | 52.14 | |
| -431 | -130 | -273 | -331 | -665 | 455 | |
Tangible Book Value Per Share | -12.31 | -3.71 | -7.80 | -9.46 | -19.00 | 13.00 | |