Property, Plant & Equipment | 7,589 | 7,656 | 8,515 | 8,721 | 9,422 | |
Cash & Equivalents | 402 | 717 | 906 | 688 | 951 | |
Accounts Receivable | 951 | 872 | 129 | 96 | 26 | |
Other Intangible Assets | 41 | 42 | 43 | 44 | 45 | |
Restricted Cash | 38 | 33 | 33 | 75 | 30 | |
Other Current Assets | 69 | 59 | 58 | 35 | 39 | |
Deferred Long-Term Tax Assets | 39 | 1 | - | 1 | 1 | |
Other Long-Term Assets | 32 | 39 | 47 | 83 | 73 | |
Current Portion of Long-Term Debt | 725 | 725 | 725 | - | - | |
Long-Term Debt | 3,840 | 3,764 | 3,892 | 4,672 | 5,120 | |
Long-Term Leases | 226 | 224 | 234 | 227 | 245 | |
Accounts Payable | 226 | 210 | 220 | 156 | 147 | |
Accrued Expenses | 95 | 35 | - | - | - | |
Current Unearned Revenue | 120 | 107 | 103 | 87 | 46 | |
Other Current Liabilities | 138 | 362 | 56 | - | - | |
Long-Term Deferred Tax Liabilities | - | 24 | 9 | 9 | 10 | |
Other Long-Term Liabilities | 197 | 200 | 201 | 189 | 176 | |
Common Stock | 2 | 2 | 2 | 2 | 2 | |
Additional Paid-In Capital | 4,063 | 4,156 | 4,321 | 4,533 | 4,519 | |
Retained Earnings | -420 | -344 | 16 | -83 | 376 | |
Comprehensive Income & Other | - | - | - | - | -4 | |
Total Common Equity | 3,645 | 3,814 | 4,339 | 4,452 | 4,893 | |
Minority Interest | -51 | -46 | -48 | -49 | -50 | |
Total Liabilities & Equity | 9,161 | 9,419 | 9,731 | 9,743 | 10,587 | |
Total Debt | 4,791 | 4,713 | 4,851 | 4,899 | 5,365 | |
Net Cash / Debt | -4,389 | -3,996 | -3,945 | -4,211 | -4,414 | |
Net Cash Per Share | -21.00 | -18.59 | -17.30 | -17.84 | -18.70 | |
Filing Date Shares Outstanding | 202.04 | 210.58 | 222.07 | 236.47 | 235.92 | |
Total Common Shares Outstanding | 202.55 | 209.99 | 224.06 | 236.48 | 235.92 | |
Book Value Per Share | 18.00 | 18.16 | 19.37 | 18.83 | 20.74 | |
Tangible Book Value | 3,604 | 3,772 | 4,296 | 4,408 | 4,848 | |
Tangible Book Value Per Share | 17.79 | 17.96 | 19.17 | 18.64 | 20.55 | |
Land | 3,018 | 2,990 | 3,317 | 3,333 | 3,429 | |
Buildings | 5,989 | 5,814 | 6,512 | 6,606 | 6,951 | |
Construction In Progress | 152 | 341 | 201 | 82 | 52 | |