XML 55 R4.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Millions
Dec. 31, 2024
Dec. 31, 2023
Assets    
Cash and cash equivalents $ 559.7 $ 931.1
Restricted cash 41.1 18.1
Accounts and notes receivable, net 892.3 889.7
Inventories 681.8 615.6
Other current assets 90.8 70.4
Total current assets 2,265.7 2,524.9
Investments and long-term receivables 31.3 31.3
Property, plant & equipment, net 8,461.5 6,217.7
Operating lease right-of-use assets, net 526.4 511.7
Goodwill 3,788.1 3,531.7
Other intangible assets, net 1,714.7 1,460.7
Other noncurrent assets 317.1 267.7
Total assets 17,104.8 14,545.7
Liabilities    
Current maturities of long-term debt 400.5 0.5
Trade payables and accruals 407.0 390.4
Accrued salaries, wages and management incentives 124.0 135.8
Accrued interest 31.4 32.8
Other current liabilities 276.2 238.1
Total current liabilities 1,239.1 797.6
Long-term debt 4,906.9 3,877.3
Deferred income taxes, net 1,336.5 1,028.9
Pension and other postretirement benefits 75.2 83.6
Asset retirement obligations 427.4 324.1
Deferred revenue 137.8 145.3
Noncurrent operating lease liabilities 521.4 507.4
Other noncurrent liabilities 318.0 273.6
Total liabilities 8,962.3 7,037.8
Other commitments and contingencies (Note 12)
Equity    
Common stock, $1 par value, Authorized 480.0 shares, Outstanding 132.1 and 132.1 shares, respectively 132.1 132.1
Capital in excess of par value 2,900.1 2,880.1
Retained earnings 5,213.8 4,615.0
Accumulated other comprehensive loss (127.4) (143.8)
Total shareholders' equity 8,118.6 7,483.4
Noncontrolling interest 23.9 24.5
Total equity 8,142.5 7,507.9
Total liabilities and equity $ 17,104.8 $ 14,545.7