XML 60 R3.htm IDEA: XBRL DOCUMENT v3.22.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Millions
Dec. 31, 2021
Dec. 31, 2020
Assets    
Cash and cash equivalents $ 235.0 $ 1,197.1
Restricted cash 6.5 0.9
Accounts and notes receivable    
Customers, less allowance for credit losses 2021 — $10.3; 2020 — $2.6 783.2 512.9
Other 55.5 43.4
Inventories 521.3 448.6
Other current assets 95.1 74.3
Total current assets 1,696.6 2,277.2
Investments and long-term receivables 34.1 34.3
Property, plant & equipment, net 5,546.8 4,426.0
Operating lease right-of-use assets, net 691.4 423.1
Goodwill 3,696.7 3,172.1
Other intangible assets, net 1,749.0 1,123.5
Other noncurrent assets 268.0 230.7
Total assets 13,682.6 11,686.9
Liabilities    
Current maturities of long-term debt 5.2 515.4
Trade payables and accruals 365.5 273.1
Accrued salaries, wages and management incentives 120.5 91.7
Accrued interest 19.6 19.9
Other current liabilities 258.5 147.8
Total current liabilities 769.3 1,047.9
Long-term debt 3,874.8 2,772.2
Deferred income taxes, net 1,005.9 706.1
Pension and other postretirement benefits 106.3 136.6
Asset retirement obligations 315.2 283.2
Deferred revenue 167.1 174.0
Noncurrent operating lease liabilities 642.5 399.6
Other noncurrent liabilities 233.8 140.0
Total liabilities 7,114.9 5,659.6
Other commitments and contingencies (Note 12)
Equity    
Common stock, $1 par value, Authorized 480.0 shares, Outstanding 132.7 and 132.5 shares, respectively 132.7 132.5
Capital in excess of par value 2,816.5 2,802.0
Retained earnings 3,748.5 3,274.1
Accumulated other comprehensive loss (152.7) (181.3)
Total shareholders' equity 6,545.0 6,027.3
Noncontrolling interest 22.7 0.0
Total equity 6,567.7 6,027.3
Total liabilities and equity $ 13,682.6 $ 11,686.9