AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Cash and Cash Equivalents

188.6

897.9

508.8

122.6

149.7

413.3

106.4

72.3

81.4

286.7

53

Total Cash and Cash Equivalents

188.6

897.9

508.8

122.6

149.7

413.3

106.4

72.3

81.4

286.7

53

Restricted Cash

53.9

59.4

54.7

48.2

46.9

38.3

39.7

59.2

106.9

80.6

77.9

Other Current Assets

70.1

18.6

56.5

44.9

28.4

9.6

85.5

5.5

65.4

55

93.1

Total Current Assets

312.6

975.9

620

215.6

225

461.2

231.6

136.9

253.7

422.3

224

Net Property, Plant & Equipment

25,059.7

23,679.6

22,687.3

22,587.8

23,188.3

21,945.7

22,869.4

20,637.9

22,092.5

21,192.7

20,578

Net Intangible Assets

1,661.5

1,558.8

1,448.1

1,346.2

1,369.7

1,230.9

1,308.1

1,503

1,548.1

1,510.6

1,344.4

Goodwill

1,046

1,044.9

1,045.2

1,044.4

1,046.1

1,051.7

1,051.2

1,050.5

1,034.6

1,033.2

1,047.5

Long-Term Investments

835.8

771

626.2

1,117

1,053.6

1,049.3

749.6

544.2

1,470

797.9

952.8

Other Long-Term Assets

806.8

794.6

685.2

620.3

576.2

817.2

925.2

759.2

573.8

518.4

412.4

Total Assets

26,925.7

26,186.9

24,725.4

24,157.8

24,717.8

23,929.4

24,692.2

22,584.6

23,954.5

23,166.6

22,261.9

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Accounts Payable

1,226.4

1,152.3

1,041.6

1,031.7

1,090.3

1,133.1

1,145.9

1,086

1,183.5

907.9

779.4

Accrued Expenses

113.3

143.3

117.4

110.5

106.6

111.4

111.1

99.7

94

83.8

80.9

Unearned Revenue

—

—

—

—

—

—

—

—

—

—

—

Other Current Liabilities

3.7

2.7

9.2

6.5

10.9

3.2

5.2

0.2

60.3

1.5

34.3

Total Current Liabilities

1,343.4

1,298.4

1,168.3

1,148.7

1,207.7

1,247.8

1,262.3

1,185.9

1,337.7

993.2

894.6

Long-Term Debt

12,571.6

13,522.6

13,490.9

12,296.8

12,027.5

11,895.4

12,158.8

10,733.7

11,276.1

11,127.3

11,207

Leases

216.1

218

194.7

190.4

197.2

209.9

251.2

—

—

—

—

Other Long-Term Liabilities

20.9

8.2

24.5

35.6

59.3

62.6

200.8

205.2

250.1

316.6

338.4

Total Long-Term Liabilities

12,808.6

13,748.7

13,710.1

12,522.8

12,284

12,168

12,610.8

10,938.9

11,526.2

11,444

11,545.4

Total Liabilities

14,152

15,047.1

14,878.4

13,671.5

13,491.7

13,415.7

13,873.1

12,124.8

12,863.9

12,437.1

12,440

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Common Stock

116.9

109.1

100.6

99.9

99.8

93.6

93.2

89.1

89

88.5

83.6

Treasury Stock

-43.2

-25.2

-13.8

-0.5

—

—

-0.1

—

-0

-0

-2.6

Additional Paid-in Capital

19,695.2

17,607.5

15,650.7

15,539.8

15,499

14,171.3

14,056.5

13,076.5

13,053.1

12,917

11,602.8

Accumulated Other Comprehensive Income

-37.8

-33.5

-35.8

-36.8

-64.5

-54.4

-34.6

-19.6

-35.1

-57.5

-7.6

Retained Earnings

-7,369.2

-6,886.7

-6,213.8

-5,449.4

-4,679.9

-4,030.4

-3,669.1

-2,930.2

-2,240.7

-2,487.7

-2,112

Total Common Shareholders' Equity

12,361.9

10,771.3

9,488.1

10,153

10,854.4

10,180.2

10,445.9

10,215.9

10,866.2

10,460.2

9,564.3

Minority Interests and Other

411.8

368.6

359

333.4

371.7

333.5

373.2

243.9

224.4

269.2

257.6

Total Shareholders' Equity

12,423.8

10,829.6

9,544.4

10,221.7

10,945.8

10,278.2

10,545.5

10,271.6

10,932.2

10,528.8

9,625.4

Total Liabilities and Shareholders' Equity

26,925.7

26,186.9

24,725.4

24,157.8

24,717.8

23,929.4

24,692.2

22,584.6

23,954.5

23,166.6

22,261.9