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

Cash and Cash Equivalents

46.6

108.7

433.8

186.3

462.6

401.4

403.6

190.3

127.5

10.2

11.5

Short-Term Investments

—

—

—

49.4

254.4

330.3

—

—

—

—

—

Total Cash and Cash Equivalents

46.6

108.7

433.8

235.7

717

731.7

403.6

190.3

127.5

10.2

11.5

Accounts Receivable

519

501.6

578.9

578.6

567.5

444.7

397.6

427.6

394.2

320.1

310.5

Other Receivables

21.2

26.1

36.4

26.5

31.6

9.6

10.6

40.7

21.6

14.4

34.5

Total Trade Receivables

540.1

527.7

615.3

605.1

599.1

454.2

408.2

468.3

415.8

334.5

345

Other Current Assets

77.1

84.3

94.2

92.9

67.7

57.4

55.1

47.7

41.4

38

25.2

Total Current Assets

663.8

720.7

1,143.3

933.7

1,383.8

1,243.3

866.8

706.2

584.7

382.6

381.7

Net Property, Plant & Equipment

4,585.6

4,505.4

4,095.4

3,687.1

3,215.7

2,914

2,968.8

2,754.9

2,404.5

2,241.4

2,023.4

Net Intangible Assets

—

—

—

—

—

—

—

—

—

—

—

Goodwill

—

—

—

—

—

—

—

19.5

19.5

19.5

19.5

Other Long-Term Assets

267.2

265.3

273.7

217.8

222.1

212

159.9

64.6

59.8

52.8

41.9

Total Assets

5,516.6

5,491.4

5,512.4

4,838.6

4,821.5

4,369.4

3,995.6

3,545.3

3,068.4

2,696.2

2,466.5

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

Accounts Payable

81.9

91.8

112.8

106.3

82.5

68.5

70.3

78.5

73.7

89.2

66.8

Accrued Expenses

449.4

428.7

411.9

403.5

381.7

304.6

295.8

278.2

227.3

199.4

192.1

Current Portion of Long-Term Debt

20

20

20

20

—

—

—

—

50

—

26.5

Total Current Liabilities

551.4

540.5

544.7

529.8

464.2

373.1

366.1

356.7

351

288.6

285.4

Long-Term Debt

65

40

60

80

99.9

99.9

45

45

45

105

107.3

Other Long-Term Liabilities

637.1

666.3

649.9

575.9

577.6

570.1

241.8

463.1

395.5

451.5

389.1

Total Long-Term Liabilities

702.1

706.3

709.9

655.9

677.5

670

548.8

508.1

440.5

556.5

496.5

Total Liabilities

1,253.4

1,246.8

1,254.6

1,185.7

1,141.7

1,043.1

914.9

864.8

791.6

845.1

781.9

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

Common Stock

20.9

21.3

21.8

11

11.5

11.7

12

8.1

8.2

8.2

8.4

Additional Paid-in Capital

231.6

228.1

231.4

244.6

174.4

226.5

218.5

142.2

138.4

135.5

134.4

Retained Earnings

4,010.7

3,995.2

4,004.6

3,397.3

3,493.9

3,088.1

2,850.3

2,530.2

2,130.3

1,707.5

1,541.8

Total Common Shareholders' Equity

4,263.2

4,244.6

4,257.8

3,652.9

3,679.8

3,326.3

3,080.7

2,680.5

2,276.9

1,851.2

1,684.6

Total Shareholders' Equity

4,263.2

4,244.6

4,257.8

3,652.9

3,679.8

3,326.3

3,080.7

2,680.5

2,276.9

1,851.2

1,684.6

Total Liabilities and Shareholders' Equity

5,516.6

5,491.4

5,512.4

4,838.6

4,821.5

4,369.4

3,995.6

3,545.3

3,068.4

2,696.2

2,466.5