| Assets | — | — |
| Cash and cash equivalents | 559.7a | 931.1a |
| Restricted cash | 41.1a | 18.1a |
| Accounts and notes receivable, net | 892.3a | 889.7a |
| Inventories | 681.8a | 615.6a |
| Other current assets | 90.8a | 70.4a |
| Total current assets | 2,265.7a | 2,524.9a |
| Investments and long-term receivables | 31.3a | 31.3a |
| Property, plant & equipment, net | 8,461.5a | 6,217.7a |
| Operating lease right-of-use assets, net | 526.4a | 511.7a |
| Goodwill | 3,788.1a | 3,531.7a |
| Other intangible assets, net | 1,714.7a | 1,460.7a |
| Other noncurrent assets | 317.1a | 267.7a |
| Total assets | 17,104.8a | 14,545.7a |
| Liabilities | — | — |
| Current maturities of long-term debt | 400.5a | 0.5a |
| Trade payables and accruals | 407a | 390.4a |
| Accrued salaries, wages and management incentives | 124a | 135.8a |
| Accrued interest | 31.4a | 32.8a |
| Other current liabilities | 276.2a | 238.1a |
| Total current liabilities | 1,239.1a | 797.6a |
| Long-term debt | 4,906.9a | 3,877.3a |
| Deferred income taxes, net | 1,336.5a | 1,028.9a |
| Pension and other postretirement benefits | 75.2a | 83.6a |
| Asset retirement obligations | 427.4a | 324.1a |
| Deferred revenue | 137.8a | 145.3a |
| Noncurrent operating lease liabilities | 521.4a | 507.4a |
| Other noncurrent liabilities | 318a | 273.6a |
| Total liabilities | 8,962.3a | 7,037.8a |
| Equity | — | — |
| Common stock | 132.1a | 132.1a |
| Capital in excess of par value | 2,900.1a | 2,880.1a |
| Retained earnings | 5,213.8a | 4,615a |
| Accumulated other comprehensive loss | -127.4a | -143.8a |
| Total shareholders' equity | 8,118.6a | 7,483.4a |
| Noncontrolling interest | 23.9a | 24.5a |
| Total equity | 8,142.5a | 7,507.9a |
| Total liabilities and equity | 17,104.8a | 14,545.7a |