XML 100 R77.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Summary of Long-Term Debt) (Details) - USD ($)
$ in Millions
 6 Months Ended
Jun. 30, 2016
Jun. 24, 2016
Jun. 09, 2016
Dec. 31, 2015
Dec. 09, 2015
Dec. 19, 2014
Dec. 24, 2013
Nov. 13, 2013
Jun. 18, 2013
Debt Instrument [Line Items]                  
Net debt carrying amount $ 13,274.1     $ 7,294.3          
Unamortized debt issuance expense (78.3)     (38.3)          
Current portion of long-term debt 501.3     998.7          
Long-term debt, excluding current maturities 12,772.8     6,295.6          
Other                  
Debt Instrument [Line Items]                  
Net debt carrying amount 4.7     4.3          
Term Loan | 2015 Term Loans                  
Debt Instrument [Line Items]                  
Net debt carrying amount 1,600.0     1,600.0          
Term Loan | 2014 Term Loan                  
Debt Instrument [Line Items]                  
Net debt carrying amount 800.0     800.0   $ 800.0      
Senior Notes | 2016 Senior Notes (1.800% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [1]                 1.80%
Net debt carrying amount [1] 0.0     500.1          
Principal amount of debt instrument   $ 500.0              
Final interest payment   $ 4.5              
Senior Notes | 2016 Senior Notes (1.350% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [2]               1.35%  
Net debt carrying amount [2] $ 500.0     499.9          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.125%                
Senior Notes | 2018 Senior Notes (2.600% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [3]                 2.60%
Net debt carrying amount [3] $ 649.4     649.3          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.30%                
Senior Notes | 2018 Senior Notes (3.000% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [3]         3.00%        
Net debt carrying amount [3] $ 499.5     499.4          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.30%                
Senior Notes | 2019 Senior Notes (2.500% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [4]     2.50%            
Net debt carrying amount $ 998.9 [4]   $ 1,000.0 0.0 [4]          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.25%                
Senior Notes | 2019 Senior Notes (2.550% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [5]               2.55%  
Net debt carrying amount [5] $ 499.3     499.2          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.20%                
Senior Notes | 2020 Senior Notes (3.750% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [6]         3.75%        
Net debt carrying amount [6] $ 499.9     499.8          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.35%                
Senior Notes | 2021 Senior Notes (3.150% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [7]     3.15%            
Net debt carrying amount $ 2,247.4 [7]   $ 2,250.0 0.0 [7]          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.30%                
Senior Notes | 2023 Senior Notes (3.125% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [5]             3.125%    
Net debt carrying amount [5] $ 825.2     785.2          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.20%                
Senior Notes | 2023 Senior Notes (4.200% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [8]               4.20%  
Net debt carrying amount [8] $ 498.5     498.4          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.25%                
Senior Notes | 2026 Senior Notes (3.950% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [9]     3.95%            
Net debt carrying amount $ 2,232.8 [9]   $ 2,250.0 0.0 [9]          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.35%                
Senior Notes | 2043 Senior Notes (5.400% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [10]               5.40%  
Net debt carrying amount [10] $ 497.0     497.0          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.25%                
Senior Notes | 2046 Senior Notes (5.250% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [11]     5.25%            
Net debt carrying amount $ 999.8 [11]   $ 1,000.0 $ 0.0 [11]          
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.40%                
[1] Instrument was due on June 24, 2016, and the Company paid the principal amount of $500.0 million and final interest payment of $4.5 million at that time using available cash on hand.
[2] Instrument is callable by the Company at any time at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.125% plus, in each case, accrued and unpaid interest. Instrument is due on November 29, 2016 and is included in current portion of long-term debt and other long-term obligations in the Condensed Consolidated Balance Sheets at June 30, 2016.
[3] Instrument is callable by the Company at any time at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.30% plus, in each case, accrued and unpaid interest.
[4] Instrument is callable by the Company at any time at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.25% plus, in each case, accrued and unpaid interest.
[5] Instrument is callable by the Company at any time at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.20% plus, in each case, accrued and unpaid interest.
[6] Instrument is callable by the Company at any time prior to the date that is one month prior to the instrument’s maturity date at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.35% plus, in each case, accrued and unpaid interest. On or after such date, the instrument is callable by the Company at 100% of the principal amount plus accrued and unpaid interest.
[7] Instrument is callable by the Company at any time prior to the date that is one month prior to the instrument’s maturity date at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.30% plus, in each case, accrued and unpaid interest. On or after such date, the instrument is callable by the Company at 100% of the principal amount plus accrued and unpaid interest.
[8] Instrument is callable by the Company at any time prior to August 29, 2023 at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.25% plus, in each case, accrued and unpaid interest. On or after such date, the instrument is callable by the Company at 100% of the principal amount plus accrued and unpaid interest.
[9] Instrument is callable by the Company at any time prior to the date that is three months prior to the instrument’s maturity date at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.35% plus, in each case, accrued and unpaid interest. On or after such date, the instrument is callable by the Company at 100% of the principal amount plus accrued and unpaid interest.
[10] Instrument is callable by the Company at any time prior to May 29, 2043 at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.25% plus, in each case, accrued and unpaid interest. On or after such date, the instrument is callable by the Company at 100% of the principal amount plus accrued and unpaid interest.
[11] Instrument is callable by the Company at any time prior to the date that is six months prior the instrument’s maturity date at the greater of 100% of the principal amount and the sum of the present values of the remaining scheduled payments of principal and interest discounted at the U.S. Treasury rate plus 0.40% plus, in each case, accrued and unpaid interest. On or after such date, the instrument is callable by the Company at 100% of the principal amount plus accrued and unpaid interest.