XML 103 R87.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Summary of Long-Term Debt) (Details)
SEK in Millions, $ in Millions
6 Months Ended
Jun. 30, 2017
SEK
Jun. 30, 2017
USD ($)
Dec. 31, 2016
USD ($)
Nov. 22, 2016
USD ($)
Jun. 09, 2016
Dec. 09, 2015
Dec. 24, 2013
Nov. 13, 2013
Jun. 18, 2013
Debt Instrument [Line Items]                  
Current portion of long-term debt   $ 958.2 $ 223.3            
Unamortized debt issuance expense   (82.5) (92.2)            
Long-term debt   14,025.6 15,202.9            
Current portion of long-term debt and other long-term obligations   1,026.2 290.0            
2016 Term Loans                  
Debt Instrument [Line Items]                  
Long-term debt   $ 275.0 [1] 1,600.0 [1] $ 2,000.0          
Debt Instrument, Interest Rate During Period 1.375%                
Long-term Debt, Weighted Average Interest Rate 2.59% 2.59%              
Other Current Portion of Long-term Debt                  
Debt Instrument [Line Items]                  
Current portion of long-term debt   $ 3.4 3.7            
Other                  
Debt Instrument [Line Items]                  
Long-term debt   6.9 7.1            
Senior Notes | 2018 Senior Notes (2.600% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [2]                 2.60%
Long-term debt [2]   0.0 649.6            
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 [2]           3.00%      
Long-term debt [2]   499.7 499.6            
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 [3]         2.50%        
Long-term debt [3]   999.3 999.1            
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 [4]               2.55%  
Long-term debt [4]   499.6 499.5            
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.20%                
Senior Notes | 2020 Floating Rate Euro Notes [Domain]                  
Debt Instrument [Line Items]                  
Long-term debt [5]   571.3 0.0            
Equivalent percentage of redeemed amount 101.00%                
Debt instrument, basis spread on variable rate 0.50%                
Senior Notes | 2020 Euro Senior Notes                  
Debt Instrument [Line Items]                  
Stated percentage rate [6]       1.25%          
Long-term debt [6]   853.8 785.7            
Senior Notes | 2020 Senior Notes (3.750% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [7]           3.75%      
Long-term debt [7]   499.9 499.9            
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 [8]         3.15%        
Long-term debt [8]   2,247.9 2,247.7            
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 [4]             3.125%    
Long-term debt [4]   776.9 775.3            
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 [9]               4.20%  
Long-term debt [9]   498.7 498.6            
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.25%                
Senior Notes | 2024 Euro Senior Notes                  
Debt Instrument [Line Items]                  
Stated percentage rate [10]       2.25%          
Long-term debt [10]   1,139.7 1,049.2            
Senior Notes | 2026 Senior Notes (3.950% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [11]         3.95%        
Long-term debt [11]   2,234.2 2,233.5            
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.35%                
Senior Notes | 2028 Euro Senior Notes                  
Debt Instrument [Line Items]                  
Stated percentage rate [12]       3.125%          
Long-term debt [12]   848.6 781.1            
Senior Notes | 2043 Senior Notes (5.400% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate [13]         5.40%        
Long-term debt [13]   497.1 497.0            
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 [14]         5.25%        
Long-term debt [14]   999.8 999.8            
Equivalent percentage of redeemed amount 100.00%                
Debt instrument, basis spread on variable rate 0.40%                
Senior Notes | 2018 Floating Rate Euro Notes                  
Debt Instrument [Line Items]                  
Long-term debt [5]   571.3 526.0            
Debt instrument, basis spread on variable rate 0.87%                
Bank Loan Obligations | Meda Bank Loan (2 Billion Kr)                  
Debt Instrument [Line Items]                  
Current portion of long-term debt [15]   237.2 219.6            
Long-term debt | SEK SEK 2,000.0                
Medium-term Notes | Meda Medium Term Notes                  
Debt Instrument [Line Items]                  
Long-term debt SEK 1,300.0 $ 88.4 [16] 146.4 [16]            
Long-term Debt, Weighted Average Interest Rate 2.01% 2.01%              
Medium-term Notes | Maximum | Meda Medium Term Notes                  
Debt Instrument [Line Items]                  
Long-term debt | SEK SEK 7,000.0                
Medium-term Notes | 2018 | Meda Medium Term Notes                  
Debt Instrument [Line Items]                  
Long-term debt | SEK 588.0                
Medium-term Notes | 2019 | Meda Medium Term Notes                  
Debt Instrument [Line Items]                  
Long-term debt | SEK SEK 745.0                
Current Portion of Long-Term Debt                  
Debt Instrument [Line Items]                  
Unamortized debt issuance expense   $ (1.8) 0.0            
Medium-term Notes | Meda Medium Term Notes                  
Debt Instrument [Line Items]                  
Current portion of long-term debt [16]   69.7 0.0            
Senior Notes | 2018 Senior Notes (2.600% coupon)                  
Debt Instrument [Line Items]                  
Stated percentage rate                 2.60%
Current portion of long-term debt   $ 649.7 $ 0.0            
[1] The 2016 Term Loans mature on November 22, 2019 and bear interest at LIBOR (determined in accordance with the 2016 Term Credit Agreement) plus 1.375% per annum. At June 30, 2017, the weighted average interest rate of the 2016 Term Loans was approximately 2.59%.
[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 0.30% plus, in each case, accrued and unpaid interest.
[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 0.25% 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 0.20% plus, in each case, accrued and unpaid interest.
[5] Instrument bears interest at a rate of three-month EURIBOR plus 0.870% per annum, reset quarterly.
[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 to the redemption date on an annual basis, at a rate equal to the applicable Bund Rate (as defined in the Euro Notes Indenture), 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.
[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 0.35% 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.
[8] 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.
[9] 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.
[10] Instrument is callable by the Company at any time prior to the date that is two 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 to the redemption date on an annual basis, at a rate equal to the applicable Bund Rate (as defined in the Euro Notes Indenture), 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.
[11] 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.
[12] 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 to the redemption date on an annual basis, at a rate equal to the applicable Bund Rate (as defined in the Euro Notes Indenture), plus 0.45% 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.
[13] 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.
[14] Instrument is callable by the Company at any time prior to the date that is six 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 0.40% 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.
[15] Represents a bank loan of 2.0kr billion with AB Svensk Exportkredit (publ), as lender (“Svensk Exportkredit”), which matures in October 2017, and accordingly is included in current portion of long-term debt and other long-term obligations in the Condensed Consolidated Balance Sheets at June 30, 2017 and December 31, 2016.
[16] Swedish medium term notes (“MTN”) program with an upper limit of 7.0kr billion. Of the total amount outstanding of 1.3kr billion, 588.0kr million matures on April 5, 2018 and 745.0kr million matures on May 21, 2019. At June 30, 2017, the weighted average interest rate of the MTNs was approximately 2.01%.