XML 62 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
DEBT AND INTEREST (Tables)
12 Months Ended
Dec. 31, 2014
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

MILLIONS,

 

 

2014

 

 

2013

 

EXCEPT INTEREST RATES

 

 

 

 

AVERAGE

 

 

 

 

AVERAGE

 

 

 

 

 

 

INTEREST

 

 

 

 

INTEREST

 

 

 

 

PAYABLE

 

RATE

 

 

PAYABLE

 

RATE

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term debt

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

$

887.8 

 

0.46 

%

 

$

304.8 

 

0.34 

%

Notes payable

 

 

62.1 

 

9.65 

%

 

50.9 

 

9.43 

%

Long-term debt, current maturities

 

 

755.5 

 

 

 

 

505.3 

 

 

 

Total

 

 

$

1,705.4 

 

 

 

 

$

861.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of long-term debt obligations

 

MILLIONS, EXCEPT INTEREST RATES

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

AVERAGE

 

EFFECTIVE

 

 

 

 

 

AVERAGE

 

EFFECTIVE

 

 

 

MATURITY

 

CARRYING

 

INTEREST

 

INTEREST

 

 

CARRYING

 

 

INTEREST

 

INTEREST

 

 

 

BY YEAR

 

VALUE

 

RATE

 

RATE

 

 

VALUE

 

 

RATE

 

RATE

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Description / 2014 Principal Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three year 2011 senior notes ($0 million)

 

2014

 

 

 

 

 

$

499.9

 

 

2.38

%

2.40

%

Seven year 2008 senior notes ($250 million)

 

2015

 

$

250.0

 

4.88

%

4.99

%

 

249.7

 

 

4.88

%

4.99

%

Three year 2012 senior notes ($500 million)

 

2015

 

500.0

 

1.00

%

1.02

%

 

499.9

 

 

1.00

%

1.02

%

Series B private placement senior notes (€175 million)

 

2016

 

217.9

 

4.59

%

4.67

%

 

237.8

 

 

4.59

%

4.67

%

Five year 2011 senior notes ($1.25 billion)

 

2016

 

1,249.1

 

3.00

%

3.04

%

 

1,248.6

 

 

3.00

%

3.04

%

Term loan ($400 million)

 

2016

 

400.0

 

1.29

%

1.29

%

 

800.0

 

 

1.33

%

1.33

%

Five year 2012 senior notes ($500 million)

 

2017

 

497.6

 

1.45

%

0.93

%

 

499.7

 

 

1.45

%

1.47

%

Series A private placement senior notes ($250 million)

 

2018

 

250.0

 

3.69

%

5.15

%

 

250.0

 

 

3.69

%

5.15

%

Ten year 2011 senior notes ($1.25 billion)

 

2021

 

1,249.4

 

4.35

%

4.36

%

 

1,249.3

 

 

4.35

%

4.36

%

Series B private placement senior notes ($250 million)

 

2023

 

250.0

 

4.32

%

4.32

%

 

250.0

 

 

4.32

%

4.32

%

Thirty year 2011 senior notes ($750 million)

 

2041

 

743.1

 

5.50

%

5.53

%

 

742.8

 

 

5.50

%

5.53

%

Capital lease obligations

 

 

 

9.3

 

 

 

 

 

 

12.7

 

 

 

 

 

 

Other

 

 

 

3.1

 

 

 

 

 

 

8.4

 

 

 

 

 

 

Total debt

 

 

 

5,619.5

 

 

 

 

 

 

6,548.8

 

 

 

 

 

 

Long-term debt, current maturities

 

 

 

(755.5

)

 

 

 

 

 

(505.3

)

 

 

 

 

 

Total long-term debt

 

 

 

$

4,864.0

 

 

 

 

 

 

$

6,043.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of aggregate annual maturities of long-term debt

As of December 31, 2014, the aggregate annual maturities of long-term debt for the next five years were:

 

MILLIONS

 

 

 

2015

 

$

756 

 

2016

 

1,869 

 

2017

 

499 

 

2018

 

250 

 

2019

 

 

 

Schedule of interest expense and interest income

 

MILLIONS

 

2014

 

2013

 

2012

 

Interest expense

 

$

268.0

 

$

272.8

 

$

285.6

 

Interest income

 

(11.4

)

(10.5

)

(8.9

)

Interest expense, net

 

$

256.6

 

$

262.3

 

$

276.7