XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
DEBT AND INTEREST (Tables)
6 Months Ended
Jun. 30, 2016
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30

 

December 31

 

    

2016

 

2015

(millions)

 

 

 

 

 

 

 

 

Short-term debt

 

 

 

 

 

 

 

 

Commercial paper

 

 

$
273.4

 

 

 

$
605.0

 

Notes payable

 

 

20.7

 

 

 

30.9

 

Long-term debt, current maturities

 

 

1,455.8

 

 

 

1,569.4

 

Total

 

 

$
1,749.9

 

 

 

$
2,205.3

 

 

Schedule of long-term debt obligations including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

 

    

 

 

 

Maturity

 

June 30

 

December 31

(millions)

 

by Year

 

2016

 

2015

Long-term debt

 

 

 

 

 

 

 

 

 

 

Description / 2016 Principal Amount

 

 

 

 

 

 

 

 

 

 

Term loan ($0)

 

2016

 

 

$     -

 

 

 

$
125.0

 

Series B private placement senior notes (€175 million)

 

2016

 

 

194.7

 

 

 

184.9

 

Five year 2011 senior notes ($1.25 billion)

 

2016

 

 

1,249.0

 

 

 

1,247.3

 

Five year 2012 senior notes ($500 million)

 

2017

 

 

501.5

 

 

 

497.9

 

Three year 2015 senior notes ($300 million)

 

2018

 

 

300.5

 

 

 

297.8

 

Series A private placement senior notes ($250 million)

 

2018

 

 

252.4

 

 

 

248.6

 

Three year 2016 senior notes ($400 million)

 

2019

 

 

401.7

 

 

 

 -

 

Five year 2015 senior notes ($300 million)

 

2020

 

 

298.4

 

 

 

298.1

 

Ten year 2011 senior notes ($1.25 billion)

 

2021

 

 

1,244.3

 

 

 

1,243.7

 

Series B private placement senior notes ($250 million)

 

2023

 

 

249.2

 

 

 

249.1

 

Seven year 2016 senior notes ($400 million)

 

2023

 

 

396.8

 

 

 

 -

 

Ten year 2015 senior notes (€575 million)

 

2025

 

 

634.3

 

 

 

601.8

 

Thirty year 2011 senior notes ($750 million)

 

2041

 

 

738.5

 

 

 

738.3

 

Capital lease obligations

 

 

 

 

5.7

 

 

 

5.6

 

Other

 

 

 

 

85.8

 

 

 

91.5

 

Total debt

 

 

 

 

6,552.8

 

 

 

5,829.6

 

Long-term debt, current maturities

 

 

 

 

(1,455.8)

 

 

 

(1,569.4)

 

Total long-term debt

 

 

 

 

$
5,097.0

 

 

 

$
4,260.2

 

 

Schedule of interest expense and interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter Ended

 

Six Months Ended 

 

 

 

June 30

 

June 30

 

(millions)

    

2016

 

2015

 

2016

 

2015

 

Interest expense

 

 

$
71.5

 

 

 

$
63.5

 

 

$
140.4

 

 

 

$
128.7

 

Interest income

 

 

(6.2)

 

 

 

(2.3)

 

 

(9.0)

 

 

 

(5.0)

 

Interest expense, net

 

 

$
65.3

 

 

 

$
61.2

 

 

$
131.4

 

 

 

$
123.7