XML 50 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
DEBT AND INTEREST (Tables)
12 Months Ended
Dec. 31, 2016
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

 

    

 

    

Average

    

    

 

    

Average

 

 

Carrying

 

Interest

 

Carrying

 

Interest

(millions, except interest rates)

 

Value

 

Rate

 

Value

 

Rate

Short-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

$ -

 

 

 -

%

 

 

$
605.0

 

 

0.70

%  

Notes payable

 

 

29.9

 

 

2.92

%

 

 

30.9

 

 

3.33

%  

Long-term debt, current maturities

 

 

511.4

 

 

 

 

 

 

1,569.4

 

 

 

 

Total

 

 

$
541.3

 

 

 

 

 

 

$
2,205.3

 

 

 

 

 

Schedule of long-term debt obligations including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

2016

 

    

    

2015

 

    

    

 

 

 

 

 

 

 

 

Average

 

Effective

 

 

 

 

Average

 

Effective

 

 

Maturity

 

Carrying

 

Interest

 

Interest

 

Carrying

 

Interest

 

Interest

(millions)

 

by Year

 

Value

 

Rate

 

Rate

 

Value

 

Rate

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Description / 2016 Principal Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term loan ($0)

 

2016

 

 

$ -

 

 -

%  

 

 -

%

 

 

$
125.0

 

1.40

%  

 

1.40

%  

Series B private placement senior notes (€0)

 

2016

 

 

 -

 

 -

%  

 

 -

%

 

 

184.9

 

4.59

%  

 

4.73

%  

Five year 2011 senior notes ($0)

 

2016

 

 

 -

 

 -

%  

 

 -

%

 

 

1,247.3

 

3.00

%  

 

3.08

%  

Five year 2012 senior notes ($500 million)

 

2017

 

 

498.9

 

1.45

%  

 

1.22

%

 

 

497.9

 

1.45

%  

 

0.82

%  

Three year 2015 senior notes ($300 million)

 

2018

 

 

298.9

 

1.55

%  

 

1.43

%

 

 

297.8

 

1.55

%  

 

0.98

%  

Series A private placement senior notes ($250 million)

 

2018

 

 

248.9

 

3.69

%  

 

4.65

%

 

 

248.6

 

3.69

%  

 

4.32

%  

Three year 2016 senior notes ($400 million)

 

2019

 

 

395.9

 

2.00

%  

 

1.78

%

 

 

 -

 

 -

%  

 

 -

%  

Five year 2015 senior notes ($300 million)

 

2020

 

 

298.6

 

2.25

%  

 

2.79

%

 

 

298.1

 

2.25

%  

 

2.30

%  

Ten year 2011 senior notes ($1.25 billion)

 

2021

 

 

1,244.8

 

4.35

%  

 

4.43

%

 

 

1,243.7

 

4.35

%  

 

4.43

%  

Series B private placement senior notes ($250 million)

 

2023

 

 

249.2

 

4.32

%  

 

4.36

%

 

 

249.1

 

4.32

%  

 

4.36

%  

Seven year 2016 senior notes ($400 million)

 

2023

 

 

397.0

 

3.25

%  

 

3.49

%

 

 

 -

 

 -

%  

 

 -

%  

Seven year 2016 senior notes (€575 million)

 

2024

 

 

608.4

 

1.00

%  

 

1.20

%

 

 

 -

 

 -

%  

 

 -

%  

Ten year 2015 senior notes (€575 million)

 

2025

 

 

604.3

 

2.63

%  

 

2.88

%

 

 

601.8

 

2.63

%  

 

2.99

%  

Ten year 2016 senior notes ($750 million)

 

2026

 

 

742.1

 

2.70

%  

 

2.94

%

 

 

 -

 

 -

%  

 

 -

%  

Thirty year 2011 senior notes ($750 million)

 

2041

 

 

738.7

 

5.50

%  

 

5.56

%

 

 

738.3

 

5.50

%  

 

5.56

%  

Thirty year 2016 senior notes ($250 million)

 

2046

 

 

245.9

 

3.70

%  

 

3.75

%

 

 

 -

 

 -

%  

 

 -

%  

Capital lease obligations

 

 

 

 

5.2

 

 

 

 

 

 

 

 

5.6

 

 

 

 

 

 

Other

 

 

 

 

80.3

 

 

 

 

 

 

 

 

91.5

 

 

 

 

 

 

Total debt

 

 

 

 

6,657.1

 

 

 

 

 

 

 

 

5,829.6

 

 

 

 

 

 

Long-term debt, current maturities

 

 

 

 

(511.4)

 

 

 

 

 

 

 

 

(1,569.4)

 

 

 

 

 

 

Total long-term debt

 

 

 

 

$
6,145.7

 

 

 

 

 

 

 

 

$
4,260.2

 

 

 

 

 

 

 

Schedule of aggregate annual maturities of long-term debt

 

 

 

 

(millions)

    

 

    

2017

 

 

$
511

2018

 

 

560

2019

 

 

408

2020

 

 

311

2021

 

 

1,257

 

Schedule of interest expense and interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(millions)

 

2016

    

2015

    

2014

Interest expense

 

 

$
285.4

 

 

 

$
253.7

 

 

 

$
268.0

 

Interest income

 

 

(20.8)

 

 

 

(10.1)

 

 

 

(11.4)

 

Interest expense, net

 

 

$
264.6

 

 

 

$
243.6

 

 

 

$
256.6