XML 38 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT AND INTEREST (Tables)
3 Months Ended
Mar. 31, 2017
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31

 

December 31

(millions)

    

2017

 

2016

Short-term debt

 

 

 

 

 

 

 

 

Commercial paper

 

 

$ 874.6

 

 

 

$ -

 

Notes payable

 

 

15.5

 

 

 

29.9

 

Long-term debt, current maturities

 

 

809.3

 

 

 

511.4

 

Total

 

 

$ 1,699.4

 

 

 

$ 541.3

 

 

Schedule of long-term debt obligations including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

March 31

 

December 31

(millions)

 

by Year

 

2017

 

2016

Long-term debt

 

 

 

 

 

 

 

 

 

 

Public notes (2017 principal amount)

 

 

 

 

 

 

 

 

 

 

Five year 2012 senior notes ($500 million)

 

2017

 

 

$ 498.7

 

 

 

$ 498.9

 

Three year 2015 senior notes ($300 million)

 

2018

 

 

298.8

 

 

 

298.9

 

Three year 2016 senior notes ($400 million)

 

2019

 

 

395.6

 

 

 

395.9

 

Five year 2015 senior notes ($300 million)

 

2020

 

 

298.7

 

 

 

298.6

 

Ten year 2011 senior notes ($1.25 billion)

 

2021

 

 

1,245.0

 

 

 

1,244.8

 

Seven year 2016 senior notes ($400 million)

 

2023

 

 

397.2

 

 

 

397.0

 

Seven year 2016 senior notes (€575 million)

 

2024

 

 

600.7

 

 

 

608.4

 

Ten year 2015 senior notes (€575 million)

 

2025

 

 

603.9

 

 

 

604.3

 

Ten year 2016 senior notes ($750 million)

 

2026

 

 

742.3

 

 

 

742.1

 

Thirty year 2011 senior notes ($750 million)

 

2041

 

 

738.8

 

 

 

738.7

 

Thirty year 2016 senior notes ($250 million)

 

2046

 

 

245.9

 

 

 

245.9

 

Private notes (2017 principal amount)

 

 

 

 

 

 

 

 

 

 

Series A private placement senior notes ($250 million)

 

2018

 

 

248.5

 

 

 

248.9

 

Series B private placement senior notes ($250 million)

 

2023

 

 

249.2

 

 

 

249.2

 

Capital lease obligations

 

 

 

 

5.2

 

 

 

5.2

 

Other

 

 

 

 

82.4

 

 

 

80.3

 

Total debt

 

 

 

 

6,650.9

 

 

 

6,657.1

 

Long-term debt, current maturities

 

 

 

 

(809.3)

 

 

 

(511.4)

 

Total long-term debt

 

 

 

 

$ 5,841.6

 

 

 

$ 6,145.7

 

 

Schedule of interest expense and interest income

 

 

 

 

 

 

 

 

 

 

First Quarter Ended 

 

 

March 31

(millions)

    

2017

 

2016

Interest expense

 

 

$ 66.6

 

 

 

$ 68.9

Interest income

 

 

(4.1)

 

 

 

(2.8)

Interest expense, net

 

 

$ 62.5

 

 

 

$ 66.1