XML 46 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT AND INTEREST (Tables)
6 Months Ended
Jun. 30, 2017
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30

 

December 31

(millions)

    

2017

 

2016

Short-term debt

 

 

 

 

 

 

 

 

Commercial paper

 

 

$ 918.0

 

 

 

$ -

 

Notes payable

 

 

41.8

 

 

 

29.9

 

Long-term debt, current maturities

 

 

810.8

 

 

 

511.4

 

Total

 

 

$ 1,770.6

 

 

 

$ 541.3

 

 

Schedule of long-term debt obligations including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

June 30

 

December 31

(millions)

 

by Year

 

2017

 

2016

Long-term debt

 

 

 

 

 

 

 

 

 

 

Public notes (2017 principal amount)

 

 

 

 

 

 

 

 

 

 

Five year 2012 senior notes ($500 million)

 

2017

 

 

$ 499.1

 

 

 

$ 498.9

 

Three year 2015 senior notes ($300 million)

 

2018

 

 

299.1

 

 

 

298.9

 

Three year 2016 senior notes ($400 million)

 

2019

 

 

396.4

 

 

 

395.9

 

Five year 2015 senior notes ($300 million)

 

2020

 

 

298.8

 

 

 

298.6

 

Ten year 2011 senior notes ($1.25 billion)

 

2021

 

 

1,245.3

 

 

 

1,244.8

 

Seven year 2016 senior notes ($400 million)

 

2023

 

 

397.3

 

 

 

397.0

 

Seven year 2016 senior notes (€575 million)

 

2024

 

 

637.6

 

 

 

608.4

 

Ten year 2015 senior notes (€575 million)

 

2025

 

 

640.7

 

 

 

604.3

 

Ten year 2016 senior notes ($750 million)

 

2026

 

 

742.5

 

 

 

742.1

 

Thirty year 2011 senior notes ($750 million)

 

2041

 

 

739.0

 

 

 

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

 

 

248.9

 

 

 

248.9

 

Series B private placement senior notes ($250 million)

 

2023

 

 

249.3

 

 

 

249.2

 

Capital lease obligations

 

 

 

 

5.1

 

 

 

5.2

 

Other

 

 

 

 

75.1

 

 

 

80.3

 

Total debt

 

 

 

 

6,720.1

 

 

 

6,657.1

 

Long-term debt, current maturities

 

 

 

 

(810.8)

 

 

 

(511.4)

 

Total long-term debt

 

 

 

 

$ 5,909.3

 

 

 

$ 6,145.7

 

 

Schedule of interest expense and interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter Ended

 

Six Months Ended 

 

 

 

June 30

 

June 30

 

(millions)

    

2017

 

2016

 

2017

 

2016

 

Interest expense

 

 

$ 63.7

 

 

 

$ 71.5

 

 

$ 130.3

 

 

 

$ 140.4

 

Interest income

 

 

(4.1)

 

 

 

(6.2)

 

 

(8.2)

 

 

 

(9.0)

 

Interest expense, net

 

 

$ 59.6

 

 

 

$ 65.3

 

 

$ 122.1

 

 

 

$ 131.4