XML 44 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT AND INTEREST (Tables)
9 Months Ended
Sep. 30, 2017
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30

 

December 31

(millions)

    

2017

 

2016

Short-term debt

 

 

 

 

 

 

 

 

Commercial paper

 

 

$238.0

 

 

 

$-

 

Notes payable

 

 

24.2

 

 

 

29.9

 

Long-term debt, current maturities

 

 

810.8

 

 

 

511.4

 

Total

 

 

$1,073.0

 

 

 

$541.3

 

 

Schedule of long-term debt obligations including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

September 30

 

December 31

(millions)

 

by Year

 

2017

 

2016

Long-term debt

 

 

 

 

 

 

 

 

 

 

Public notes (2017 principal amount)

 

 

 

 

 

 

 

 

 

 

Five year 2012 senior notes ($500 million)

 

2017

 

 

$499.6

 

 

 

$498.9

 

Three year 2015 senior notes ($300 million)

 

2018

 

 

299.5

 

 

 

298.9

 

Three year 2016 senior notes ($400 million)

 

2019

 

 

396.6

 

 

 

395.9

 

Five year 2015 senior notes ($300 million)

 

2020

 

 

298.9

 

 

 

298.6

 

Ten year 2011 senior notes ($1.25 billion)

 

2021

 

 

1,245.6

 

 

 

1,244.8

 

Five year 2017 senior notes ($500 million)

 

2022

 

 

496.0

 

 

 

 -

 

Seven year 2016 senior notes ($400 million)

 

2023

 

 

397.4

 

 

 

397.0

 

Seven year 2016 senior notes (€575 million)

 

2024

 

 

676.5

 

 

 

608.4

 

Ten year 2015 senior notes (€575 million)

 

2025

 

 

679.5

 

 

 

604.3

 

Ten year 2016 senior notes ($750 million)

 

2026

 

 

742.7

 

 

 

742.1

 

Thirty year 2011 senior notes ($750 million)

 

2041

 

 

739.1

 

 

 

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

 

 

248.8

 

 

 

248.9

 

Series B private placement senior notes ($250 million)

 

2023

 

 

249.3

 

 

 

249.2

 

Capital lease obligations

 

 

 

 

4.9

 

 

 

5.2

 

Other

 

 

 

 

75.0

 

 

 

80.3

 

Total debt

 

 

 

 

7,295.3

 

 

 

6,657.1

 

Long-term debt, current maturities

 

 

 

 

(810.8)

 

 

 

(511.4)

 

Total long-term debt

 

 

 

 

$6,484.5

 

 

 

$6,145.7

 

 

Schedule of interest expense and interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter Ended 

 

Nine Months Ended 

 

 

 

September 30

 

September 30

 

(millions)

    

2017

 

2016

 

2017

 

2016

 

Interest expense

 

 

$60.7

 

 

 

$69.0

 

 

$191.0

 

 

 

$209.4

 

Interest income

 

 

(5.6)

 

 

 

(4.1)

 

 

(13.8)

 

 

 

(13.1)

 

Interest expense, net

 

 

$55.1

 

 

 

$64.9

 

 

$177.2

 

 

 

$196.3