XML 73 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Components Of Debt) (Details) - USD ($)
$ in Millions
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended 21 Months Ended
Oct. 01, 2017
Sep. 30, 2017
Jul. 31, 2016
Jan. 31, 2015
Sep. 30, 2017
Sep. 30, 2016
Jun. 30, 2017
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Sep. 30, 2017
Jun. 30, 2016
Nov. 30, 2015
Debt Instrument [Line Items]                          
Debt Instrument   $ 4,473.0     $ 4,473.0     $ 4,473.0   $ 4,684.0 $ 4,473.0    
Unamortized Issuance Expense   (35.0)     (35.0)     (35.0)   (28.0) (35.0)    
Unamortized Debt Discount   (2.0)     (2.0)     (2.0)   (3.0) (2.0)    
Total   4,436.0     4,436.0     4,436.0   4,653.0 4,436.0    
Repayment of short-term debt               287.0 $ 1.0        
Repayments of long-term debt               1,139.0 1,175.0        
Net loss on extinguishment of debt   59.0     (59.0) $ (51.0) $ (11.0) $ (70.0) $ (51.0)        
7.50% Senior Notes due February 2018 [Member]                          
Debt Instrument [Line Items]                          
Maturity date, year and month               2018-02          
Short-term Debt [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   40.0     40.0     $ 40.0   41.0 40.0    
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total   40.0     40.0     40.0   41.0 40.0    
Short-term Debt [Member] | 7.35% Senior Notes due October 2017 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   15.0     15.0     15.0   15.0 15.0    
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total   $ 15.0     $ 15.0     $ 15.0   $ 15.0 $ 15.0    
Stated interest rate   7.35%     7.35%     7.35%   7.35% 7.35%    
Maturity date, year and month               2017-10   2017-10      
Short-term Debt [Member] | 7.125% Senior Notes due October 2017 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   $ 25.0     $ 25.0     $ 25.0   $ 25.0 $ 25.0    
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total   $ 25.0     $ 25.0     $ 25.0   $ 25.0 $ 25.0    
Stated interest rate   7.125%     7.125%     7.125%   7.125% 7.125%    
Maturity date, year and month               2017-10   2017-10      
Short-term Debt [Member] | 7.15% Senior Notes due June 2018 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument                   $ 1.0      
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total                   $ 1.0      
Stated interest rate                   7.15%      
Maturity date, year and month                   2018-06      
Long-term Debt [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   $ 4,433.0     $ 4,433.0     $ 4,433.0   $ 4,643.0 $ 4,433.0    
Unamortized Issuance Expense   (35.0)     (35.0)     (35.0)   (28.0) (35.0)    
Unamortized Debt Discount   (2.0)     (2.0)     (2.0)   (3.0) (2.0)    
Total   4,396.0     4,396.0     4,396.0   4,612.0 4,396.0    
Long-term Debt [Member] | 2015 Term Loan due December 2020 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument                   327.0     $ 750.0
Unamortized Issuance Expense                   (2.0)      
Unamortized Debt Discount                        
Total                   $ 325.0      
Variable interest rate                   3.22%      
Maturity date, year and month                   2020-12      
Repayments of long-term debt   327.0 $ 375.0         327.0   $ 423.0      
Long-term Debt [Member] | 2016 Term Loan due December 2020 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   1,191.0     1,191.0     1,191.0   1,191.0 1,191.0 $ 1,191.0  
Unamortized Issuance Expense   (8.0)     (8.0)     (8.0)   (10.0) (8.0)    
Unamortized Debt Discount                        
Total   1,183.0     1,183.0     $ 1,183.0   $ 1,181.0 1,183.0    
Variable interest rate               3.70%   3.22%      
Maturity date, year and month               2020-12   2020-12      
Accelerated maturity date, year and month if not amended, redeemed or refinanced               2019-10          
Long-term Debt [Member] | 3.30% Senior Notes due January 2018 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument                   $ 38.0      
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total                   $ 38.0      
Stated interest rate     5.05% 3.30%           3.30%      
Maturity date, year and month       2018-01           2018-01      
Repayments of long-term debt             $ 38.0 $ 38.0          
Long-term Debt [Member] | 7.50% Senior Notes due February 2018 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument                   $ 212.0      
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total                   $ 212.0      
Stated interest rate             7.50%     7.50%      
Maturity date, year and month                   2018-02      
Repayments of long-term debt             $ 212.0 $ 212.0          
Long-term Debt [Member] | 7.15% Senior Notes due June 2018 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument                   $ 25.0      
Unamortized Issuance Expense                        
Unamortized Debt Discount                        
Total                   $ 25.0      
Stated interest rate             7.15%     7.15%      
Maturity date, year and month               2018-06   2018-06      
Repayments of long-term debt             $ 26.0 $ 26.0          
Long-term Debt [Member] | 4.05% Senior Notes due January 2020 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   92.0     92.0     92.0   $ 850.0 92.0    
Unamortized Issuance Expense                   (5.0)      
Unamortized Debt Discount                        
Total   $ 92.0     $ 92.0     $ 92.0   $ 845.0 $ 92.0    
Stated interest rate   4.05% 5.80% 4.05% 4.05%     4.05%   4.05% 4.05%    
Maturity date, year and month       2020-01       2020-01   2020-01      
Repayments of long-term debt   $ 758.0           $ 758.0          
Long-term Debt [Member] | 4.10% Senior Notes due March 2022 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   1,000.0     $ 1,000.0     1,000.0   $ 1,000.0 $ 1,000.0    
Unamortized Issuance Expense   (4.0)     (4.0)     (4.0)   (4.0) (4.0)    
Unamortized Debt Discount                   (1.0)      
Total   $ 996.0     $ 996.0     $ 996.0   $ 995.0 $ 996.0    
Stated interest rate   4.10%     4.10%     4.10%   4.10% 4.10%    
Maturity date, year and month               2022-03   2022-03      
Long-term Debt [Member] | 4.95% Senior Notes due January 2025 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   $ 1,000.0     $ 1,000.0     $ 1,000.0   $ 1,000.0 $ 1,000.0    
Unamortized Issuance Expense   (6.0)     (6.0)     (6.0)   (7.0) (6.0)    
Unamortized Debt Discount   (2.0)     (2.0)     (2.0)   (2.0) (2.0)    
Total   $ 992.0     $ 992.0     $ 992.0   $ 991.0 $ 992.0    
Stated interest rate   4.95% 6.70% 4.95% 4.95%     4.95%   4.95% 4.95%    
Maturity date, year and month       2025-01       2025-01   2025-01      
Long-term Debt [Member] | 2020 Senior Notes [Member]                          
Debt Instrument [Line Items]                          
Amount to be amended, redeemed or refinanced to avoid acceleration               $ 765.0     $ 765.0    
Long-term Debt [Member] | 7.50% Senior Notes due April 2026 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   $ 650.0     $ 650.0     650.0     650.0    
Unamortized Issuance Expense   (10.0)     (10.0)     (10.0)     (10.0)    
Total   $ 640.0     $ 640.0     $ 640.0     $ 640.0    
Stated interest rate   7.50%     7.50%     7.50%     7.50%    
Maturity date, year and month   2026-04           2026-04          
Long-term Debt [Member] | 7.75% Senior Notes due October 2027 [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument   $ 500.0     $ 500.0     $ 500.0     $ 500.0    
Unamortized Issuance Expense   (7.0)     (7.0)     (7.0)     (7.0)    
Total   $ 493.0     $ 493.0     $ 493.0     $ 493.0    
Stated interest rate   7.75%     7.75%     7.75%     7.75%    
Maturity date, year and month   2027-10           2027-10          
Senior Notes [Member]                          
Debt Instrument [Line Items]                          
Purchase of note principal     $ 700.0                    
Subsequent Event [Member] | Short-term Debt [Member] | 7.35% Senior Notes due October 2017 [Member]                          
Debt Instrument [Line Items]                          
Repayment of short-term debt $ 15.0                        
Subsequent Event [Member] | Short-term Debt [Member] | 7.125% Senior Notes due October 2017 [Member]                          
Debt Instrument [Line Items]                          
Repayment of short-term debt $ 25.0                        
Over LIBOR [Member] | Senior Notes [Member]                          
Debt Instrument [Line Items]                          
Increase in basis spread     1.75%