XML 42 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2017
Long-Term Debt  
Schedule of debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

December 31, 2016

 

 

    

 

    

Carrying

    

Approximate

    

Carrying

    

Approximate

 

 

 

Maturity

 

Amount

 

Fair Value (1)

 

Amount

 

Fair Value (1)

 

Revolving Credit Facility

 

March 2021

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

Commercial Paper Program (less unamortized discount of $0.3 and $0.4 at December 31, 2017 and 2016, respectively)

 

March 2021

 

 

1,175.4

 

 

1,175.4

 

 

1,018.9

 

 

1,018.9

 

4.00% Senior Notes (less unamortized discount of $0.5 and $0.6 at December 31, 2017 and 2016, respectively)

 

February 2022

 

 

499.5

 

 

522.5

 

 

499.4

 

 

523.7

 

2.55% Senior Notes (less unamortized discount of $0.2 and $0.5 at December 31, 2017 and 2016, respectively)

 

January 2019

 

 

749.8

 

 

752.8

 

 

749.5

 

 

758.3

 

1.55% Senior Notes (less unamortized discount of $0.1 at December 31, 2016)

 

September 2017

 

 

 —

 

 

 —

 

 

374.9

 

 

375.4

 

3.125% Senior Notes (less unamortized discount of $0.2 and $0.2 at December 31, 2017 and 2016, respectively)

 

September 2021

 

 

374.8

 

 

381.2

 

 

374.8

 

 

380.4

 

2.20% Senior Notes (less unamortized discount of $0.2 at December 31, 2017)

 

April 2020

 

 

399.8

 

 

398.0

 

 

 —

 

 

 —

 

3.20% Senior Notes (less unamortized discount of $0.4 at December 31, 2017)

 

April 2024

 

 

349.6

 

 

351.9

 

 

 —

 

 

 —

 

Notes payable to foreign banks and other debt

 

2018-2032

 

 

6.6

 

 

6.6

 

 

5.5

 

 

5.5

 

Less unamortized deferred debt issuance costs

 

 

 

 

(12.9)

 

 

 —

 

 

(12.3)

 

 

 —

 

Total debt

 

 

 

 

3,542.6

 

 

3,588.4

 

 

3,010.7

 

 

3,062.2

 

Less current portion

 

 

 

 

1.1

 

 

1.1

 

 

375.2

 

 

375.7

 

Total long-term debt

 

 

 

$

3,541.5

 

$

3,587.3

 

$

2,635.5

 

$

2,686.5

 


(1)

The fair value of the Company’s Senior Notes is based on recent bid prices in an active market, and therefore is classified as Level 1 in the fair value hierarchy (Note 3).

Schedule of maturity of the Company's debt (exclusive of unamortized deferred debt issuance costs) over each of the next five years and thereafter

 

 

 

 

 

2018

    

$

1.1

 

2019

 

 

751.0

 

2020

 

 

400.7

 

2021

 

 

1,551.2

 

2022

 

 

500.2

 

Thereafter

 

 

351.3

 

 

 

$

3,555.5