XML 27 R29.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2019
Long-Term Debt  
Schedule of debt

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2019

​

December 31, 2018

 

​

    

​

    

Carrying

    

Approximate

    

Carrying

    

Approximate

 

​

​

Maturity

​

Amount

​

Fair Value (1)

​

Amount

​

Fair Value (1)

​

Revolving Credit Facility

​

January 2024

​

$

—

​

$

—

​

$

—

​

$

—

​

U.S. Commercial Paper Program (less unamortized discount of nil and $0.5 at December 31, 2019 and 2018, respectively)

​

January 2024

​

​

160.0

​

​

160.0

​

​

554.5

​

​

554.5

​

Euro Commercial Paper Program (plus unamortized premium of nil and nil at December 31, 2019 and 2018, respectively)

​

January 2024

​

​

235.5

​

​

235.5

​

​

68.8

​

​

68.8

​

2.55% Senior Notes (less unamortized discount of nil at December 31, 2018)

​

January 2019

​

​

—

​

​

—

​

​

750.0

​

​

749.4

​

2.20% Senior Notes (less unamortized discount of nil and $0.1 at December 31, 2019 and 2018, respectively)

​

April 2020

​

​

400.0

​

​

400.0

​

​

399.9

​

​

395.5

​

3.125% Senior Notes (less unamortized discount of $0.1 and $0.1 at December 31, 2019 and 2018, respectively)

​

September 2021

​

​

227.6

​

​

231.0

​

​

374.9

​

​

374.2

​

4.00% Senior Notes (less unamortized discount of $0.2 and $0.4 at December 31, 2019 and 2018, respectively)

 

February 2022

​

​

294.8

​

​

304.0

​

​

499.6

​

​

508.8

​

3.20% Senior Notes (less unamortized discount of $0.2 and $0.3 at December 31, 2019 and 2018, respectively)

​

April 2024

​

​

349.8

​

​

363.7

​

​

349.7

​

​

334.5

​

2.000% Euro Senior Notes (less unamortized discount of $2.5 and $2.8 at December 31, 2019 and 2018, respectively)

​

October 2028

​

​

558.2

​

​

622.8

​

​

570.5

​

​

572.8

​

4.350% Senior Notes (less unamortized discount of $0.4 at December 31, 2019)

​

June 2029

​

​

499.6

​

​

562.9

​

​

—

​

​

—

​

2.800% Senior Notes (less unamortized discount of $0.7 at December 31, 2019)

​

February 2030

​

​

899.3

​

​

897.3

​

​

—

​

​

—

​

Notes payable to foreign banks and other debt

 

2020-2032

​

​

5.5

​

​

5.5

​

 

16.6

​

​

16.6

​

Less unamortized deferred debt issuance costs

​

​

​

​

(23.6)

​

​

—

​

​

(13.8)

​

​

—

​

Total debt

​

​

​

​

3,606.7

​

​

3,782.7

​

 

3,570.7

​

 

3,575.1

​

Less current portion

​

​

​

​

403.3

​

 

403.3

​

 

764.3

​

 

763.7

​

Total long-term debt

​

​

​

$

3,203.4

​

$

3,379.4

​

$

2,806.4

​

$

2,811.4

​

(1)The fair value of each series of the Company’s Senior Notes is based on recent bid prices in an active market and is therefore classified as Level 1 in the fair value hierarchy (Note 5).

​

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

​

​

​

​

​

​

2020

​

$

403.5

 

2021

​

 

228.2

​

2022

​

 

295.2

​

2023

​

 

0.3

​

2024

​

 

745.5

​

Thereafter

​

 

1,957.6

​

​

​

$

3,630.3

​