XML 77 R57.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt and Interest Costs (Details)
€ in Millions, $ in Millions, £ in Billions
1 Months Ended 3 Months Ended 6 Months Ended
Jul. 01, 2016
USD ($)
Feb. 19, 2015
USD ($)
Mar. 31, 2016
EUR (€)
Mar. 31, 2015
Feb. 28, 2015
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
Jun. 30, 2015
USD ($)
Dec. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
USD ($)
Dec. 31, 2015
EUR (€)
Dec. 31, 2015
GBP (£)
Dec. 31, 2015
USD ($)
May 31, 2015
USD ($)
Feb. 28, 2015
GBP (£)
Feb. 19, 2015
GBP (£)
Feb. 19, 2015
USD ($)
Feb. 18, 2015
USD ($)
Long-term debt                                        
Long-term debt, Total           $ 11,035.0   $ 11,035.0             $ 5,028.0          
Less: Current portion of long-term debt           (2,801.0)   (2,801.0)             (54.0)          
Long-term debt excluding current maturities           $ 8,234.0   $ 8,234.0             4,974.0          
Leverage ratio, maximum           5.50   5.50                        
Debt Refinancing and Other Costs: (Abstract)                                        
Interest expense           $ (41.0) $ (31.0) $ (79.0) $ (70.0)                      
Economic hedge - interest rate risk           (4.0) 5.0 (20.0) 5.0                      
Debt refinancing and other costs           (46.0) (5.0) (106.0) (65.0)                      
Fees paid to lenders               32.0                        
Fair value of the long-term debt           11,000.0   11,000.0             5,200.0          
Rexam                                        
Long-term debt                                        
Rexam           25.0   25.0                        
Debt Refinancing and Other Costs: (Abstract)                                        
Rexam debt assumed           2,801.0   2,801.0                        
Assumed debt extinguished $ 2,700.0                                      
Forecast                                        
Long-term debt                                        
Leverage ratio, maximum                   4.00 5.00                  
5.25% Senior Notes, due July 2025                                        
Long-term debt                                        
Long-term debt, Total           $ 1,000.0 $ 1,000.0 $ 1,000.0 $ 1,000.0           1,000.0          
Interest rate (as a percent)           5.25% 5.25% 5.25% 5.25%                      
4.375% Senior Notes, due December 2020                                        
Long-term debt                                        
Long-term debt, Total           $ 1,000.0   $ 1,000.0             $ 1,000.0          
Interest rate (as a percent)           4.375%   4.375%         4.375% 4.375% 4.375%          
4.00% Senior Notes, due November 2023                                        
Long-term debt                                        
Long-term debt, Total           $ 1,000.0   $ 1,000.0             $ 1,000.0          
Interest rate (as a percent)           4.00%   4.00%                        
4.375% Senior Notes, euro denominated, due December 2023                                        
Long-term debt                                        
Long-term debt, Total           $ 777.0   $ 777.0         € 700   $ 760.0          
Interest rate (as a percent)           4.375%   4.375%         4.375% 4.375% 4.375%          
5.00% Senior Notes, due March 2022                                        
Long-term debt                                        
Long-term debt, Total           $ 750.0   $ 750.0             $ 750.0          
Interest rate (as a percent)           5.00%   5.00%                        
3.50% Senior Notes, euro denominated, due December 2020                                        
Long-term debt                                        
Long-term debt, Total           $ 444.0   $ 444.0         € 400   $ 435.0          
Interest rate (as a percent)           3.50%   3.50%         3.50% 3.50% 3.50%          
Term A Loan, due March 2021                                        
Long-term debt                                        
Long-term debt, Total           $ 1,400.0   $ 1,400.0                        
Debt Refinancing and Other Costs: (Abstract)                                        
Face amount of debt                       $ 1,400.0                
Maturity term     5 years                                  
Term A Loan, Euro denominated, due March 2021                                        
Long-term debt                                        
Long-term debt, Total           1,222.0   1,222.0                        
Debt Refinancing and Other Costs: (Abstract)                                        
Face amount of debt | €     € 1,100                                  
Maturity term     5 years                                  
Multi-currency euro revolver due March 2021 at variable rate                                        
Long-term debt                                        
Long-term debt, Total           407.0   407.0                        
Multi-currency usd revolver, due March 2021 at variable rate                                        
Long-term debt                                        
Long-term debt, Total           205.0   205.0                        
Debt Refinancing and Other Costs: (Abstract)                                        
Maturity term     5 years                                  
Bridge Facility                                        
Long-term debt                                        
Maximum borrowing capacity of revolving credit facility | £                                   £ 3.3    
Debt Refinancing and Other Costs: (Abstract)                                        
Amortization of unsecured, committed bridge facility financing fees             $ (5.0) (7.0) $ (7.0)                      
Face amount of debt | £                           £ 1.9     £ 3.3      
Bridge Facility | Maximum | LIBOR                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Spread (as a percent)         7.00%                              
Term C Loan, euro denominated                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Repayment of debt's obligation and settlement of outstanding derivatives         $ 93.0                              
Latapack-Ball Notes Payable, denominated in various currencies (2016 - 4.64%; 2015 - 4.35%)                                        
Long-term debt                                        
Long-term debt, Total           $ 140.0   $ 140.0             $ 168.0          
Debt instrument, interest rate (as a percent)           4.64%   4.64%         4.35% 4.35% 4.35%          
4.15% due 2022                                        
Long-term debt                                        
Rexam           $ 457.0   $ 457.0                        
Debt instrument, interest rate (as a percent)           4.15%   4.15%                        
4.5% due 2022                                        
Long-term debt                                        
Rexam           $ 176.0   $ 176.0                        
Debt instrument, interest rate (as a percent)           4.50%   4.50%                        
4.30% due 2024                                        
Long-term debt                                        
Rexam           $ 210.0   $ 210.0                        
Debt instrument, interest rate (as a percent)           4.30%   4.30%                        
Euro Revolver                                        
Long-term debt                                        
Rexam           $ 608.0   $ 608.0                        
Subordinated bond                                        
Long-term debt                                        
Rexam           833.0   833.0                        
Rexam Other                                        
Long-term debt                                        
Rexam           489.0   489.0                        
Committed multi-currency revolving credit facilities                                        
Long-term debt                                        
Available borrowing capacity under line of credit facility           854,000.0   854,000.0                        
Short-term uncommitted credit facilities                                        
Long-term debt                                        
Available borrowing capacity under line of credit facility           601.0   601.0                        
Amount of credit facility outstanding and due on demand           324.0   324.0             $ 24.0          
Accounts receivable securitization agreement, current                                        
Long-term debt                                        
Amount of credit facility outstanding and due on demand           0.0   0.0             0.0          
Accounts receivable securitization agreement, current | Minimum                                        
Long-term debt                                        
Maximum borrowing capacity of revolving credit facility           90.0   90.0                        
Accounts receivable securitization agreement, current | Maximum                                        
Long-term debt                                        
Maximum borrowing capacity of revolving credit facility           140.0   140.0                        
6.75% and 5.75% senior notes                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Redemption of 6.75% and 5.75% senior notes, due September 2020 and May 2021, respectively, and refinance of senior credit facilities                 (58.0)                      
Revolving Credit Facility                                        
Long-term debt                                        
Maximum borrowing capacity of revolving credit facility             2,250.0   2,250.0             $ 3,000.0     $ 3,000.0  
Debt Refinancing and Other Costs: (Abstract)                                        
Face amount of debt                                       $ 1,000.0
Revolving Credit Facility | Minimum | LIBOR                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Spread (as a percent)         1.25%                              
Revolving Credit Facility | Maximum | LIBOR                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Spread (as a percent)         1.75%                              
3.5% and 4.375% senior notes                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Interest expense           (25.0)   (49.0)                        
Others                                        
Long-term debt                                        
Other (including debt issuance costs)           (83.0)   (83.0)             $ (85.0)          
6.75% Senior Notes, due September 2020                                        
Long-term debt                                        
Interest rate (as a percent)       6.75%                                
Debt Refinancing and Other Costs: (Abstract)                                        
Redemption price of senior notes (as a percent)       103.375%                                
5.75% Senior Notes, due May 2021                                        
Long-term debt                                        
Interest rate (as a percent)       5.75%                                
Debt Refinancing and Other Costs: (Abstract)                                        
Redemption price of senior notes (as a percent)       106.096%                                
Bridge and Revolving Credit Facilities                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Refinance of bridge and revolving credit facilities           $ (17.0) $ (5.0) $ (30.0) $ (5.0)                      
Term C Loan                                        
Debt Refinancing and Other Costs: (Abstract)                                        
Repayment of debt's obligation and settlement of outstanding derivatives   $ 93.0