XML 100 R42.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt consisted of the following:
 December 31,
Effective20192018
In millionsInterest RateBook Value
Fair Value 1
Book Value
Fair Value 1
Senior Credit Facility:
 U.S. dollar-denominated Term Loans, net of unamortized debt issuance costs of $1.1 and $1.23.1 %$684.7  $684.7  $338.1  $338.1  
Multi-Currency Revolving loan facility net of unamortized debt issuance costs of $0.9 and $1.93.4 %231.5  231.5  —  —  
Floating Senior Notes, due 2021, net of unamortized debt
issuance costs of $2.0 and $3.2
3.9 %498.0  500.0  496.8  497.4  
4.375% Senior Notes, due 2023, net of unamortized
discount and debt issuance costs of $0.9 and $1.2
4.5 %249.1  263.9  248.8  254.2  
4.15% Senior Notes, due 2024, net of unamortized debt
issuance costs of $5.7 and $7.0
4.6 %744.3  805.5  743.0  727.4  
4.70% Senior Notes, due 2028, net of unamortized debt
issuance costs of $9.2 and $10.3
5.0 %1,240.8  1,378.3  1,239.7  1,179.6  
3.45% Senior Notes, due 2026, net of unamortized debt
issuance costs of $1.5 and $1.7
3.5 %748.5  759.1  748.3  675.1  
Other Borrowings32.4  32.4  42.2  42.2  
Total4,429.3  4,655.4  3,856.9  3,714.0  
Less - current portion95.7  95.7  64.1  64.1  
Long-term portion$4,333.6  $4,559.7  $3,792.8  $3,649.9  
 1 See Note 19 for information on the fair value measurement of the Company's long-term debt.
As of December 31, 2019, the annual repayment requirements for debt obligations are as follows:
In millions
2020$95.7  
2021809.8  
2022300.0  
2023479.0  
2024755.5  
Thereafter1,989.3  
Total$4,429.3  
The issuance was comprised of the following three series of notes:
Senior Notes (in millions)
Par ValueDiscount
at Issuance
Net Price
at Issuance
Issuance
Cost
Net Proceeds
Floating Senior Notes due 2021$500.0  $—  $500.0  $3.5  $496.5  
4.15% Senior Notes due 2024750.0  1.5  748.5  7.4  741.1  
4.70% Senior Notes due 20281,250.0  1.4  1,248.6  10.6  1,238.0  
Total$2,500.0  $2.9  $2,497.1  $21.5  $2,475.6  
Schedule of Line of Credit Facilities
The following table presents availability under our credit facilities:
(in millions)Multi-currency revolving loan facility
Maximum Availability$1,200.0  
Outstanding Borrowings232.0  
Letters of Credit Under Credit Agreement30.0  
Current Availability $938.0  
Interest Coverage Ratio & Leverage Ratio
Interest Coverage Ratio 1
3.0x
Leverage Ratio 2
3.25x
1. The interest coverage ratio is defined as EBITDA, as defined in the Credit Agreement and Term Loan Agreement, to net interest expense for the four quarters then ended.
2. The leverage ratio is defined as net debt as of the last day of such fiscal quarter to EBITDA, as defined in the Amendment Credit Agreement and Term Loan Agreement, for the four quarters then ended.