XML 99 R69.htm IDEA: XBRL DOCUMENT v3.3.0.814
INDEBTEDNESS (Tables)
9 Months Ended
Sep. 30, 2015
Summary of Total Indebtedness
September 30,December 31,
20152014
Notes Payable:
6.06% Series 2007-1 Notes due 2017$300.0$300.0
5.50% 2010 Senior Notes, due 2020, net of unamortized discount of $1.7 million in 2015 and $2.0 million in 2014; also includes a fair value adjustment on an interest rate hedge of $17.1 million in 2015 and $5.8 million in 2014515.4503.8
4.50% 2012 Senior Notes, due 2022, net of unamortized discount of $2.9 million in 2015 and $3.1 million in 2014497.1496.9
4.875% 2013 Senior Notes, due 2024, net of unamortized discount of $2.4 million in 2015 and 2.5 million in 2014497.6497.5
2.75% 2014 Senior Notes (5-Year), due 2019, net of unamortized discount of $0.5 million in 2015 and $0.7 million in 2014; also includes a fair value adjustment on an interest rate hedge of $8.4 million in 2015 and $1.4 million in 2014457.9450.7
5.25% 2014 Senior Notes (30-Year), due 2044, net of unamortized discount of $1.6 million in 2015 and 2014298.4298.4
1.75% 2015 Senior Notes, due 2027 558.1-
Total long-term debt$3,124.5$2,547.3
Summary of Components of Interest as Presented in Consolidated Statements of Operations
Three Months EndedNine Months Ended
September 30,September 30,
2015201420152014
Income$2.8$1.8$7.0$5.1
Expense on borrowings (1)(29.8)(38.8)(88.8)(90.5)
UTPs and other tax related liabilities (2)0.4(1.7)(6.3)(3.2)
Legacy Tax 0.70.70.70.7
Capitalized0.10.30.40.4
Total$(25.8)$(37.7)$(87.0)$(87.5)
(1) The three and nine months ended September 30, 2014 both include approximately $11 million in net costs related to the prepayment of the Series 2005-1 Notes.(2) The three and nine months ended September 30, 2015 include approximately $2 million in interest income on a tax refund. The nine months ended September 30, 2014 amount includes a $2.0 million reversal of an interest accrual relating to the favorable resolution of an international tax matter.
Interest Paid
Nine Months Ended
September 30,
20152014
Interest paid$101.0$108.4
Fair Value and Carrying Value of Long-Term Debt
September 30, 2015December 31, 2014
Carrying AmountEstimated Fair ValueCarrying AmountEstimated Fair Value
Series 2007-1 Notes$300.0$324.9$300.0$334.6
2010 Senior Notes515.4559.0503.8564.4
2012 Senior Notes497.1530.2496.9537.1
2013 Senior Notes497.6531.2497.5548.4
2014 Senior Notes (5-Year) 457.9456.7450.7454.3
2014 Senior Notes (30-Year) 298.4311.3298.4333.9
2015 Senior Notes558.1531.3--
Total$3,124.5$3,244.6$2,547.3$2,772.7