XML 71 R43.htm IDEA: XBRL DOCUMENT v3.6.0.2
Financing Arrangements (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of long-term debt, including current maturites
Long-term debt as of December 31, 2016 and 2015, respectively, consisted of the following:
(in millions)
 
December 31, 2016
Stated Interest Rate
 
December 31, 2016
Effective Interest Rate
 
Maturity Date
 
December 31, 2016
Stated Value
 
Combination Fair
Market
Value Adjustment
 
Discount on Notes Issuance
 
December 31, 2016
Carrying Value
 
December 31, 2015
Stated Value
 
Combination Fair
Market
Value Adjustment
 
Discount on Notes Issuance
 
December 31, 2015
Carrying Value
Unsecured notes
 
3.75% -
5.63%
 
4.73%
 
2021-
2043
 
2,750.0

 

 
(8.0
)
 
2,742.0

 
2,750.0

 

 
(9.1
)
 
2,740.9

Unsecured debentures
 
7.30% -
7.38%
 
7.08%
 
2018-
2028
 
236.1

 
1.9

 

 
238.0

 
236.1

 
2.4

 

 
238.5

Term loan
 
Libor plus 1.25%
 
Variable
 
2021
 
720.0

 

 

 
720.0

 
760.0

 

 

 
760.0

Capital leases
 
3.03% -
4.83%
 
3.52%
 
2019-
2030
 
65.7

 

 

 
65.7

 
19.8

 

 

 
19.8

Consolidated related party debt(a)
 
Libor plus 1.125%
 
Variable
 
2017 (c)
 
53.7

 

 

 
53.7

 
53.6

 

 

 
53.6

Other(b)
 
2.50% -
9.00%
 
4.70%
 
2017-
2023
 
(1.3
)
 

 

 
(1.3
)
 
(1.6
)
 

 

 
(1.6
)
Total long-term debt
 
 
 
3,824.2


1.9


(8.0
)

3,818.1


3,817.9


2.4


(9.1
)

3,811.2

Less current portion
 
 
 
39.3

 
0.5

 
(1.0
)
 
38.8

 
42.3

 
0.4

 
(1.0
)
 
41.7

Total long-term debt, less current maturities
 
 
 
$
3,784.9


$
1.4


$
(7.0
)

$
3,779.3


$
3,775.6


$
2.0


$
(8.1
)

$
3,769.5


______________________________
(a)
For further discussion of this transaction, see Note 16 of our Notes to Consolidated Financial Statements.
(b)
Includes deferred financing fees related to our long term debt retroactively reclassified to 2015. For further discussion, see Note 3 of our Notes to Consolidated Financial Statements.
(c)
Debt expected to be refinanced during 2017.
Scheduled maturities of long-term debt
Scheduled maturities of long-term debt are as follows for the periods ending December 31:
(in millions)
 
2017
$
38.8

2018
128.8

2019
60.0

2020
74.5

2021
974.8

Thereafter
2,541.2

Total
$
3,818.1