XML 151 R76.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Financing Arrangements - Long-term debt - Stated value (Details 3) - USD ($)
$ in Millions
2 Months Ended 12 Months Ended
Feb. 20, 2020
Dec. 31, 2019
Dec. 31, 2018
Long-term Debt, Excluding Current Maturities      
Stated value of issued debt   $ 4,563.8 $ 4,507.3
Fair value adjustment of debt   15.2 17.5
Discount on notes issuance   (6.3) (7.3)
Total long term debt   4,572.7 4,517.5
Stated value of current portion of issued debt   45.9 24.7
Fair value adjustment of current portion of long-term debt   2.3 2.3
Discount on Notes Issuance, current portion   (1.0) (1.0)
Carrying Value, current portion   47.2 26.0
Stated value of noncurrent portion of issued debt   4,517.9 4,482.6
Fair Market Value Adjustment, Total long term debt noncurrent   12.9 15.2
Discount on Notes Issuance, Total long term debt noncurrent   (5.3) (6.3)
Total long-term debt, less current maturities   4,525.5 4,491.5
Maturities of Long-term Debt      
2020   47.2  
2021   503.6  
2022   596.3  
2023   80.5  
2024   1,070.8  
Thereafter   2,274.3  
Total long term debt   4,572.7 4,517.5
Unsecured Notes      
Long-term Debt, Excluding Current Maturities      
Stated value of issued debt   4,000.0 4,000.0
Fair value adjustment of debt   0.0 0.0
Discount on notes issuance   (6.3) (7.3)
Total long term debt   $ 3,993.7 3,992.7
Stated interest rates:      
Effective interest rate   5.01%  
Long-term debt - other disclosures:      
Maturity year - earliest   Jan. 01, 2021  
Maturity year - latest   Dec. 31, 2043  
Maturities of Long-term Debt      
Total long term debt   $ 3,993.7 3,992.7
Unsecured Notes | Minimum      
Stated interest rates:      
Stated interest rate   3.25%  
Unsecured Notes | Maximum      
Stated interest rates:      
Stated interest rate   5.63%  
Unsecured Debentures      
Long-term Debt, Excluding Current Maturities      
Stated value of issued debt   $ 147.1 147.1
Fair value adjustment of debt   1.0 1.1
Discount on notes issuance   0.0 0.0
Total long term debt   $ 148.1 148.2
Stated interest rates:      
Effective interest rate   7.19%  
Long-term debt - other disclosures:      
Maturity year - latest   Dec. 31, 2028  
Maturities of Long-term Debt      
Total long term debt   $ 148.1 148.2
Unsecured Debentures | Minimum      
Stated interest rates:      
Stated interest rate   0.00%  
Unsecured Debentures | Maximum      
Stated interest rates:      
Stated interest rate   7.30%  
Term loan      
Long-term Debt, Excluding Current Maturities      
Stated value of issued debt [1]   $ 0.0 0.0
Fair value adjustment of debt   0.0 0.0
Discount on notes issuance   0.0 0.0
Total long term debt [1]   $ 0.0 0.0
Stated interest rates:      
The reference rate for the variable rate of the Term Loans   LIBOR  
Interest rate margin on LIBOR   1.25%  
Long-term debt - other disclosures:      
Maturity year - latest   Nov. 18, 2021  
Maturities of Long-term Debt      
Total long term debt [1]   $ 0.0 0.0
Finance Leases      
Long-term Debt, Excluding Current Maturities      
Stated value of issued debt   345.1 302.2
Fair value adjustment of debt   0.0 0.0
Discount on notes issuance   0.0 0.0
Total long term debt   $ 345.1 302.2
Stated interest rates:      
Effective interest rate   3.87%  
Long-term debt - other disclosures:      
Maturity year - earliest   Jan. 01, 2020  
Maturity year - latest   Dec. 31, 2030  
Maturities of Long-term Debt      
Total long term debt   $ 345.1 302.2
Finance Leases | Minimum      
Stated interest rates:      
Stated interest rate   2.32%  
Finance Leases | Maximum      
Stated interest rates:      
Stated interest rate   19.72%  
Other      
Long-term Debt, Excluding Current Maturities      
Stated value of issued debt   $ 71.6 [2] 58.0
Fair value adjustment of debt   14.2 16.4
Discount on notes issuance   0.0 0.0
Total long term debt   $ 85.8 [2] 74.4
Stated interest rates:      
Effective interest rate   5.39%  
Long-term debt - other disclosures:      
Maturity year - earliest   Jan. 01, 2021  
Maturity year - latest   Dec. 31, 2026  
Maturities of Long-term Debt      
Total long term debt   $ 85.8 [2] $ 74.4
Other | Minimum      
Stated interest rates:      
Stated interest rate   2.50%  
Other | Maximum      
Stated interest rates:      
Stated interest rate   9.98%  
Subsequent Event [Member]      
Debt Instrument      
Inventory Financing Arrangement, Maximum Amount $ 400.0    
Long-term debt - other disclosures:      
Inventory Financing Arrangement, Amount Sold $ 50.3    
[1]
Term loan facility is pre-payable.
[2]
Includes deferred financing fees related to our long term debt.