XML 41 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT AND INTEREST (Tables)
9 Months Ended
Sep. 30, 2018
DEBT AND INTEREST  
Schedule of short-term debt obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30

 

December 31

(millions)

    

2018

 

2017

Short-term debt

 

 

 

 

 

 

 

 

Commercial paper

 

 

$81.2

 

 

 

$-

 

Notes payable

 

 

38.5

 

 

 

14.7

 

Long-term debt, current maturities

 

 

649.7

 

 

 

549.7

 

Total

 

 

$769.4

 

 

 

$564.4

 

 

Schedule of long-term debt obligations including current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

September 30

 

December 31

(millions)

 

by Year

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

Public and 144A notes (2018 principal amount)

 

 

 

 

 

 

 

 

 

 

Three year 2015 senior notes ($0 million)

 

2018

 

 

$-

 

 

 

$299.9

 

Three year 2016 senior notes ($400 million)

 

2019

 

 

398.2

 

 

 

396.1

 

Five year 2015 senior notes ($300 million)

 

2020

 

 

299.4

 

 

 

299.1

 

Ten year 2011 senior notes ($1.02 billion)

 

2021

 

 

1,017.2

 

 

 

1,016.6

 

Five year 2017 senior notes ($500 million)

 

2022

 

 

496.7

 

 

 

496.3

 

Seven year 2016 senior notes ($400 million)

 

2023

 

 

397.9

 

 

 

397.5

 

Seven year 2016 senior notes (€575 million)

 

2024

 

 

660.7

 

 

 

676.6

 

Ten year 2015 senior notes (€575 million)

 

2025

 

 

663.0

 

 

 

679.4

 

Ten year 2016 senior notes ($750 million)

 

2026

 

 

743.5

 

 

 

742.8

 

Ten year 2017 144A notes ($500 million)

 

2027

 

 

 -

 

 

 

494.7

 

Ten year 2017 senior notes ($500 million)

 

2027

 

 

494.9

 

 

 

 -

 

Thirty year 2011 senior notes ($458 million)

 

2041

 

 

451.5

 

 

 

451.3

 

Thirty year 2016 senior notes ($250 million)

 

2046

 

 

246.1

 

 

 

246.0

 

Thirty year 2017 144A notes ($700 million)

 

2047

 

 

 -

 

 

 

607.8

 

Thirty year 2017 senior notes ($700 million)

 

2047

 

 

608.5

 

 

 

 -

 

Private notes (2018 principal amount)

 

 

 

 

 

 

 

 

 

 

Series A private placement senior notes ($250 million)

 

2018

 

 

249.6

 

 

 

248.5

 

Series B private placement senior notes ($250 million)

 

2023

 

 

249.4

 

 

 

249.3

 

Capital lease obligations

 

 

 

 

7.0

 

 

 

4.6

 

Other

 

 

 

 

0.9

 

 

 

1.5

 

Total debt

 

 

 

 

6,984.5

 

 

 

7,308.0

 

Long-term debt, current maturities

 

 

 

 

(649.7)

 

 

 

(549.7)

 

Total long-term debt

 

 

 

 

$6,334.8

 

 

 

$6,758.3

 

 

Schedule of interest expense and interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter Ended 

 

Nine Months Ended 

 

 

September 30

 

September 30

(millions)

    

2018

 

2017

 

2018

 

2017

Interest expense

 

 

$58.3

 

 

 

$60.7

 

 

$179.5

 

 

 

$191.0

Interest income

 

 

(2.6)

 

 

 

(5.6)

 

 

(11.1)

 

 

 

(13.8)

Interest expense, net

 

 

$55.7

 

 

 

$55.1

 

 

$168.4

 

 

 

$177.2