XML 97 R71.htm IDEA: XBRL DOCUMENT v3.19.1
Financing Arrangements - Long-term debt - Stated value (Details 3) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Long-term Debt, Excluding Current Maturities    
Stated value of issued debt $ 4,507.3 $ 5,228.7
Fair value adjustment of debt 17.5 1.4
Discount on notes issuance (7.3) (8.5)
Total long term debt 4,517.5 5,221.6
Stated value of current portion of issued debt 24.7 344.2
Fair value adjustment of current portion of long-term debt 2.3 0.4
Discount on Notes Issuance, current portion (1.0) (1.1)
Carrying Value, current portion 26.0 343.5
Stated value of noncurrent portion of issued debt 4,482.6 4,884.5
Fair Market Value Adjustment, Total long term debt noncurrent 15.2 1.0
Discount on Notes Issuance, Total long term debt noncurrent (6.3) (7.4)
Total long-term debt, less current maturities 4,491.5 4,878.1
Maturities of Long-term Debt    
2019 26.0  
2020 39.2  
2021 485.8  
2022 580.4  
2023 962.8  
Thereafter 2,423.3  
Total long term debt 4,517.5 5,221.6
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 (7.3) (8.5)
Total long term debt $ 3,992.7 3,991.5
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 $ 3,992.7 3,991.5
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 $ 147.1 236.1
Fair value adjustment of debt 1.1 1.4
Discount on notes issuance 0.0 0.0
Total long term debt $ 148.2 237.5
Stated interest rates:    
Effective interest rate 7.19%  
Long-term debt - other disclosures:    
Maturity year - earliest  
Maturity year - latest Dec. 31, 2028  
Maturities of Long-term Debt    
Total long term debt $ 148.2 237.5
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] $ 0.0 684.0
Fair value adjustment of debt 0.0 0.0
Discount on notes issuance 0.0 0.0
Total long term debt [1] $ 0.0 684.0
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] $ 0.0 684.0
Capital Leases    
Long-term Debt, Excluding Current Maturities    
Stated value of issued debt 302.2 326.6
Fair value adjustment of debt 0.0 0.0
Discount on notes issuance 0.0 0.0
Total long term debt $ 302.2 326.6
Stated interest rates:    
Effective interest rate 4.00%  
Long-term debt - other disclosures:    
Maturity year - earliest Jan. 01, 2019  
Maturity year - latest Dec. 31, 2030  
Maturities of Long-term Debt    
Total long term debt $ 302.2 326.6
Capital Leases | Minimum    
Stated interest rates:    
Stated interest rate 2.24%  
Capital Leases | Maximum    
Stated interest rates:    
Stated interest rate 19.95%  
Consolidated Related Party    
Stated interest rates:    
The reference rate for the variable rate of the Term Loans LIBOR  
Interest rate margin on LIBOR 1.125%  
Long-term debt - other disclosures:    
Maturity year Dec. 31, 2017  
Other    
Long-term Debt, Excluding Current Maturities    
Stated value of issued debt [2] $ 58.0 18.0
Fair value adjustment of debt 16.4 0.0
Discount on notes issuance 0.0 0.0
Total long term debt [2] $ 74.4 18.0
Stated interest rates:    
Effective interest rate 7.98%  
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 [2] $ 74.4 $ 18.0
Other | Minimum    
Stated interest rates:    
Stated interest rate 2.50%  
Other | Maximum    
Stated interest rates:    
Stated interest rate 9.98%  
[1] Term loan facility is pre-payable.
[2] Includes deferred financing fees related to our long term debt.