XML 45 R33.htm IDEA: XBRL DOCUMENT v3.20.2
Debt (Tables)
9 Months Ended
Oct. 03, 2020
Debt Disclosure [Abstract]  
Summary of Long-Term Debt

A summary of long-term debt, net of unamortized debt issuance costs and unamortized original issue premium (discount), and the related weighted average interest rates is shown below (in millions):

 

 

October 3, 2020

 

 

 

 

 

 

 

Unamortized

 

 

Unamortized

 

 

 

 

 

 

Weighted

 

 

 

Long-Term

 

 

Debt

 

 

Original Issue

 

 

Long-Term

 

 

Average

 

Debt Instrument

 

Debt

 

 

Issuance Costs

 

 

Premium (Discount)

 

 

Debt, Net

 

 

Interest Rate

 

Credit Agreement — Term Loan Facility

 

$

225.0

 

 

$

(0.7

)

 

$

-

 

 

$

224.3

 

 

1.360%

 

3.8% Senior Notes due 2027 (the "2027 Notes")

 

 

750.0

 

 

 

(4.2

)

 

 

(3.7

)

 

 

742.1

 

 

3.885%

 

4.25% Senior Notes due 2029 (the "2029 Notes")

 

 

375.0

 

 

 

(2.7

)

 

 

(1.0

)

 

 

371.3

 

 

4.288%

 

3.5% Senior Notes due 2030 (the "2030 Notes")

 

 

350.0

 

 

 

(2.7

)

 

 

(0.7

)

 

 

346.6

 

 

3.525%

 

5.25% Senior Notes due 2049 (the "2049 Notes")

 

 

625.0

 

 

 

(6.3

)

 

 

14.3

 

 

 

633.0

 

 

5.103%

 

Other

 

 

1.4

 

 

 

-

 

 

 

-

 

 

 

1.4

 

 

N/A

 

 

 

$

2,326.4

 

 

$

(16.6

)

 

$

8.9

 

 

 

2,318.7

 

 

 

 

 

Less — Current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18.9

)

 

 

 

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,299.8

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

Unamortized

 

 

Unamortized

 

 

 

 

 

 

Weighted

 

 

 

Long-Term

 

 

Debt

 

 

Original Issue

 

 

Long-Term

 

 

Average

 

Debt Instrument

 

Debt

 

 

Issuance Costs

 

 

Discount

 

 

Debt, Net

 

 

Interest Rate

 

Credit Agreement — Term Loan Facility

 

$

234.4

 

 

$

(1.0

)

 

$

-

 

 

$

233.4

 

 

2.880%

 

5.25% Senior Notes due 2025 (the "2025 Notes")

 

 

650.0

 

 

 

(4.2

)

 

 

-

 

 

 

645.8

 

 

5.250%

 

2027 Notes

 

 

750.0

 

 

 

(4.7

)

 

 

(4.1

)

 

 

741.2

 

 

3.885%

 

2029 Notes

 

 

375.0

 

 

 

(2.9

)

 

 

(1.1

)

 

 

371.0

 

 

4.288%

 

2049 Notes issued 2019

 

 

325.0

 

 

 

(3.3

)

 

 

(5.3

)

 

 

316.4

 

 

5.363%

 

 

 

$

2,334.4

 

 

$

(16.1

)

 

$

(10.5

)

 

 

2,307.8

 

 

 

 

 

Less — Current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14.1

)

 

 

 

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,293.7

 

 

 

 

 

Senior Notes

The issuance, maturity and interest payment dates of the Company's senior unsecured 2027 Notes, 2029 Notes, 2030 Notes and 2049 Notes (together, the "Notes") are shown below:

Note

 

Issuance Date(s)

 

Maturity Date

 

Interest Payment Dates

2027 Notes

 

August 2017

 

September 15, 2027

 

March 15 and September 15

2029 Notes

 

May 2019

 

May 15, 2029

 

May 15 and November 15

2030 Notes

 

February 2020

 

May 30, 2030

 

May 30 and November 30

2049 Notes

 

May 2019 and February 2020

 

May 15, 2049

 

May 15 and November 15

 

Credit Agreement Interest Rate Ranges The range and the rate as of October 3, 2020, are shown below (in percentages):

 

 

Eurocurrency Rate

 

 

Base Rate

 

 

 

 

 

 

 

 

 

 

 

Rate as of

 

 

 

 

 

 

 

 

 

 

Rate as of

 

 

 

Minimum

 

 

Maximum

 

 

October 3, 2020

 

 

Minimum

 

 

Maximum

 

 

October 3, 2020

 

Revolving Credit Facility

 

 

1.00

%

 

 

1.60

%

 

 

1.10

%

 

 

0.00

%

 

 

0.60

%

 

 

0.10

%

Term Loan Facility

 

 

1.125

%

 

 

1.90

%

 

 

1.25

%

 

 

0.125

%

 

 

0.90

%

 

 

0.25

%