|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in
Millions)
|
Ìý |
June 30,
2012
|
Ìý |
Debt
Instrument
|
ÌýÌý |
Type |
ÌýÌý |
AnnualÌýEffective
Interest Rate |
Ìý |
ÌýÌý |
Final
Maturity |
Ìý |
ÌýÌý |
TotalÌýFace
Amount |
Ìý |
Ìý |
Total Debt |
Ìý |
$1.25 Billion Term Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
1.37Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
$ |
947.0ÌýÌý |
(1)Ìý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý947.0Ìý |
(1)Ìý |
$700 Million 4.875% 2021 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.88Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2021 |
ÌýÌý |
ÌýÌý |
Ìý |
700.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
699.4Ìý |
(2)Ìý |
$1.3 Billion Senior Notes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
$500 Million 4.80% 2020 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.80Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
500.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
499.1Ìý |
(3)Ìý |
$800ÌýMillionÌý6.25%Ìý2040ÌýSeniorÌýNotes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.25Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2040 |
ÌýÌý |
ÌýÌý |
Ìý |
800.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
790.2Ìý |
(4)Ìý |
$400 Million 5.90% 2020 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
5.90Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
400.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
398.1Ìý |
(5)Ìý |
$325ÌýMillionÌýPrivateÌýPlacementÌýSeniorÌýNotes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Series 2008A - Tranche A
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.31Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2013 |
ÌýÌý |
ÌýÌý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Series 2008A - Tranche B
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.59Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2015 |
ÌýÌý |
ÌýÌý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
$1.75 Billion Credit
Facility:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Revolving Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
1.20Ìý%ÌýÌý |
ÌýÌý |
ÌýÌý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
Ìý |
1,750.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
325.0ÌýÌý |
(6)Ìý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
Ìý
|
Ìý
|
Ìý |
Total debt
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
ÌýÌý$ |
ÌýÌýÌýÌý5,422.0ÌýÌý |
ÌýÌý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý3,983.8ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
|
|
|
Less current portion
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
Ìý |
369.7ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
Ìý
|
Ìý
|
Ìý |
Long-term debt
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý3,614.1ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
Ìý
|
Ìý
|
Ìý |
Ìý
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DecemberÌý31,
2011
|
Ìý |
Debt Instrument
|
ÌýÌý |
Type |
ÌýÌý |
AnnualÌýEffective
Interest Rate |
Ìý |
Ìý |
Final
Maturity |
Ìý |
ÌýÌý |
TotalÌýFace
Amount |
Ìý |
Ìý |
Total Debt |
Ìý |
$1.25 Billion Term Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
1.40Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
ÌýÌý$ |
972.0Ìý |
(1)Ìý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý972.0Ìý |
(1)Ìý |
$700 Million 4.875% 2021 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.88Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2021 |
ÌýÌý |
ÌýÌý |
Ìý |
700.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
699.3Ìý |
(2)Ìý |
$1.3 Billion Senior Notes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
$500 Million 4.80% 2020 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
4.80Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
500.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
499.1Ìý |
(3)Ìý |
$800 Million 6.25% 2040 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.25Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2040 |
ÌýÌý |
ÌýÌý |
Ìý |
800.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
790.1Ìý |
(4)Ìý |
$400 Million 5.90% 2020 Senior
Notes
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
5.90Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2020 |
ÌýÌý |
ÌýÌý |
Ìý |
400.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
398.0Ìý |
(5)Ìý |
$325ÌýMillionÌýPrivateÌýPlacementÌýSeniorÌýNotes:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Series 2008A - Tranche A
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.31Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2013 |
ÌýÌý |
ÌýÌý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
270.0ÌýÌý |
ÌýÌý |
Series 2008A - Tranche B
|
ÌýÌý |
Fixed |
ÌýÌý |
Ìý |
6.59Ìý |
%ÌýÌýÌý |
Ìý |
Ìý |
2015 |
ÌýÌý |
ÌýÌý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
55.0ÌýÌý |
ÌýÌý |
$1.75 Billion Credit
Facility:
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
Revolving Loan
|
ÌýÌý |
Variable |
ÌýÌý |
Ìý |
-ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
2016 |
ÌýÌý |
ÌýÌý |
Ìý |
1,750.0ÌýÌý |
ÌýÌý |
Ìý |
Ìý |
-ÌýÌý |
(6)Ìý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
Ìý
|
Ìý
|
Ìý |
Total
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
ÌýÌý$ |
ÌýÌýÌýÌý5,447.0ÌýÌý |
ÌýÌý |
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý3,683.5ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
Ìý
|
Ìý
|
Ìý |
Ìý |
|
|
|
Less current portion
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
Ìý |
74.8ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
Ìý
|
Ìý
|
Ìý |
Long-term debt
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
ÌýÌý$ |
ÌýÌýÌýÌý3,608.7ÌýÌý |
ÌýÌý |
|
ÌýÌý |
|
ÌýÌý |
|
|
|
Ìý |
|
|
|
ÌýÌý |
|
|
|
Ìý |
Ìý
|
Ìý
|
Ìý |
(1) As of JuneÌý30,
2012 and DecemberÌý31, 2011, $303.0 million and $278.0 million,
respectively, had been paid down on the original $1.25 billion term
loan and, of the remaining term loan, $99.7 million and $74.8
million, respectively, was classified as Current portion of
debt. The current classification is based upon the principal
payment terms of the arrangement requiring principal payments on
each three-month anniversary following the funding of the term
loan.
(2) As of JuneÌý30,
2012 and DecemberÌý31, 2011, the $700 million 4.88 percent
senior notes were recorded at a par value of $700 million less
unamortized discounts of $0.6 million and $0.7 million,
respectively, based on an imputed interest rate of 4.89
percent.
(3) As of JuneÌý30,
2012 and DecemberÌý31, 2011, the $500 million 4.80 percent
senior notes were recorded at a par value of $500 million less
unamortized discounts of $0.9 million and $0.9 million,
respectively, based on an imputed interest rate of 4.83
percent.
(4) As of JuneÌý30,
2012 and DecemberÌý31, 2011, the $800 million 6.25 percent
senior notes were recorded at par value of $800 million less
unamortized discounts of $9.8 million and $9.9 million,
respectively, based on an imputed interest rate of 6.38
percent.
Ìý
(5) As of JuneÌý30,
2012 and DecemberÌý31, 2011, the $400 million 5.90 percent
senior notes were recorded at a par value of $400 million less
unamortized discounts of $1.9 million and $2.0 million,
respectively, based on an imputed interest rate of 5.98
percent.
(6) As of JuneÌý30,
2012 and DecemberÌý31, 2011, $325.0 million and no revolving
loans were drawn under the credit facility, respectively, and the
principal amount of letter of credit obligations totaled $23.1
million and $23.5 million for each period, respectively, thereby
reducing available borrowing capacity to $1.4 billion and $1.73
billion for each period, respectively.