| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-11 | | | |
| | | | S-13 | | | |
| | | | S-25 | | | |
| | | | S-28 | | | |
| | | | S-32 | | | |
| | | | S-34 | | | |
| | | | S-40 | | | |
| | | | S-40 | | | |
| | | | S-40 | | | |
| | | | S-42 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | |
| | |
As of July 29, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(amounts in millions
except share amounts, which are in thousands) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 326.3 | | | | | $ | | | |
Long-term obligations: | | | | | | | | | | | | | |
Revolving Facility(1)
|
| | | | — | | | | | | — | | |
2023 Senior Notes (net of discount)
|
| | | | 899.8 | | | | | | — | | |
2025 Senior Notes (net of discount)
|
| | | | 499.7 | | | | | | 499.7 | | |
2027 Senior Notes (net of discount)
|
| | | | 599.8 | | | | | | 599.8 | | |
2028 Senior Notes (net of discount)
|
| | | | 499.7 | | | | | | 499.7 | | |
2030 Senior Notes (net of discount)
|
| | | | 969.1 | | | | | | 969.1 | | |
2050 Senior Notes (net of discount)
|
| | | | 495.2 | | | | | | 495.2 | | |
Commercial Paper(2)
|
| | | | 1,095.5 | | | | | | | | |
20 notes offered hereby (net of discount)
|
| | | | — | | | | | | | | |
20 notes offered hereby (net of discount)
|
| | | | — | | | | | | | | |
20 notes offered hereby (net of discount)
|
| | | | — | | | | | | | | |
20 notes offered hereby (net of discount)
|
| | | | — | | | | | | | | |
Other
|
| | | | 155.3 | | | | | | 155.3 | | |
Debt Issuance Costs, net
|
| | | | (22.7) | | | | | | | | |
Total long-term obligations
|
| | | | 5,191.3 | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | |
Common stock; $0.875 par value, 1,000,000 shares authorized, 225,567 shares issued and outstanding at July 29, 2022
|
| | | | 197.4 | | | | | | 197.4 | | |
Additional paid-in capital
|
| | | | 3,628.0 | | | | | | 3,628.0 | | |
Retained earnings
|
| | | | 2,364.1 | | | | | | 2,364.1 | | |
Accumulated other comprehensive loss
|
| | | | (1.0) | | | | | | (1.0) | | |
Total shareholders’ equity
|
| | | | 6,188.5 | | | | | | 6,188.5 | | |
Total capitalization
|
| | | $ | 11.379.8 | | | | | $ | | | |
Underwriter
|
| |
Principal
amount of 20 notes |
| |
Principal
amount of 20 notes |
| |
Principal
amount of 20 notes |
| |
Principal
amount of 20 notes |
| ||||||
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | |
|
| |
|
| ||
Goldman Sachs & Co. LLC
|
| | | | | | | | | | | | | | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | | | | | | | | | | | | | |
BofA Securities, Inc.
|
| | | | | | | | | | | | | | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | | | | | | | | | | | | | |
U.S. Bancorp Investments, Inc.
|
| | | | | | | | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | | | | | | | |
| | |
Paid by Us
|
| |||
Per 20 note
|
| | | | % | | |
Per 20 note
|
| | | | % | | |
Per 20 note
|
| | | | % | | |
Per 20 note
|
| | | | % | | |
| | |
Page
|
| |||
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 11 | | | |
| | | | 24 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 37 | | |
| Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Wells Fargo Securities
|
|
|
BofA Securities
|
| |
J.P. Morgan
|
| |
US Bancorp
|
|