| | |
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-41 | | | |
| | | | S-42 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 14 | | | |
| | | | | 27 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | |
| | |
As of May 5, 2023
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(amounts in millions except share
amounts, which are in thousands) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 313.1 | | | | | $ | | | |
Short-term obligations: | | | | | | | | | | | | | |
364-Day Revolving Facility(1)
|
| | | | 250.0 | | | | | | 250.0 | | |
Long-term obligations: | | | | | | | | | | | | | |
Revolving Facility(2)
|
| | | | — | | | | | | — | | |
2024 Senior Notes (net of discount)
|
| | | | 749.5 | | | | | | 749.5 | | |
2025 Senior Notes (net of discount)
|
| | | | 499.8 | | | | | | 499.8 | | |
3.875% 2027 Senior Notes (net of discount)
|
| | | | 599.8 | | | | | | 599.8 | | |
4.625% 2027 Senior Notes (net of discount)
|
| | | | 549.5 | | | | | | 549.5 | | |
2028 Senior Notes (net of discount)
|
| | | | 499.7 | | | | | | 499.7 | | |
2030 Senior Notes (net of discount)
|
| | | | 999.5 | | | | | | 999.5 | | |
2032 Senior Notes (net of discount)
|
| | | | 697.7 | | | | | | 697.7 | | |
2050 Senior Notes (net of discount)
|
| | | | 495.3 | | | | | | 495.3 | | |
2052 Senior Notes (net of discount)
|
| | | | 299.7 | | | | | | 299.7 | | |
Commercial Paper(3)
|
| | | | 1,505.0 | | | | | | | | |
20 notes offered hereby (net of discount)
|
| | | | — | | | | | | | | |
20 notes offered hereby (net of discount)
|
| | | | — | | | | | | | | |
Other
|
| | | | 211.0 | | | | | | 211.0 | | |
Debt Issuance Costs, net
|
| | | | (34.9) | | | | | | | | |
Total long-term obligations
|
| | | $ | 7,071.6 | | | | | $ | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | |
Common stock; $0.875 par value, 1,000,000 shares authorized, 219,336 shares issued and outstanding at May 5, 2023
|
| | | | 191.9 | | | | | | 191.9 | | |
Additional paid-in capital
|
| | | | 3,701.6 | | | | | | 3,701.6 | | |
Retained earnings
|
| | | | 2,041.1 | | | | | | 2,041.1 | | |
Accumulated other comprehensive loss
|
| | | | 0.6 | | | | | | 0.6 | | |
Total shareholders’ equity
|
| | | | 5,935.3 | | | | | | 5,935.3 | | |
Total debt and shareholders’ equity
|
| | | $ | 13,256.9 | | | | | $ | | | |
Underwriter
|
| |
Principal
amount of 20 notes |
| |
Principal
amount of 20 notes |
| ||||||
BofA Securities, Inc.
|
| | | $ | | | | | $ | | | ||
Citigroup Global Markets Inc.
|
| | | | | | | | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | | |
| | |
Paid by Us
|
| |||
Per 20 note
|
| | | | % | | |
Per 20 note
|
| | | | % | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 14 | | | |
| | | | 27 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | |
| BofA Securities | | |
Citigroup
|
| |
Goldman Sachs & Co. LLC
|
|