| | | ||||||||||||||||||||||||||||
| | | | |
Per
2028 Note |
| | |
Total for
2028 Notes |
| | |
Per
2033 Note |
| | |
Total for
2033 Notes |
| ||||||||||||
|
Initial price to the public(1)
|
| | | | | 99.972% | | | | | | $ | 499,860,000.00 | | | | | | | 99.840% | | | | | | $ | 998,400,000.00 | | |
|
Underwriting discount
|
| | | | | 0.600% | | | | | | $ | 3,000,000.00 | | | | | | | 0.650% | | | | | | $ | 6,500,000.00 | | |
|
Proceeds, before expenses, to us(1)
|
| | | | | 99.372% | | | | | | $ | 496,860,000.00 | | | | | | | 99.190% | | | | | | $ | 991,900,000.00 | | |
| | BofA Securities | | |
Citigroup
|
| |
Goldman Sachs & Co. LLC
|
|
| | US Bancorp | | |
Wells Fargo Securities
|
| |
J.P. Morgan
|
|
| | | |
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 | | | | | $ | 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 | | | | | | 19.2 | | |
|
2028 Notes offered hereby (net of discount)
|
| | | | — | | | | | | 499.9 | | |
|
2033 Notes offered hereby (net of discount)
|
| | | | — | | | | | | 998.4 | | |
|
Other
|
| | | | 211.0 | | | | | | 211.0 | | |
|
Debt Issuance Costs, net
|
| | | | (34.9) | | | | | | (47.3) | | |
|
Total long-term obligations
|
| | | $ | 7,071.6 | | | | | $ | 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 | | | | | $ | 13,256.9 | | |
|
Underwriter
|
| |
Principal
amount of 2028 Notes |
| |
Principal
amount of 2033 Notes |
| ||||||
|
BofA Securities, Inc.
|
| | | $ | 70,000,000 | | | | | $ | 140,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 70,000,000 | | | | | | 140,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 70,000,000 | | | | | | 140,000,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 45,000,000 | | | | | | 90,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 45,000,000 | | | | | | 90,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 35,000,000 | | | | | | 70,000,000 | | |
|
BMO Capital Markets Corp.
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Fifth Third Securities, Inc.
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Regions Securities LLC
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Truist Securities, Inc.
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Huntington Securities, Inc.
|
| | | | 19,375,000 | | | | | | 38,750,000 | | |
|
KeyBanc Capital Markets Inc.
|
| | | | 19,375,000 | | | | | | 38,750,000 | | |
|
PNC Capital Markets LLC
|
| | | | 15,000,000 | | | | | | 30,000,000 | | |
|
Capital One Securities, Inc.
|
| | | | 8,750,000 | | | | | | 17,500,000 | | |
|
R. Seelaus & Co., LLC
|
| | | | 2,500,000 | | | | | | 5,000,000 | | |
|
Total
|
| | | $ | 500,000,000 | | | | | $ | 1,000,000,000 | | |
| | | |
Paid by Us
|
| |||
|
Per 2028 Note
|
| | | | 0.600% | | |
|
Per 2033 Note
|
| | | | 0.650% | | |
| | | |
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
|
|
| | US Bancorp | | |
Wells Fargo Securities
|
| |
J.P. Morgan
|
|
| | BMO Capital Markets | | |
Fifth Third Securities
|
| |
Regions Securities LLC
|
| |
Truist Securities
|
|
| | Huntington Capital Markets | | |
KeyBanc Capital Markets
|
| |
PNC Capital Markets LLC
|
|
| | Capital One Securities | | | | | |
R.Seelaus & Co., LLC
|
|