| | |
Per 2021
Note |
| |
Total
|
| |
Per 2023
Note |
| |
Total
|
| |
Per 2028
Note |
| |
Total
|
| |
Per 2048
Note |
| |
Total
|
| ||||||||||||||||||||||||
Public offering price(1)
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||||
Underwriting discount
|
| | | | % | | | | | $ | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
Proceeds, before expenses, to us(1)
|
| | | | % | | | | | $ | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
|
BofA Merrill Lynch
|
| |
Citigroup
|
| | Deutsche Bank Securities | | |
J.P. Morgan
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-2 | | | |
| | | | S-4 | | | |
| | | | S-7 | | | |
| | | | S-10 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-32 | | | |
| | | | S-38 | | | |
| | | | S-42 | | | |
| | | | S-42 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 19 | | |
| | |
As of December 31, 2017
|
| |||||||||
| | |
Actual
|
| |
Adjusted for this
Offering |
| ||||||
| | |
(unaudited)
(in millions, except per share amounts) |
| |||||||||
Cash, Cash Equivalents and Marketable Securities
|
| | | $ | 12,042 | | | | | $ | | | |
Short-Term Debt: | | | | ||||||||||
Commercial Paper
|
| | | | — | | | | | | — | | |
Total Short-Term Debt
|
| | | | — | | | | | | — | | |
Long-Term Debt: | | | | ||||||||||
Revolving Credit Facility(1)
|
| | | | — | | | | | | — | | |
Existing Senior Notes:
|
| | | ||||||||||
2.250% Senior Notes due 2019
|
| | | | 505 | | | | | | 505 | | |
2.875% Senior Notes due 2020
|
| | | | 1,495 | | | | | | 1,495 | | |
3.950% Senior Notes due 2020
|
| | | | 514 | | | | | | 514 | | |
2.250% Senior Notes due 2021
|
| | | | 497 | | | | | | 497 | | |
3.250% Senior Notes due 2022
|
| | | | 1,044 | | | | | | 1,044 | | |
3.550% Senior Notes due 2022
|
| | | | 994 | | | | | | 994 | | |
2.750% Senior Notes due 2023
|
| | | | 746 | | | | | | 746 | | |
4.000% Senior Notes due 2023
|
| | | | 737 | | | | | | 737 | | |
3.625% Senior Notes due 2024
|
| | | | 1,001 | | | | | | 1,001 | | |
3.875% Senior Notes due 2025
|
| | | | 2,478 | | | | | | 2,478 | | |
3.450% Senior Notes due 2027
|
| | | | 991 | | | | | | 991 | | |
5.700% Senior Notes due 2040
|
| | | | 247 | | | | | | 247 | | |
5.250% Senior Notes due 2043
|
| | | | 393 | | | | | | 393 | | |
4.625% Senior Notes due 2044
|
| | | | 987 | | | | | | 987 | | |
5.000% Senior Notes due 2045
|
| | | | 1,975 | | | | | | 1,975 | | |
4.350% Senior Notes due 2047
|
| | | | 1,234 | | | | | | 1,234 | | |
Senior Notes offered hereby:
|
| | | ||||||||||
% Senior Notes due 2021
|
| | | | — | | | | |||||
% Senior Notes due 2023
|
| | | | — | | | | |||||
% Senior Notes due 2028
|
| | | | — | | | | |||||
% Senior Notes due 2048
|
| | | | — | | | | | | | | |
Total Long-Term Debt
|
| | | $ | 15,838 | | | | | $ | | | |
Equity: | | | | ||||||||||
Preferred stock, $.01 par value per share, 5.0 million shares authorized; none outstanding
|
| | | $ | — | | | | | $ | — | | |
Common stock, $.01 par value; 1,150.0 million shares authorized;
971.7 million issued |
| | | | 10 | | | | | | 10 | | |
Common stock in treasury, at cost (212.4 million shares)
|
| | | | (20,243) | | | | | | (20,243) | | |
Additional paid in capital
|
| | | | 13,806 | | | | | | 13,806 | | |
Retained earnings
|
| | | | 13,061 | | | | | | 13,061 | | |
Accumulated other comprehensive income
|
| | | | 287 | | | | | | 287 | | |
Total Equity
|
| | | $ | 6,921 | | | | | $ | 6,921 | | |
Total Capitalization
|
| | | $ | 22,759 | | | | | $ | | | |
|
| | |
Year Ended
|
| |||||||||||||||||||||||||||
| | |
December 31,
2013 |
| |
December 31,
2014 |
| |
December 31,
2015 |
| |
December 31,
2016 |
| |
December 31,
2017 |
| |||||||||||||||
Ratio of earnings to fixed charges(1)
|
| | | | 17.6x | | | | | | 13.4x | | | | | | 7.2x | | | | | | 5.5x | | | | | | 8.9x | | |
Underwriter
|
| |
Principal
Amount of 2021 Notes |
| |
Principal
Amount of 2023 Notes |
| |
Principal
Amount of 2028 Notes |
| |
Principal
Amount of 2048 Notes |
| ||||||||||||
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Deutsche Bank Securities Inc.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 19 | | |
| | |
Nine Months
Ended September 30, 2016 |
| |
Years Ended
|
| ||||||||||||||||||||||||||||||
| | |
December 31,
2015 |
| |
December 31,
2014 |
| |
December 31,
2013 |
| |
December 31,
2012 |
| |
December 31,
2011 |
| |||||||||||||||||||||
Ratio of earnings to
fixed charges |
| | | | 5.8x | | | | | | 7.2x | | | | | | 13.4x | | | | | | 17.6x | | | | | | 25.7x | | | | | | 32.4x | | |