| | | |
Per Note
|
| |
Total
|
| ||||||
|
Price to public(1)
|
| | | | 98.033% | | | | | $ | 588,198,000 | | |
|
Underwriting discounts and commissions
|
| | | | 0.625% | | | | | $ | 3,750,000 | | |
|
Proceeds (before expenses) to us(1)
|
| | | | 97.408% | | | | | $ | 584,448,000 | | |
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-8 | | | |
| | | | | S-29 | | | |
| | | | | S-37 | | | |
| | | | | S-39 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | |
| | | |
As of December 24, 2021
|
| |||||||||
|
(In millions)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
| Indebtedness: | | | | | | | | | | | | | |
|
Short-term debt:
|
| | | | | | | | | | | | |
|
Revolving credit facility(1)
|
| | | $ | — | | | | | $ | — | | |
|
Commercial paper
|
| | | | 479 | | | | | | 479 | | |
|
Other
|
| | | | 5 | | | | | | 5 | | |
|
Total short-term debt
|
| | | | 484 | | | | | | 484 | | |
|
Long-term debt (less current maturities):
|
| | | | | | | | | | | | |
|
1.100% euro-denominated senior notes due 2023
|
| | | | 622 | | | | | | 622 | | |
|
3.450% senior notes due 2024
|
| | | | 350 | | | | | | 350 | | |
|
0.000% euro-denominated senior notes due 2025
|
| | | | 622 | | | | | | 622 | | |
|
3.700% senior notes due 2026
|
| | | | 350 | | | | | | 350 | | |
|
3.125% senior notes due 2027
|
| | | | 400 | | | | | | 400 | | |
|
0.000% euro-denominated senior notes due 2029
|
| | | | 622 | | | | | | 622 | | |
|
2.500% senior notes due 2032 offered hereby
|
| | | | — | | | | | | 600 | | |
|
7.125% senior notes due 2037
|
| | | | 477 | | | | | | 477 | | |
|
Other
|
| | | | 103 | | | | | | 103 | | |
|
Total long-term debt
|
| | | | 3,546 | | | | | | 4,146 | | |
|
Unamortized discounts, premiums, and debt issuance costs, net
|
| | | | (27) | | | | | | (44) | | |
|
Total indebtedness
|
| | | | 4,003 | | | | | | 4,586 | | |
|
Shareholders’ equity
|
| | | | 11,020 | | | | | | 11,020 | | |
|
Total capitalization
|
| | | $ | 15,023 | | | | | $ | 15,606 | | |
|
Name
|
| |
Principal Amount
of Notes |
| |||
|
BNP Paribas Securities Corp.
|
| | | $ | 186,000,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | | 186,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 186,000,000 | | |
|
Academy Securities, Inc.
|
| | | | 6,000,000 | | |
|
Barclays Capital Inc.
|
| | | | 6,000,000 | | |
|
Commerz Markets LLC
|
| | | | 6,000,000 | | |
|
Credit Suisse Securities (USA) LLC
|
| | | | 6,000,000 | | |
|
HSBC Securities (USA) Inc.
|
| | | | 6,000,000 | | |
|
Intesa Sanpaolo S.p.A.
|
| | | | 6,000,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 6,000,000 | | |
|
Total
|
| | | $ | 600,000,000 | | |
| | | |
Page
|
| |||
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | BNP PARIBAS | | |
Deutsche Bank Securities
|
| |
Goldman Sachs & Co. LLC
|
|
| | | |
Security Type
|
| |
Security
Class Title |
| |
Fee
Calculation or Carry Forward Rule |
| |
Amount
Registered |
| |
Proposed
Maximum Offering Price Per Unit |
| |
Maximum
Aggregate Offering Price |
| |
Fee Rate
|
| |
Amount of
Registration Fee |
| |
Carry
Forward Form Type |
| |
Carry
Forward File Number |
| |
Carry
Forward Initial effective date |
| |
Filing Fee
Previously Paid In Connection with Unsold Securities to be Carried Forward |
|
| | | |
Newly Registered Securities
|
| |||||||||||||||||||||||||||||||||
| | | |
Debt
|
| |
2.500%
Senior Notes due 2032 |
| |
457(r)
|
| |
$600,000,000
|
| |
N/A
|
| |
588,198,000
|
| |
.0000927
|
| |
54,525.95
|
| | | | | | | | | | | | |
| Fees to Be Paid | | |
Debt
|
| |
Guarantee
of 2.500% Senior Notes due 2032 |
| |
457(n)(1)
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
| | | | | | | | | | | | |
| Fees Previously Paid | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Offering Amounts
|
| | | | | | | | | | | | | | | | |
588,198,000
|
| | | | |
54,525.95
|
| | | | | | | | | | | | |
|
Total Fees Previously Paid
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | |
|
Total Fee Offsets
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | |
|
Net Fee Due
|
| | | | | | | | | | | | | | | | | | | | | | |
54,525.95
|
| | | | | | | | | | | | |