Title of Each Class of Securities to be Registered
|
| |
Amount to Be
Registered |
| |
Proposed
Maximum Offering Price Per Unit |
| |
Proposed
Maximum Aggregate Offering Price |
| |
Amount of
Registration Fee(1) |
| ||||||||||||
2.875% Senior Notes due 2021
|
| | | $ | 500,000,000 | | | | | | 99.954% | | | | | $ | 499,770,000 | | | | | $ | 62,221.37 | | |
3.250% Senior Notes due 2023
|
| | | $ | 1,000,000,000 | | | | | | 99.758% | | | | | $ | 997,580,000 | | | | | $ | 124,198.71 | | |
3.900% Senior Notes due 2028
|
| | | $ | 1,500,000,000 | | | | | | 99.656% | | | | | $ | 1,494,840,000 | | | | | $ | 186,107.58 | | |
4.550% Senior Notes due 2048
|
| | | $ | 1,500,000,000 | | | | | | 99.400% | | | | | $ | 1,491,000,000 | | | | | $ | 185,629.50 | | |
Total | | | | $ | 4,500,000,000 | | | | | | — | | | | | $ | 4,483,190,000 | | | | | $ | 558,157.16 | | |
|
| | |
Per 2021
Note |
| |
Total
|
| |
Per 2023
Note |
| |
Total
|
| |
Per 2028
Note |
| |
Total
|
| |
Per 2048
Note |
| |
Total
|
| ||||||||||||||||||||||||
Public offering price(1)
|
| | | | 99.954% | | | | | $ | 499,770,000 | | | | | | 99.758% | | | | | $ | 997,580,000 | | | | | | 99.656% | | | | | $ | 1,494,840,000 | | | | | | 99.400% | | | | | $ | 1,491,000,000 | | |
Underwriting discount
|
| | | | 0.250% | | | | | $ | 1,250,000 | | | | | | 0.350% | | | | | $ | 3,500,000 | | | | | | 0.450% | | | | | $ | 6,750,000 | | | | | | 0.875% | | | | | $ | 13,125,000 | | |
Proceeds, before expenses, to us(1)
|
| | | | 99.704% | | | | | $ | 498,520,000 | | | | | | 99.408% | | | | | $ | 994,080,000 | | | | | | 99.206% | | | | | $ | 1,488,090,000 | | | | | | 98.525% | | | | | $ | 1,477,875,000 | | |
| BofA Merrill Lynch | | |
Citigroup
|
| | Deutsche Bank Securities | | |
J.P. Morgan
|
|
|
MUFG
|
| |
Standard Chartered Bank
|
|
|
PNC Capital Markets LLC
|
| |
US Bancorp
|
|
|
Academy Securities
|
| |
CastleOak Securities, L.P.
|
| |
Drexel Hamilton
|
|
| | |
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-43 | | | |
| | | | S-43 | | |
| | | | | 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 | | | | | $ | 16,494 | | | | ||
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:
|
| | | | ||||||||||||
2.875% Senior Notes due 2021
|
| | | | — | | | | | | 498 | | | | ||
3.250% Senior Notes due 2023
|
| | | | — | | | | | | 992 | | | | ||
3.900% Senior Notes due 2028
|
| | | | — | | | | | | 1,486 | | | | ||
4.550% Senior Notes due 2048
|
| | | | — | | | | | | 1,476 | | | | | |
Total Long-Term Debt
|
| | | $ | 15,838 | | | | | $ | 20,290 | | | | ||
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 | | | | | $ | 27,211 | | | | ||
|
| | |
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.
|
| | | $ | 95,000,000 | | | | | $ | 190,000,000 | | | | | $ | 285,000,000 | | | | | $ | 285,000,000 | | |
Deutsche Bank Securities Inc.
|
| | | | 95,000,000 | | | | | | 190,000,000 | | | | | | 285,000,000 | | | | | | 285,000,000 | | |
J.P. Morgan Securities LLC
|
| | | | 95,000,000 | | | | | | 190,000,000 | | | | | | 285,000,000 | | | | | | 285,000,000 | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| | | | 95,000,000 | | | | | | 190,000,000 | | | | | | 285,000,000 | | | | | | 285,000,000 | | |
HSBC Securities (USA) Inc.
|
| | | | 40,000,000 | | | | | | 80,000,000 | | | | | | 120,000,000 | | | | | | 120,000,000 | | |
MUFG Securities Americas Inc.
|
| | | | 20,000,000 | | | | | | 40,000,000 | | | | | | 60,000,000 | | | | | | 60,000,000 | | |
Standard Chartered Bank
|
| | | | 20,000,000 | | | | | | 40,000,000 | | | | | | 60,000,000 | | | | | | 60,000,000 | | |
PNC Capital Markets LLC
|
| | | | 12,500,000 | | | | | | 25,000,000 | | | | | | 37,500,000 | | | | | | 37,500,000 | | |
U.S. Bancorp Investments, Inc.
|
| | | | 12,500,000 | | | | | | 25,000,000 | | | | | | 37,500,000 | | | | | | 37,500,000 | | |
Academy Securities, Inc.
|
| | | | 5,000,000 | | | | | | 10,000,000 | | | | | | 15,000,000 | | | | | | 15,000,000 | | |
CastleOak Securities, L.P.
|
| | | | 5,000,000 | | | | | | 10,000,000 | | | | | | 15,000,000 | | | | | | 15,000,000 | | |
Drexel Hamilton, LLC
|
| | | | 5,000,000 | | | | | | 10,000,000 | | | | | | 15,000,000 | | | | | | 15,000,000 | | |
Total
|
| | | $ | 500,000,000 | | | | | $ | 1,000,000,000 | | | | | $ | 1,500,000,000 | | | | | $ | 1,500,000,000 | | |
|
| | | | | 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 | | |
|
MUFG
|
| |
Standard Chartered Bank
|
|
|
PNC Capital Markets LLC
|
| |
US Bancorp
|
|
|
Academy Securities
|
| |
CastleOak Securities, L.P.
|
| |
Drexel Hamilton
|
|