| Debt
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | The Company recorded excess tax benefits of $26 million in our provision for income taxes rather than as an increase to additional paid-in capital for the three months ended December 31, 2016 on a prospective basis. Therefore, the prior period presented has not been adjusted. |
• | The Company excluded the excess tax benefits from the assumed proceeds available to repurchase shares in the computation of diluted earnings per share for the quarter ended December 31, 2016, which increased diluted weighted average common shares outstanding by 1 million, which did not have a material impact on our diluted earnings per share. |
• | The Company elected to apply the presentation requirement for cash flows related to excess tax benefits prospectively, and thus, the prior period presented has not been adjusted. This adoption resulted in an increase to both net cash provided by operating activities and net cash used in financing of $26 million for the three months ended December 31, 2016. |
|
|||
• | paid up-front cash consideration of €12.2 billion ($13.9 billion); |
• | issued preferred stock of the Company convertible upon certain conditions into approximately 79 million shares of class A common stock of the Company, as described below, equivalent to a value of €5.3 billion ($6.1 billion) at the closing stock price of $77.33 on June 21, 2016; and |
• | agreed to pay an additional €1.0 billion, plus 4% compound annual interest, on the third anniversary of the Closing. |
• | series A convertible participating preferred stock, par value $0.0001 per share, which is generally designed to be economically equivalent to the Company’s class A common stock (the “class A equivalent preferred stock”); |
• | series B convertible participating preferred stock, par value $0.0001 per share (the “U.K.&I preferred stock”); and |
• | series C convertible participating preferred stock, par value $0.0001 per share (the “Europe preferred stock”). |
Consolidated Actual Results | Unaudited Pro Forma Consolidated Results | ||||||
Three Months Ended December 31, | |||||||
2016 | 2015 | ||||||
(in millions, except per share data) | |||||||
Net operating revenues | $ | 4,461 | $ | 3,964 | |||
Net income | $ | 2,070 | $ | 1,776 | |||
Diluted earnings per share | $ | 0.86 | $ | 0.71 | |||
• | conversion of Visa Europe's historical results of operations from euro to U.S. dollar, and from International Financial Reporting Standards to U.S. GAAP; |
• | elimination of transactions between Visa and Visa Europe upon consolidation, primarily related to annual license and various other fees paid by Visa Europe to Visa in accordance with the Framework Agreement; |
• | an increase in non-operating expense for the three months ended December 31, 2015 for additional interest expense and amortization of debt issuance costs resulting from the issuance of the $16.0 billion senior notes; |
• | exclusion of a $255 million gain related to the revaluation of the Visa Europe put option(1); and |
• | elimination of acquisition-related costs incurred by Visa Europe. |
(1) | For purposes of preparing this pro forma financial information, the fair value of the Visa Europe put option is presumed to have been reduced to zero prior to October 1, 2014. Therefore, the Company did not include any gains associated with a write-down in the fair value of the Visa Europe put option liability in the unaudited pro forma net income for the three months ended December 31, 2015. |
|
|||
December 31, 2016 | |||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | ||||||
(in millions) | |||||||
U.K.&I preferred stock | $ | 2,700 | $ | 2,516 | |||
Europe preferred stock | 3,436 | 3,201 | |||||
Total | $ | 6,136 | $ | 5,717 | |||
Less: Right to recover for covered losses | (128 | ) | (128 | ) | |||
Total recovery for covered losses available | $ | 6,008 | $ | 5,589 | |||
(1) | Figures in the table may not recalculate exactly due to rounding. As-converted and book values are based on unrounded numbers. |
(2) | The as-converted value of preferred stock is calculated as the product of: (a) 2 million and 3 million shares of the U.K.&I and Europe preferred stock outstanding, respectively, as of December 31, 2016; (b) the 13.952 class A common stock conversion rate applicable to both the U.K.&I and Europe preferred stock as of December 31, 2016; and (c) $78.02, Visa's class A common stock closing stock price as of December 31, 2016. |
|
|||
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Level 1 | Level 2 | ||||||||||||||
December 31, 2016 | September 30, 2016 | December 31, 2016 | September 30, 2016 | ||||||||||||
(in millions) | |||||||||||||||
Assets | |||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||
Money market funds | $ | 4,819 | $ | 4,537 | |||||||||||
U.S. government-sponsored debt securities | $ | — | $ | 196 | |||||||||||
Investment securities, trading: | |||||||||||||||
Equity securities | 82 | 71 | |||||||||||||
Investment securities, available-for-sale: | |||||||||||||||
U.S. government-sponsored debt securities | 4,671 | 4,699 | |||||||||||||
U.S. Treasury securities | 2,554 | 2,178 | |||||||||||||
Equity securities | 62 | 53 | |||||||||||||
Corporate debt securities | 130 | 249 | |||||||||||||
Prepaid and other current assets: | |||||||||||||||
Foreign exchange derivative instruments | 88 | 50 | |||||||||||||
Other assets: | |||||||||||||||
Foreign exchange derivative instruments | 2 | 6 | |||||||||||||
Total | $ | 7,517 | $ | 6,839 | $ | 4,891 | $ | 5,200 | |||||||
Liabilities | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Foreign exchange derivative instruments | $ | 76 | $ | 116 | |||||||||||
Other liabilities: | |||||||||||||||
Foreign exchange derivative instruments | 8 | 20 | |||||||||||||
Total | $ | — | $ | — | $ | 84 | $ | 136 | |||||||
December 31, 2016 | September 30, 2016 | ||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||
(in millions) | |||||||||||||||
1.20% Senior Notes due December 2017 | $ | 1,747 | $ | 1,750 | $ | 1,746 | $ | 1,754 | |||||||
2.20% Senior Notes due December 2020 | 2,988 | 3,009 | 2,988 | 3,077 | |||||||||||
2.80% Senior Notes due December 2022 | 2,239 | 2,263 | 2,238 | 2,359 | |||||||||||
3.15% Senior Notes due December 2025 | 3,965 | 4,018 | 3,964 | 4,225 | |||||||||||
4.15% Senior Notes due December 2035 | 1,485 | 1,570 | 1,485 | 1,698 | |||||||||||
4.30% Senior Notes due December 2045 | 3,461 | 3,694 | 3,461 | 4,045 | |||||||||||
Total | $ | 15,885 | $ | 16,304 | $ | 15,882 | $ | 17,158 | |||||||
|
|||
December 31, 2016 | September 30, 2016 | ||||||||||||||||||||||||||
Principal Amount | Unamortized Discounts and Debt Issuance Costs | Carrying Amount | Principal Amount | Unamortized Discounts and Debt Issuance Costs | Carrying Amount | Effective Interest Rate | |||||||||||||||||||||
(in millions, except percentages) | |||||||||||||||||||||||||||
Commercial Paper | $ | 567 | $ | (1 | ) | $ | 566 | $ | — | $ | — | $ | — | 0.79 | % | (1) | |||||||||||
1.20% Senior Notes due December 2017 (the "2017 Notes") | 1,750 | (3 | ) | 1,747 | — | — | — | 1.37 | % | ||||||||||||||||||
Total current maturities of long-term debt and short-term debt | 2,317 | (4 | ) | 2,313 | — | — | — | ||||||||||||||||||||
1.20% Senior Notes due December 2017 (the "2017 Notes") | — | — | — | 1,750 | (4 | ) | 1,746 | 1.37 | % | ||||||||||||||||||
2.20% Senior Notes due December 2020 (the "2020 Notes") | 3,000 | (12 | ) | 2,988 | 3,000 | (12 | ) | 2,988 | 2.30 | % | |||||||||||||||||
2.80% Senior Notes due December 2022 (the "2022 Notes") | 2,250 | (11 | ) | 2,239 | 2,250 | (12 | ) | 2,238 | 2.89 | % | |||||||||||||||||
3.15% Senior Notes due December 2025 (the "2025 Notes") | 4,000 | (35 | ) | 3,965 | 4,000 | (36 | ) | 3,964 | 3.26 | % | |||||||||||||||||
4.15% Senior Notes due December 2035 (the "2035 Notes") | 1,500 | (15 | ) | 1,485 | 1,500 | (15 | ) | 1,485 | 4.23 | % | |||||||||||||||||
4.30% Senior Notes due December 2045 (the "2045 Notes") | 3,500 | (39 | ) | 3,461 | 3,500 | (39 | ) | 3,461 | 4.37 | % | |||||||||||||||||
Total long-term debt | 14,250 | (112 | ) | 14,138 | 16,000 | (118 | ) | 15,882 | |||||||||||||||||||
Total debt | $ | 16,567 | $ | (116 | ) | $ | 16,451 | $ | 16,000 | $ | (118 | ) | $ | 15,882 | |||||||||||||
(1) | Represents the weighted-average interest rate for the commercial paper outstanding at December 31, 2016. |
|
|||
December 31, 2016 | September 30, 2016 | ||||||
(in millions) | |||||||
Cash equivalents(1) | $ | 1,283 | $ | 1,295 | |||
Pledged securities at market value | 166 | 170 | |||||
Letters of credit | 1,328 | 1,311 | |||||
Guarantees | 1,443 | 1,418 | |||||
Total | $ | 4,220 | $ | 4,194 | |||
(1) | Cash collateral held by Visa Europe is not included on the Company's consolidated balance sheets as its clients retain beneficial ownership and the cash is only accessible to the Company in the event of default by the client on its settlement obligations. |
|
|||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
Three Months Ended December 31, | Three Months Ended December 31, | Three Months Ended December 31, | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Service cost | $ | — | $ | 13 | $ | — | $ | — | $ | 2 | |||||||||
Interest cost | 9 | 11 | — | — | 3 | ||||||||||||||
Expected return on assets | (18 | ) | (17 | ) | — | — | (4 | ) | |||||||||||
Amortization of: | |||||||||||||||||||
Prior service credit | — | (1 | ) | (1 | ) | (1 | ) | — | |||||||||||
Actuarial loss | 4 | 2 | — | — | — | ||||||||||||||
Curtailment gain | — | (8 | ) | — | — | — | |||||||||||||
Settlement loss | 2 | — | — | — | — | ||||||||||||||
Total net periodic benefit cost | $ | (3 | ) | $ | — | $ | (1 | ) | $ | (1 | ) | $ | 1 | ||||||
|
|||
(in millions, except conversion rates) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock(1) | |||||
U.K.&I preferred stock | 2 | 13.9520 | 35 | |||||
Europe preferred stock | 3 | 13.9520 | 44 | |||||
Class A common stock (2) | 1,854 | — | 1,854 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 16 | 4.0000 | 62 | |||||
Total | 2,400 | |||||||
(1) | Figures in the table may not recalculate exactly due to rounding. As-converted class A common stock is calculated based on unrounded numbers. |
(2) | Class A common stock shares outstanding exclude repurchases traded but not yet settled on or before December 31, 2016. |
(3) | The class B to class A common stock conversion rate is presented on a rounded basis. Conversion calculations for dividend payments are based on a conversion rate rounded to the tenth decimal. |
(in millions, except per share data) | Three Months Ended December 31, 2016 | ||
Shares repurchased in the open market (2) | 24 | ||
Average repurchase price per share (3) | $ | 79.94 | |
Total cost | $ | 1,893 | |
(1) | Shares repurchased in the open market reflect repurchases settled during the three months ended December 31, 2016. These amounts include repurchases traded but not yet settled on or before September 30, 2016 and exclude repurchases traded but not yet settled on or before December 31, 2016. |
(2) | All shares repurchased in the open market have been retired and constitute authorized but unissued shares. |
(3) | Figures in the table may not recalculate exactly due to rounding. Average repurchase price per share is calculated based on unrounded numbers. |
|
|||
• | $26 million of excess tax benefits related to share-based payments recorded during the quarter ended December 31, 2016 as a result of early adoption of new Accounting Standards Update 2016-09. See Note 1—Summary of Significant Accounting Policies; |
• | the restrictions on U.S. foreign tax credits that can be claimed on Visa Europe's foreign taxes under the current tax structure; |
• | the absence of the non-taxable $255 million revaluation of the Visa Europe put option recorded in the quarter ended December 31, 2015; and |
• | the absence of foreign tax credit benefits related to prior fiscal years recognized during the quarter ended December 31, 2015. |
|
|||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 981 | $ | 1,024 | |||
Provision for uncovered legal matters | 15 | — | |||||
Accrual of VE territory covered litigation | 86 | — | |||||
Payments on legal matters | (88 | ) | (12 | ) | |||
Balance at December 31 | $ | 994 | $ | 1,012 | |||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 978 | $ | 1,023 | |||
Payments on U.S. covered litigation | — | (11 | ) | ||||
Balance at December 31 | $ | 978 | $ | 1,012 | |||
Fiscal 2017 | |||
(in millions) | |||
Balance at October 1 | $ | 2 | |
Accrual for VE territory covered litigation | 86 | ||
Payments on VE territory covered litigation | (88 | ) | |
Balance at December 31 | $ | — | |
|
|||
• | The Company recorded excess tax benefits of $26 million in our provision for income taxes rather than as an increase to additional paid-in capital for the three months ended December 31, 2016 on a prospective basis. Therefore, the prior period presented has not been adjusted. |
• | The Company excluded the excess tax benefits from the assumed proceeds available to repurchase shares in the computation of diluted earnings per share for the quarter ended December 31, 2016, which increased diluted weighted average common shares outstanding by 1 million, which did not have a material impact on our diluted earnings per share. |
• | The Company elected to apply the presentation requirement for cash flows related to excess tax benefits prospectively, and thus, the prior period presented has not been adjusted. This adoption resulted in an increase to both net cash provided by operating activities and net cash used in financing of $26 million for the three months ended December 31, 2016. |
|
|||
Consolidated Actual Results | Unaudited Pro Forma Consolidated Results | ||||||
Three Months Ended December 31, | |||||||
2016 | 2015 | ||||||
(in millions, except per share data) | |||||||
Net operating revenues | $ | 4,461 | $ | 3,964 | |||
Net income | $ | 2,070 | $ | 1,776 | |||
Diluted earnings per share | $ | 0.86 | $ | 0.71 | |||
|
|||
December 31, 2016 | |||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | ||||||
(in millions) | |||||||
U.K.&I preferred stock | $ | 2,700 | $ | 2,516 | |||
Europe preferred stock | 3,436 | 3,201 | |||||
Total | $ | 6,136 | $ | 5,717 | |||
Less: Right to recover for covered losses | (128 | ) | (128 | ) | |||
Total recovery for covered losses available | $ | 6,008 | $ | 5,589 | |||
(1) | Figures in the table may not recalculate exactly due to rounding. As-converted and book values are based on unrounded numbers. |
(2) | The as-converted value of preferred stock is calculated as the product of: (a) 2 million and 3 million shares of the U.K.&I and Europe preferred stock outstanding, respectively, as of December 31, 2016; (b) the 13.952 class A common stock conversion rate applicable to both the U.K.&I and Europe preferred stock as of December 31, 2016; and (c) $78.02, Visa's class A common stock closing stock price as of December 31, 2016. |
|
|||
Fair Value Measurements Using Inputs Considered as | |||||||||||||||
Level 1 | Level 2 | ||||||||||||||
December 31, 2016 | September 30, 2016 | December 31, 2016 | September 30, 2016 | ||||||||||||
(in millions) | |||||||||||||||
Assets | |||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||
Money market funds | $ | 4,819 | $ | 4,537 | |||||||||||
U.S. government-sponsored debt securities | $ | — | $ | 196 | |||||||||||
Investment securities, trading: | |||||||||||||||
Equity securities | 82 | 71 | |||||||||||||
Investment securities, available-for-sale: | |||||||||||||||
U.S. government-sponsored debt securities | 4,671 | 4,699 | |||||||||||||
U.S. Treasury securities | 2,554 | 2,178 | |||||||||||||
Equity securities | 62 | 53 | |||||||||||||
Corporate debt securities | 130 | 249 | |||||||||||||
Prepaid and other current assets: | |||||||||||||||
Foreign exchange derivative instruments | 88 | 50 | |||||||||||||
Other assets: | |||||||||||||||
Foreign exchange derivative instruments | 2 | 6 | |||||||||||||
Total | $ | 7,517 | $ | 6,839 | $ | 4,891 | $ | 5,200 | |||||||
Liabilities | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Foreign exchange derivative instruments | $ | 76 | $ | 116 | |||||||||||
Other liabilities: | |||||||||||||||
Foreign exchange derivative instruments | 8 | 20 | |||||||||||||
Total | $ | — | $ | — | $ | 84 | $ | 136 | |||||||
December 31, 2016 | September 30, 2016 | ||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||
(in millions) | |||||||||||||||
1.20% Senior Notes due December 2017 | $ | 1,747 | $ | 1,750 | $ | 1,746 | $ | 1,754 | |||||||
2.20% Senior Notes due December 2020 | 2,988 | 3,009 | 2,988 | 3,077 | |||||||||||
2.80% Senior Notes due December 2022 | 2,239 | 2,263 | 2,238 | 2,359 | |||||||||||
3.15% Senior Notes due December 2025 | 3,965 | 4,018 | 3,964 | 4,225 | |||||||||||
4.15% Senior Notes due December 2035 | 1,485 | 1,570 | 1,485 | 1,698 | |||||||||||
4.30% Senior Notes due December 2045 | 3,461 | 3,694 | 3,461 | 4,045 | |||||||||||
Total | $ | 15,885 | $ | 16,304 | $ | 15,882 | $ | 17,158 | |||||||
|
|||
December 31, 2016 | September 30, 2016 | ||||||||||||||||||||||||||
Principal Amount | Unamortized Discounts and Debt Issuance Costs | Carrying Amount | Principal Amount | Unamortized Discounts and Debt Issuance Costs | Carrying Amount | Effective Interest Rate | |||||||||||||||||||||
(in millions, except percentages) | |||||||||||||||||||||||||||
Commercial Paper | $ | 567 | $ | (1 | ) | $ | 566 | $ | — | $ | — | $ | — | 0.79 | % | (1) | |||||||||||
1.20% Senior Notes due December 2017 (the "2017 Notes") | 1,750 | (3 | ) | 1,747 | — | — | — | 1.37 | % | ||||||||||||||||||
Total current maturities of long-term debt and short-term debt | 2,317 | (4 | ) | 2,313 | — | — | — | ||||||||||||||||||||
1.20% Senior Notes due December 2017 (the "2017 Notes") | — | — | — | 1,750 | (4 | ) | 1,746 | 1.37 | % | ||||||||||||||||||
2.20% Senior Notes due December 2020 (the "2020 Notes") | 3,000 | (12 | ) | 2,988 | 3,000 | (12 | ) | 2,988 | 2.30 | % | |||||||||||||||||
2.80% Senior Notes due December 2022 (the "2022 Notes") | 2,250 | (11 | ) | 2,239 | 2,250 | (12 | ) | 2,238 | 2.89 | % | |||||||||||||||||
3.15% Senior Notes due December 2025 (the "2025 Notes") | 4,000 | (35 | ) | 3,965 | 4,000 | (36 | ) | 3,964 | 3.26 | % | |||||||||||||||||
4.15% Senior Notes due December 2035 (the "2035 Notes") | 1,500 | (15 | ) | 1,485 | 1,500 | (15 | ) | 1,485 | 4.23 | % | |||||||||||||||||
4.30% Senior Notes due December 2045 (the "2045 Notes") | 3,500 | (39 | ) | 3,461 | 3,500 | (39 | ) | 3,461 | 4.37 | % | |||||||||||||||||
Total long-term debt | 14,250 | (112 | ) | 14,138 | 16,000 | (118 | ) | 15,882 | |||||||||||||||||||
Total debt | $ | 16,567 | $ | (116 | ) | $ | 16,451 | $ | 16,000 | $ | (118 | ) | $ | 15,882 | |||||||||||||
(1) | Represents the weighted-average interest rate for the commercial paper outstanding at December 31, 2016. |
|
|||
December 31, 2016 | September 30, 2016 | ||||||
(in millions) | |||||||
Cash equivalents(1) | $ | 1,283 | $ | 1,295 | |||
Pledged securities at market value | 166 | 170 | |||||
Letters of credit | 1,328 | 1,311 | |||||
Guarantees | 1,443 | 1,418 | |||||
Total | $ | 4,220 | $ | 4,194 | |||
(1) | Cash collateral held by Visa Europe is not included on the Company's consolidated balance sheets as its clients retain beneficial ownership and the cash is only accessible to the Company in the event of default by the client on its settlement obligations. |
|
|||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
Three Months Ended December 31, | Three Months Ended December 31, | Three Months Ended December 31, | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Service cost | $ | — | $ | 13 | $ | — | $ | — | $ | 2 | |||||||||
Interest cost | 9 | 11 | — | — | 3 | ||||||||||||||
Expected return on assets | (18 | ) | (17 | ) | — | — | (4 | ) | |||||||||||
Amortization of: | |||||||||||||||||||
Prior service credit | — | (1 | ) | (1 | ) | (1 | ) | — | |||||||||||
Actuarial loss | 4 | 2 | — | — | — | ||||||||||||||
Curtailment gain | — | (8 | ) | — | — | — | |||||||||||||
Settlement loss | 2 | — | — | — | — | ||||||||||||||
Total net periodic benefit cost | $ | (3 | ) | $ | — | $ | (1 | ) | $ | (1 | ) | $ | 1 | ||||||
|
|||
(in millions, except conversion rates) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock(1) | |||||
U.K.&I preferred stock | 2 | 13.9520 | 35 | |||||
Europe preferred stock | 3 | 13.9520 | 44 | |||||
Class A common stock (2) | 1,854 | — | 1,854 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 16 | 4.0000 | 62 | |||||
Total | 2,400 | |||||||
(1) | Figures in the table may not recalculate exactly due to rounding. As-converted class A common stock is calculated based on unrounded numbers. |
(2) | Class A common stock shares outstanding exclude repurchases traded but not yet settled on or before December 31, 2016. |
(3) | The class B to class A common stock conversion rate is presented on a rounded basis. Conversion calculations for dividend payments are based on a conversion rate rounded to the tenth decimal. |
(in millions, except per share data) | Three Months Ended December 31, 2016 | ||
Shares repurchased in the open market (2) | 24 | ||
Average repurchase price per share (3) | $ | 79.94 | |
Total cost | $ | 1,893 | |
(1) | Shares repurchased in the open market reflect repurchases settled during the three months ended December 31, 2016. These amounts include repurchases traded but not yet settled on or before September 30, 2016 and exclude repurchases traded but not yet settled on or before December 31, 2016. |
(2) | All shares repurchased in the open market have been retired and constitute authorized but unissued shares. |
(3) | Figures in the table may not recalculate exactly due to rounding. Average repurchase price per share is calculated based on unrounded numbers. |
|
|||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 981 | $ | 1,024 | |||
Provision for uncovered legal matters | 15 | — | |||||
Accrual of VE territory covered litigation | 86 | — | |||||
Payments on legal matters | (88 | ) | (12 | ) | |||
Balance at December 31 | $ | 994 | $ | 1,012 | |||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 978 | $ | 1,023 | |||
Payments on U.S. covered litigation | — | (11 | ) | ||||
Balance at December 31 | $ | 978 | $ | 1,012 | |||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||