| Debt
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | The Company recorded excess tax benefits of $70 million in its provision for income taxes rather than as an increase to additional paid-in capital for the year ended September 30, 2017 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, which did not have a material impact on the Company's diluted earnings per share for the year ended September 30, 2017. |
• | 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 $70 million for the year ended September 30, 2017. |
|
|||
• | 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 “UK&I preferred stock”); and |
• | series C convertible participating preferred stock, par value $0.0001 per share (the “Europe preferred stock”). |
Preliminary Purchase Price Allocation | Measurement Period Adjustments | Final Purchase Price Allocation | |||||||||
(in millions) | |||||||||||
Current assets(1) | $ | 4,457 | $ | — | $ | 4,457 | |||||
Non-current assets(2) | 258 | (46 | ) | 212 | |||||||
Current liabilities(3) | (2,731 | ) | (36 | ) | (2,767 | ) | |||||
Non-current liabilities(2) | (2,605 | ) | 607 | (1,998 | ) | ||||||
Tangible assets and liabilities | (621 | ) | 525 | (96 | ) | ||||||
Intangible assets — customer relationships and reacquired rights(2) | 16,137 | (232 | ) | 15,905 | |||||||
Goodwill(4) | 3,268 | (293 | ) | 2,975 | |||||||
Fair value of net assets acquired | $ | 18,784 | $ | — | $ | 18,784 | |||||
(1) | Current assets are largely comprised of cash and cash equivalents and settlement receivable. |
(2) | Intangible assets consist of customer relationships and reacquired rights, which have been valued as a single composite intangible asset as they are inextricably linked. These intangibles are considered indefinite-lived assets as the associated customer relationships have historically not experienced significant attrition, and the reacquired rights are based on the Framework Agreement, which has a perpetual term. Non-current assets and liabilities include deferred tax assets and liabilities that result in net deferred tax liabilities of $1.7 billion, which are primarily related to these indefinite-lived intangible assets, based on the final valuation. In February 2017, the Company completed a legal entity reorganization, resulting in the elimination of most of these deferred tax assets and liabilities. See Note 18—Income Taxes. |
(3) | Current liabilities assumed mainly include settlement payable, client incentives liabilities and accrued liabilities. |
(4) | The excess of purchase consideration over net assets acquired was recorded as goodwill, which represents the value that is expected from increased scale and synergies as a result of the integration of both businesses. |
|
|||
• | the Interchange Multidistrict Litigation. In re Payment Card Interchange Fee and Merchant Discount Antitrust Litigation, 1:05-md-01720-JG-JO (E.D.N.Y.) or MDL 1720, including all cases currently included in MDL 1720, any other case that includes claims for damages relating to the period prior to the Company's IPO that has been or is transferred for coordinated or consolidated pre-trial proceedings at any time to MDL 1720 by the Judicial Panel on Multidistrict Litigation or otherwise included at any time in MDL 1720 by order of any court of competent jurisdiction; |
• | any claim that challenges the reorganization or the consummation thereof; provided that such claim is transferred for coordinated or consolidated pre-trial proceedings at any time to MDL 1720 by the Judicial Panel on Multidistrict Litigation or otherwise included at any time in MDL 1720 by order of any court of competent jurisdiction; and |
• | any case brought after October 22, 2015, by a merchant that opted out of the Rule 23(b)(3) settlement class pursuant to the 2012 Settlement Agreement in MDL 1720 that arises out of facts or circumstances substantially similar to those alleged in MDL 1720 and that is not transferred to or otherwise included in MDL 1720. See Note 19—Legal Matters. |
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,027 | $ | 1,072 | |||
Payments to opt-out merchants and interest earned on escrow funds(1) | 4 | (45 | ) | ||||
Balance at September 30 | $ | 1,031 | $ | 1,027 | |||
(1) | These payments are associated with the interchange multidistrict litigation. See Note 19—Legal Matters. |
Preferred Stock | Right to Recover for Covered Losses | ||||||||||
UK&I | Europe | ||||||||||
(in millions) | |||||||||||
Balance as of September 30, 2016 | $ | 2,516 | $ | 3,201 | $ | (34 | ) | ||||
VE territory covered losses incurred | — | — | (209 | ) | |||||||
Recovery through conversion rate adjustment | (190 | ) | (1 | ) | 191 | ||||||
Balance as of September 30, 2017 | $ | 2,326 | $ | 3,200 | $ | (52 | ) | ||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | As-Converted Value of Preferred Stock(3) | Book Value of Preferred Stock | ||||||||||||
(in millions) | |||||||||||||||
UK&I preferred stock | $ | 3,414 | $ | 2,326 | $ | 2,862 | $ | 2,516 | |||||||
Europe preferred stock | 4,634 | 3,200 | 3,642 | 3,201 | |||||||||||
Total | 8,048 | 5,526 | 6,504 | 5,717 | |||||||||||
Less: right to recover for covered losses | (52 | ) | (52 | ) | (34 | ) | (34 | ) | |||||||
Total recovery for covered losses available | $ | 7,996 | $ | 5,474 | $ | 6,470 | $ | 5,683 | |||||||
(1) | Figures in the table may not recalculate exactly due to rounding. As-converted and book values of preferred stock 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 UK&I and Europe preferred stock outstanding, respectively, as of September 30, 2017; (b) 13.077 and 13.948, the class A common stock conversion rate applicable to the UK&I and Europe preferred stock outstanding, respectively, as of September 30, 2017; and (c) $105.24, Visa's class A common stock closing stock price as of September 30, 2017. Earnings per share is calculated based on unrounded numbers. |
(3) | The as-converted value of preferred stock is calculated as the product of: (a) 2 million and 3 million shares of the UK&I and Europe preferred stock outstanding, respectively, as of September 30, 2016; (b) the 13.952 class A common stock conversion rate applicable to both the UK&I and Europe preferred stock as of September 30, 2016; and (c) $82.70, Visa's class A common stock closing stock price as of September 30, 2016. Earnings per share is calculated based on unrounded numbers. |
|
|||
Fair Value Measurements at September 30 Using Inputs Considered as | |||||||||||||||
Level 1 | Level 2 | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
(in millions) | |||||||||||||||
Assets | |||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||
Money market funds | $ | 5,935 | $ | 4,537 | |||||||||||
U.S. government-sponsored debt securities | $ | 2,870 | $ | 196 | |||||||||||
Investment securities, trading: | |||||||||||||||
Equity securities | $ | 82 | $ | 71 | |||||||||||
Investment securities, available-for-sale: | |||||||||||||||
U.S. government-sponsored debt securities | 3,663 | 4,699 | |||||||||||||
U.S. Treasury securities | 1,621 | 2,178 | |||||||||||||
Equity securities | 124 | 53 | |||||||||||||
Corporate debt securities | — | 249 | |||||||||||||
Prepaid and other current assets: | |||||||||||||||
Foreign exchange derivative instruments | 18 | 50 | |||||||||||||
Other Assets: | |||||||||||||||
Foreign exchange derivative instruments | 6 | ||||||||||||||
Total | $ | 7,762 | $ | 6,839 | $ | 6,551 | $ | 5,200 | |||||||
Liabilities | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Foreign exchange derivative instruments | $ | 98 | $ | 116 | |||||||||||
Other liabilities: | |||||||||||||||
Foreign exchange derivative instruments | — | 20 | |||||||||||||
Total | $ | — | $ | — | $ | 98 | $ | 136 | |||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||
(in millions) | |||||||||||||||
1.20% Senior Notes due December 2017 | $ | 1,749 | $ | 1,751 | $ | 1,746 | $ | 1,754 | |||||||
2.20% Senior Notes due December 2020 | 2,990 | 3,031 | 2,988 | 3,077 | |||||||||||
2.15% Senior Notes due September 2022 | 993 | 997 | — | — | |||||||||||
2.80% Senior Notes due December 2022 | 2,240 | 2,301 | 2,238 | 2,359 | |||||||||||
3.15% Senior Notes due December 2025 | 3,967 | 4,098 | 3,964 | 4,225 | |||||||||||
2.75% Senior Notes due September 2027 | 740 | 737 | — | — | |||||||||||
4.15% Senior Notes due December 2035 | 1,485 | 1,637 | 1,485 | 1,698 | |||||||||||
4.30% Senior Notes due December 2045 | 3,463 | 3,873 | 3,461 | 4,045 | |||||||||||
3.65% Senior Notes due September 2047 | 740 | 746 | — | — | |||||||||||
Total | $ | 18,367 | $ | 19,171 | $ | 15,882 | $ | 17,158 | |||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized | Fair Value | Amortized Cost | Gross Unrealized | Fair Value | ||||||||||||||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
U.S. government-sponsored debt securities | $ | 3,664 | $ | 1 | $ | (2 | ) | $ | 3,663 | $ | 4,693 | $ | 6 | $ | — | $ | 4,699 | ||||||||||||||
U.S. Treasury securities | 1,623 | — | (2 | ) | 1,621 | 2,176 | 3 | — | 2,179 | ||||||||||||||||||||||
Equity securities | 5 | 119 | — | 124 | 7 | 46 | — | 53 | |||||||||||||||||||||||
Corporate debt securities | — | — | — | — | 248 | — | — | 248 | |||||||||||||||||||||||
Auction rate securities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 5,292 | $ | 120 | $ | (4 | ) | $ | 5,408 | $ | 7,124 | $ | 55 | $ | — | $ | 7,179 | ||||||||||||||
Less: current portion of available-for-sale investment securities | $ | (3,482 | ) | $ | (3,248 | ) | |||||||||||||||||||||||||
Long-term available-for-sale investment securities | $ | 1,926 | $ | 3,931 | |||||||||||||||||||||||||||
Amortized Cost | Fair Value | ||||||
(in millions) | |||||||
September 30, 2017: | |||||||
Due within one year | $ | 3,360 | $ | 3,358 | |||
Due after 1 year through 5 years | 1,927 | 1,926 | |||||
Due after 5 years through 10 years | — | — | |||||
Due after 10 years | — | — | |||||
Total | $ | 5,287 | $ | 5,284 | |||
For the Years Ended September 30, | |||||||||||
2017 | 2016 | 2015 | |||||||||
(in millions) | |||||||||||
Interest and dividend income on cash and investments | $ | 92 | $ | 75 | $ | 31 | |||||
Gain on other investments | 6 | 5 | 3 | ||||||||
Investment securities, trading: | |||||||||||
Unrealized gains (losses), net | 6 | 3 | (6 | ) | |||||||
Realized gains, net | 2 | — | 2 | ||||||||
Investment securities, available-for-sale: | |||||||||||
Realized (losses) gains, net | (1 | ) | 3 | 21 | |||||||
Other-than-temporary impairment on investments | — | (4 | ) | (5 | ) | ||||||
Investment income | $ | 105 | $ | 82 | $ | 46 | |||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Land | $ | 72 | $ | 74 | |||
Buildings and building improvements | 865 | 839 | |||||
Furniture, equipment and leasehold improvements | 1,534 | 1,382 | |||||
Construction-in-progress | 139 | 125 | |||||
Technology | 2,533 | 2,378 | |||||
Total property, equipment and technology | 5,143 | 4,798 | |||||
Accumulated depreciation and amortization | (2,890 | ) | (2,648 | ) | |||
Property, equipment and technology, net | $ | 2,253 | $ | 2,150 | |||
Fiscal: | 2018 | 2019 | 2020 | 2021 | 2022 and thereafter | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Estimated future amortization expense | $ | 265 | $ | 222 | $ | 159 | $ | 107 | $ | 76 | $ | 829 | ||||||||||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships | $ | 438 | $ | (237 | ) | $ | 201 | $ | 351 | $ | (220 | ) | $ | 131 | |||||||||
Trade names | 195 | (93 | ) | 102 | 192 | (80 | ) | 112 | |||||||||||||||
Reseller relationships | 95 | (79 | ) | 16 | 95 | (70 | ) | 25 | |||||||||||||||
Other | 17 | (9 | ) | 8 | 18 | (9 | ) | 9 | |||||||||||||||
Total finite-lived intangible assets | 745 | (418 | ) | 327 | 656 | (379 | ) | 277 | |||||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships and reacquired rights | 23,437 | — | 23,437 | 22,873 | — | 22,873 | |||||||||||||||||
Visa trade name | 4,084 | — | 4,084 | 4,084 | — | 4,084 | |||||||||||||||||
Total indefinite-lived intangible assets | 27,521 | — | 27,521 | 26,957 | — | 26,957 | |||||||||||||||||
Total intangible assets | $ | 28,266 | $ | (418 | ) | $ | 27,848 | $ | 27,613 | $ | (379 | ) | $ | 27,234 | |||||||||
Fiscal: | 2018 | 2019 | 2020 | 2021 | 2022 and thereafter | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Estimated future amortization expense | $ | 40 | $ | 40 | $ | 40 | $ | 40 | $ | 71 | $ | 231 | ||||||||||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Accrued operating expenses | $ | 434 | $ | 347 | |||
Accrued interest expenses | 149 | 145 | |||||
Accrued income taxes (See Note 18—Income Taxes) | 243 | 153 | |||||
Other | 303 | 483 | |||||
Total | $ | 1,129 | $ | 1,128 | |||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Accrued income taxes (See Note 18—Income Taxes) | $ | 1,092 | $ | 911 | |||
Employee benefits | 62 | 137 | |||||
Other | 167 | 114 | |||||
Total | $ | 1,321 | $ | 1,162 | |||
|
|||
September 30, 2017 | 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) | ||||||||||||||||||||||||||
1.20% Senior Notes due 2017 (the "2017 Notes") | $ | 1,750 | $ | (1 | ) | $ | 1,749 | $ | — | $ | — | $ | — | 1.37 | % | |||||||||||
Total current maturities of long-term debt | 1,750 | (1 | ) | 1,749 | — | — | — | |||||||||||||||||||
1.20% Senior Notes due 2017 (the "2017 Notes") | — | — | — | 1,750 | (4 | ) | 1,746 | 1.37 | % | |||||||||||||||||
2.20% Senior Notes due 2020 (the "2020 Notes") | 3,000 | (10 | ) | 2,990 | 3,000 | (12 | ) | 2,988 | 2.30 | % | ||||||||||||||||
2.15% Senior Notes due September 2022 (the "September 2022 Notes") | 1,000 | (7 | ) | 993 | — | — | — | 2.30 | % | |||||||||||||||||
2.80% Senior Notes due December 2022 (the "December 2022 Notes") | 2,250 | (10 | ) | 2,240 | 2,250 | (12 | ) | 2,238 | 2.89 | % | ||||||||||||||||
3.15% Senior Notes due 2025 (the "2025 Notes") | 4,000 | (33 | ) | 3,967 | 4,000 | (36 | ) | 3,964 | 3.26 | % | ||||||||||||||||
2.75% Senior Notes due 2027 (the "2027 Notes") | 750 | (10 | ) | 740 | — | — | — | 2.91 | % | |||||||||||||||||
4.15% Senior Notes due 2035 (the "2035 Notes") | 1,500 | (15 | ) | 1,485 | 1,500 | (15 | ) | 1,485 | 4.23 | % | ||||||||||||||||
4.30% Senior Notes due 2045 (the "2045 Notes") | 3,500 | (37 | ) | 3,463 | 3,500 | (39 | ) | 3,461 | 4.37 | % | ||||||||||||||||
3.65% Senior Notes due 2047 (the "2047 Notes") | 750 | (10 | ) | 740 | — | — | — | 3.73 | % | |||||||||||||||||
Total long-term debt | 16,750 | (132 | ) | 16,618 | 16,000 | (118 | ) | 15,882 | ||||||||||||||||||
Total debt | $ | 18,500 | $ | (133 | ) | $ | 18,367 | $ | 16,000 | $ | (118 | ) | $ | 15,882 | ||||||||||||
• | 100% of the principal amount of such Notes; and |
• | the sum of the present value of the remaining scheduled payments of principal and interest through the maturity or par call date for each of the Notes below at the treasury rate defined under the terms of the Notes, plus the applicable spread for such Notes (as set forth in the table below), |
Series | Maturity/Par Call Date | Spread | ||
2020 Notes | November 14, 2020 | 10 bps | ||
September 2022 Notes | August 15, 2022 | 10 bps | ||
December 2022 Notes | October 14, 2022 | 12.5 bps | ||
2025 Notes | September 14, 2025 | 15 bps | ||
2027 Notes | June 15, 2027 | 12.5 bps | ||
2035 Notes | June 14, 2035 | 20 bps | ||
2045 Notes | June 14, 2045 | 20 bps | ||
2047 Notes | March 15, 2047 | 15 bps | ||
Fiscal Year | 2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||||||||||
(in millions) | $ | 1,750 | $ | — | $ | — | $ | 3,000 | $ | 1,000 | $ | 12,750 | $ | 18,500 | |||||||||||||
• | a financial covenant which requires the Company to maintain a Consolidated Indebtedness to Consolidated EBITDA Ratio (as defined in the Credit Facility) of not greater than 3.75 to 1.00; |
• | customary restrictive covenants, which limit the Borrowers' ability to, among other things, create certain liens, effect fundamental changes to their business, or merge or dispose substantially all of their assets, subject in each case to customary exceptions and amounts; |
• | customary events of default, upon the occurrence of which, after any applicable grace period, the requisite lenders will have the ability to accelerate all outstanding loans thereunder and terminate the commitments; and |
• | other customary and standard terms and conditions. |
|
|||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||
September 30, | September 30, | September 30, | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Benefit obligation—beginning of fiscal year | $ | 1,072 | $ | 1,005 | $ | 14 | $ | 18 | $ | 474 | $ | — | |||||||||||
Visa Europe acquisition | — | — | — | — | — | 381 | |||||||||||||||||
Service cost | — | 13 | — | — | 6 | 1 | |||||||||||||||||
Interest cost | 36 | 40 | 1 | 1 | 11 | 3 | |||||||||||||||||
Actuarial loss (gain) | (58 | ) | 86 | (1 | ) | (2 | ) | (52 | ) | 86 | |||||||||||||
Benefit payments | (137 | ) | (64 | ) | (3 | ) | (3 | ) | (14 | ) | (1 | ) | |||||||||||
Plan amendment | — | (8 | ) | — | — | — | — | ||||||||||||||||
Foreign currency exchange rate changes | — | — | — | — | 8 | 4 | |||||||||||||||||
Benefit obligation—end of fiscal year | $ | 913 | $ | 1,072 | $ | 11 | $ | 14 | $ | 433 | $ | 474 | |||||||||||
Accumulated benefit obligation | $ | 913 | $ | 1,072 | NA | NA | $ | 433 | $ | 474 | |||||||||||||
Change in Plan Assets: | |||||||||||||||||||||||
Fair value of plan assets—beginning of fiscal year | $ | 1,077 | $ | 1,022 | $ | — | $ | — | $ | 415 | $ | — | |||||||||||
Visa Europe acquisition | — | — | — | — | — | 287 | |||||||||||||||||
Actual return on plan assets | 125 | 118 | — | — | 17 | 25 | |||||||||||||||||
Company contribution | 9 | 1 | 3 | 3 | 5 | 102 | |||||||||||||||||
Benefit payments | (137 | ) | (64 | ) | (3 | ) | (3 | ) | (14 | ) | (1 | ) | |||||||||||
Foreign currency exchange rate changes | — | — | — | — | 10 | 2 | |||||||||||||||||
Fair value of plan assets—end of fiscal year | $ | 1,074 | $ | 1,077 | $ | — | $ | — | $ | 433 | $ | 415 | |||||||||||
Funded status at end of fiscal year | $ | 161 | $ | 5 | $ | (11 | ) | $ | (14 | ) | $ | — | $ | (59 | ) | ||||||||
Recognized in Consolidated Balance Sheets: | |||||||||||||||||||||||
Non-current asset | $ | 168 | $ | 22 | $ | — | $ | — | $ | — | $ | — | |||||||||||
Current liability | (1 | ) | (9 | ) | (2 | ) | (3 | ) | (5 | ) | (6 | ) | |||||||||||
Non-current liability | (6 | ) | (8 | ) | (9 | ) | (11 | ) | 5 | (53 | ) | ||||||||||||
Funded status at end of fiscal year | $ | 161 | $ | 5 | $ | (11 | ) | $ | (14 | ) | $ | — | $ | (59 | ) | ||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||
September 30, | September 30, | September 30, | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Net actuarial loss (gain) | $ | 97 | $ | 241 | $ | (4 | ) | $ | (5 | ) | $ | 9 | $ | 66 | |||||||||
Prior service credit | — | — | — | (2 | ) | — | — | ||||||||||||||||
Total | $ | 97 | $ | 241 | $ | (4 | ) | $ | (7 | ) | $ | 9 | $ | 66 | |||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||
(in millions) | |||||||||||
Actuarial loss (gain) | $ | — | $ | (1 | ) | $ | — | ||||
Prior service credit | — | — | — | ||||||||
Total | $ | — | $ | (1 | ) | $ | — | ||||
U.S. Plans | Non-U.S. Plans(1) | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(in millions) | |||||||||||||||
Accumulated benefit obligation in excess of plan assets | |||||||||||||||
Accumulated benefit obligation—end of year | $ | (7 | ) | $ | (16 | ) | $ | (5 | ) | $ | (474 | ) | |||
Fair value of plan assets—end of year | $ | — | $ | — | $ | — | $ | 415 | |||||||
Projected benefit obligation in excess of plan assets | |||||||||||||||
Benefit obligation—end of year | $ | (7 | ) | $ | (16 | ) | $ | (5 | ) | $ | (474 | ) | |||
Fair value of plan assets—end of year | $ | — | $ | — | $ | — | $ | 415 | |||||||
(1) | For fiscal 2017, the non-U.S. non-qualified pension plan had benefit obligations in excess of plan assets. For fiscal 2016, both non-U.S. pension plans had benefit obligations in excess of plan assets. |
U.S. Plans | Non-U.S. Plans(1) | ||||||||||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||||||||||
Fiscal | |||||||||||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | 2017 | 2016 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Service cost | $ | — | $ | 13 | $ | 47 | $ | — | $ | — | $ | — | $ | 6 | $ | 1 | |||||||||||||||
Interest cost | 36 | 40 | 40 | 1 | 1 | 1 | 11 | 3 | |||||||||||||||||||||||
Expected return on assets | (70 | ) | (69 | ) | (72 | ) | — | — | — | (16 | ) | (4 | ) | ||||||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service credit | — | (1 | ) | (7 | ) | (2 | ) | (3 | ) | (3 | ) | — | — | ||||||||||||||||||
Actuarial loss (gain) | 15 | 7 | 1 | (2 | ) | (2 | ) | (2 | ) | 2 | — | ||||||||||||||||||||
Net benefit cost | $ | (19 | ) | $ | (10 | ) | $ | 9 | $ | (3 | ) | $ | (4 | ) | $ | (4 | ) | $ | 3 | $ | — | ||||||||||
Curtailment gain | — | (8 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
Settlement loss | 15 | 13 | 7 | — | — | — | — | — | |||||||||||||||||||||||
Total net periodic benefit cost | $ | (4 | ) | $ | (5 | ) | $ | 16 | $ | (3 | ) | $ | (4 | ) | $ | (4 | ) | $ | 3 | $ | — | ||||||||||
(1) | For fiscal 2016, it represents Visa Europe's UK pension plans' net pension benefit cost recognized from the Closing through September 30, 2016. |
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Current year actuarial loss (gain) | $ | (113 | ) | $ | 30 | $ | — | $ | (2 | ) | $ | (53 | ) | $ | 66 | ||||||||
Amortization of actuarial (loss) gain | (30 | ) | (20 | ) | 2 | 2 | (2 | ) | — | ||||||||||||||
Current year prior service credit | — | — | — | — | — | — | |||||||||||||||||
Amortization of prior service credit | — | 9 | 2 | 3 | — | — | |||||||||||||||||
Total recognized in other comprehensive income | $ | (143 | ) | $ | 19 | $ | 4 | $ | 3 | $ | (55 | ) | $ | 66 | |||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | (147 | ) | $ | 14 | $ | 1 | $ | (1 | ) | $ | (52 | ) | $ | 66 | ||||||||
U.S. Plans | Non-U.S. Plans | |||||||||||||
Fiscal | ||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | ||||||||||
Discount rate for benefit obligation:(1) | ||||||||||||||
Pension | 3.84 | % | 3.62 | % | 4.33 | % | 2.70 | % | 2.40 | % | ||||
Postretirement | 2.44 | % | 1.91 | % | 2.43 | % | NA | NA | ||||||
Discount rate for net periodic benefit cost: | ||||||||||||||
Pension | 3.62 | % | 4.33 | % | 4.27 | % | 2.40 | % | 3.10 | % | ||||
Postretirement | 1.91 | % | 2.43 | % | 2.59 | % | NA | NA | ||||||
Expected long-term rate of return on plan assets(2) | 7.00 | % | 7.00 | % | 7.00 | % | 4.50 | % | 3.92 | % | ||||
Rate of increase in compensation levels for:(3) | ||||||||||||||
Benefit obligation | NA | NA | 4.00 | % | 3.20 | % | 3.20 | % | ||||||
Net periodic benefit cost | NA | NA | 4.00 | % | 3.20 | % | 3.00 | % | ||||||
(1) | Represents a single weighted-average discount rate derived based on a cash flow matching analysis, with the projected benefit payments matching spot rates from a yield curve developed from high-quality corporate bonds. |
(2) | Primarily based on the targeted allocation, and evaluated for reasonableness by considering such factors as: (i) actual return on plan assets; (ii) historical rates of return on various asset classes in the portfolio; (iii) projections of returns on various asset classes; and (iv) current and prospective capital market conditions and economic forecasts. |
(3) | This assumption is not applicable for the U.S. plans in fiscal 2017 and 2016 due to the amendment of the U.S. qualified defined benefit pension plan in October 2015, which discontinued the employer provided credits effective after December 31, 2015. |
U.S. Plans | |||||||||||||||||||||||||||||||
Fair Value Measurements at September 30, | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Cash equivalents | $ | 31 | $ | 39 | $ | 31 | $ | 39 | |||||||||||||||||||||||
Collective investment funds | $ | 540 | $ | — | 540 | — | |||||||||||||||||||||||||
Corporate debt securities | 197 | 185 | 197 | 185 | |||||||||||||||||||||||||||
U.S. government-sponsored debt securities | 47 | 30 | 47 | 30 | |||||||||||||||||||||||||||
U.S. Treasury securities | 75 | 100 | 75 | 100 | |||||||||||||||||||||||||||
Asset-backed securities | $ | 39 | $ | 51 | 39 | 51 | |||||||||||||||||||||||||
Equity securities | 145 | 672 | 145 | 672 | |||||||||||||||||||||||||||
Total | $ | 251 | $ | 811 | $ | 784 | $ | 215 | $ | 39 | $ | 51 | $ | 1,074 | $ | 1,077 | |||||||||||||||
Non-U.S. Plans | |||||||||||||||||||||||||||||||
Fair Value Measurements at September 30, | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Cash equivalents | $ | 1 | $ | 105 | $ | 1 | $ | 105 | |||||||||||||||||||||||
Corporate debt securities | $ | 39 | $ | 39 | 39 | 39 | |||||||||||||||||||||||||
UK Treasury securities | 150 | 52 | 150 | 52 | |||||||||||||||||||||||||||
Asset-backed securities | $ | 32 | $ | 29 | 32 | 29 | |||||||||||||||||||||||||
Equity securities | 134 | 116 | 134 | 116 | |||||||||||||||||||||||||||
Multi-asset securities (1) | 77 | 74 | 77 | 74 | |||||||||||||||||||||||||||
Total | $ | 285 | $ | 273 | $ | 116 | $ | 113 | $ | 32 | $ | 29 | $ | 433 | $ | 415 | |||||||||||||||
(1) | Multi-asset securities represent pension plan assets that are invested in funds comprised of broad ranges of assets. |
U.S. Plans | Non-U.S. Plans | ||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||
Actual employer contributions | (in millions) | ||||||||||
2017 | $ | 9 | $ | 3 | $ | 5 | |||||
2016 | $ | 1 | $ | 3 | $ | 102 | |||||
Expected employer contributions | |||||||||||
2018 | $ | 1 | $ | 2 | $ | 5 | |||||
Expected benefit payments | |||||||||||
2018 | $ | 161 | $ | 2 | $ | 5 | |||||
2019 | $ | 83 | $ | 2 | $ | 5 | |||||
2020 | $ | 82 | $ | 2 | $ | 5 | |||||
2021 | $ | 80 | $ | 1 | $ | 5 | |||||
2022 | $ | 75 | $ | 1 | $ | 5 | |||||
2023-2027 | $ | 323 | $ | 1 | $ | 29 | |||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Cash equivalents(1) | $ | 1,490 | $ | 1,295 | |||
Pledged securities at market value | 167 | 170 | |||||
Letters of credit | 1,316 | 1,311 | |||||
Guarantees | 941 | 1,418 | |||||
Total | $ | 3,914 | $ | 4,194 | |||
(1) | Cash collateral held by Visa Europe is not included on the Company's consolidated balance sheet 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. |
|
|||
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
United States | $ | 2,003 | $ | 1,827 | |||
International | 250 | 323 | |||||
Total | $ | 2,253 | $ | 2,150 | |||
|
|||
Preferred Stock | Right to Recover for Covered Losses | ||||||||||
UK&I | Europe | ||||||||||
(in millions) | |||||||||||
Balance as of September 30, 2016 | $ | 2,516 | $ | 3,201 | $ | (34 | ) | ||||
VE territory covered losses incurred | — | — | (209 | ) | |||||||
Recovery through conversion rate adjustment | (190 | ) | (1 | ) | 191 | ||||||
Balance as of September 30, 2017 | $ | 2,326 | $ | 3,200 | $ | (52 | ) | ||||
(in millions, except conversion rate) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock (1) | |||||
UK&I preferred stock | 2 | 13.0770 | 32 | |||||
Europe preferred stock | 3 | 13.9480 | 44 | |||||
Class A common stock (2) | 1,818 | — | 1,818 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 13 | 4.0000 | 51 | |||||
Total | 2,350 | |||||||
(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 reflect repurchases settled on or before September 30, 2017. |
(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) | 2017 | 2016 | |||||||
Shares repurchased in the open market(2) | 77 | 91 | |||||||
Average repurchase price per share(3) | $ | 89.98 | $ | 77.05 | |||||
Total cost | $ | 6,891 | $ | 6,987 | |||||
(1) | Shares repurchased in the open market reflect repurchases settled during fiscal 2017. These amounts include repurchases traded but not yet settled on or before September 30, 2016 for fiscal 2017 or September 30, 2015 for fiscal 2016 and exclude repurchases traded but not yet settled on or before September 30, 2017 for fiscal 2017 or September 30, 2016 for fiscal 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. |
UK&I Preferred Stock | Europe Preferred Stock | |||||||
(in millions, except per share and conversion rate data) | 2017 | 2017 | ||||||
Reduction in equivalent number of shares of class A common stock | 2 | — | (1) | |||||
Effective price per share (2) | $ | 88.70 | $ | 85.01 | ||||
Recovery through conversion rate adjustment | $ | 190 | $ | 1 | ||||
(1) | The reduction in equivalent number of shares of class A common stock was less than one million shares. |
(2) | Effective price per share is calculated using the volume-weighted average price of the Company's class A common stock over a pricing period in accordance with the Company's current certificates of designations for its series B and C convertible participating preferred stock. |
|
|||
2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||
Operating leases | $ | 155 | $ | 119 | $ | 68 | $ | 64 | $ | 57 | $ | 163 | $ | 626 | |||||||||||||
Marketing and sponsorships | 124 | 123 | 112 | 40 | 33 | — | 432 | ||||||||||||||||||||
Total | $ | 279 | $ | 242 | $ | 180 | $ | 104 | $ | 90 | $ | 163 | $ | 1,058 | |||||||||||||
(in millions) | 2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||||||||||
Client incentives | $ | 5,049 | $ | 4,654 | $ | 4,117 | $ | 3,658 | $ | 3,102 | $ | 5,080 | $ | 25,660 | |||||||||||||
|
|||
|
|||
2017 | 2016 | 2015 | |||||||||
(in millions) | |||||||||||
U.S. | $ | 8,440 | $ | 5,839 | $ | 7,214 | |||||
Non-U.S. | 3,254 | 2,173 | 1,781 | ||||||||
Total income before taxes | $ | 11,694 | $ | 8,012 | $ | 8,995 | |||||
2017 | 2016 | 2015 | |||||||||
(in millions) | |||||||||||
Current: | |||||||||||
U.S. federal | $ | 2,377 | $ | 2,250 | $ | 1,991 | |||||
State and local | 291 | 181 | 168 | ||||||||
Non-U.S. | 629 | 368 | 300 | ||||||||
Total current taxes | 3,297 | 2,799 | 2,459 | ||||||||
Deferred: | |||||||||||
U.S. federal | 1,607 | (508 | ) | 181 | |||||||
State and local | 66 | (63 | ) | 1 | |||||||
Non-U.S. | 25 | (207 | ) | 26 | |||||||
Total deferred taxes | 1,698 | (778 | ) | 208 | |||||||
Total income tax provision | $ | 4,995 | $ | 2,021 | $ | 2,667 | |||||
2017 | 2016 | ||||||
(in millions) | |||||||
Deferred Tax Assets: | |||||||
Accrued compensation and benefits | $ | 194 | $ | 277 | |||
Comprehensive loss | 29 | 106 | |||||
Accrued litigation obligation | 373 | 373 | |||||
Client incentives | 272 | 266 | |||||
Net operating loss carryforwards | 45 | 32 | |||||
Federal benefit of state taxes | 236 | 195 | |||||
Federal benefit of foreign taxes | — | 1,214 | |||||
Other | 193 | 280 | |||||
Valuation allowance | (35 | ) | (31 | ) | |||
Deferred tax assets | 1,307 | 2,712 | |||||
Deferred Tax Liabilities: | |||||||
Property, equipment and technology, net | (391 | ) | (278 | ) | |||
Intangible assets | (6,756 | ) | (7,013 | ) | |||
Foreign taxes | (59 | ) | (106 | ) | |||
Other | — | (101 | ) | ||||
Deferred tax liabilities | (7,206 | ) | (7,498 | ) | |||
Net deferred tax liabilities | $ | (5,899 | ) | $ | (4,786 | ) | |
For the Years Ended September 30, | ||||||||||||||||||||
2017 | 2016 | 2015 | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||
(in millions, except percentages) | ||||||||||||||||||||
U.S. federal income tax at statutory rate | $ | 4,093 | 35 | % | $ | 2,804 | 35 | % | $ | 3,148 | 35 | % | ||||||||
State income taxes, net of federal benefit | 200 | 2 | % | 135 | 2 | % | 194 | 2 | % | |||||||||||
Non-U.S. tax effect, net of federal benefit | (641 | ) | (5 | )% | (553 | ) | (7 | )% | (327 | ) | (4 | )% | ||||||||
Reorganization of Visa Europe and other legal entities | 1,515 | 13 | % | — | — | % | — | — | % | |||||||||||
Remeasurement of deferred tax liability | — | — | % | (88 | ) | (1 | )% | — | — | % | ||||||||||
Reversal of prior years tax reserves related to the resolution of uncertain tax positions | — | — | % | — | — | % | (239 | ) | (2 | )% | ||||||||||
Revaluation of Visa Europe put option | — | — | % | (89 | ) | (1 | )% | — | — | % | ||||||||||
Other, net | (172 | ) | (2 | )% | (188 | ) | (3 | )% | (109 | ) | (1 | )% | ||||||||
Income tax provision | $ | 4,995 | 43 | % | $ | 2,021 | 25 | % | $ | 2,667 | 30 | % | ||||||||
• | the aforementioned $1.5 billion non-recurring, non-cash income tax provision related to the legal entity reorganization recorded in fiscal 2017; |
• | $71 million tax benefit related to Visa Foundation's receipt of Visa Inc. shares mentioned above, recorded in fiscal 2017; |
• | $70 million of excess tax benefits related to share-based payments recorded in fiscal 2017, as a result of the early adoption of Accounting Standards Update 2016-09. See Note 1—Summary of Significant Accounting Policies; and |
• | the absence of: |
▪ | the effect of one-time items related to the Visa Europe acquisition recorded during fiscal 2016, the most significant of which was the $1.9 billion U.S. loss related to the effective settlement of the Framework Agreement between Visa and Visa Europe. These one-time items impacted the geographic mix of global income, resulting in a reduced effective tax rate in fiscal 2016; |
▪ | an $88 million one-time tax benefit due to the remeasurement of deferred tax liabilities as a result of the reduction in the UK tax rate enacted in fiscal 2016; and |
▪ | the non-taxable $255 million revaluation of the Visa Europe put option recorded in fiscal 2016. |
• | the effect of one-time items related to the Visa Europe acquisition, as mentioned above, that impacted the geographic mix of global income resulting in a reduced effective tax rate in fiscal 2016; |
• | an $88 million one-time tax benefit due to the remeasurement of deferred tax liabilities as a result of the reduction in the UK tax rate enacted in fiscal 2016; |
• | the non-taxable $255 million revaluation of the Visa Europe put option recorded in fiscal 2016; and |
• | the absence of a $296 million tax benefit recognized in fiscal 2015 resulting from the resolution of uncertain tax positions with taxing authorities. Included in the $296 million was a one-time $239 million tax benefit that related to prior fiscal years. |
2017 | 2016 | ||||||
(in millions) | |||||||
Beginning balance at October 1 | $ | 1,160 | $ | 1,051 | |||
Increases of unrecognized tax benefits related to prior years | 56 | 153 | |||||
Decreases of unrecognized tax benefits related to prior years | (59 | ) | (180 | ) | |||
Increases of unrecognized tax benefits related to current year | 197 | 138 | |||||
Reductions related to lapsing statute of limitations | (1 | ) | (2 | ) | |||
Ending balance at September 30 | $ | 1,353 | $ | 1,160 | |||
|
|||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 981 | $ | 1,024 | |||
Provision for uncovered legal matters | 19 | 2 | |||||
Accrual for VE territory covered litigation | 186 | 2 | |||||
Payments on legal matters | (204 | ) | (47 | ) | |||
Balance at September 30 | $ | 982 | $ | 981 | |||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 978 | $ | 1,023 | |||
Payments on U.S. covered litigation | — | (45 | ) | ||||
Balance at September 30 | $ | 978 | $ | 978 | |||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 2 | $ | — | |||
Accrual for VE territory covered litigation | 186 | 2 | |||||
Payments on VE territory covered litigation | (187 | ) | — | ||||
Balance at September 30 | $ | 1 | $ | 2 | |||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• | The Company recorded excess tax benefits of $70 million in its provision for income taxes rather than as an increase to additional paid-in capital for the year ended September 30, 2017 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, which did not have a material impact on the Company's diluted earnings per share for the year ended September 30, 2017. |
• | 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 $70 million for the year ended September 30, 2017. |
|
|||
Preliminary Purchase Price Allocation | Measurement Period Adjustments | Final Purchase Price Allocation | |||||||||
(in millions) | |||||||||||
Current assets(1) | $ | 4,457 | $ | — | $ | 4,457 | |||||
Non-current assets(2) | 258 | (46 | ) | 212 | |||||||
Current liabilities(3) | (2,731 | ) | (36 | ) | (2,767 | ) | |||||
Non-current liabilities(2) | (2,605 | ) | 607 | (1,998 | ) | ||||||
Tangible assets and liabilities | (621 | ) | 525 | (96 | ) | ||||||
Intangible assets — customer relationships and reacquired rights(2) | 16,137 | (232 | ) | 15,905 | |||||||
Goodwill(4) | 3,268 | (293 | ) | 2,975 | |||||||
Fair value of net assets acquired | $ | 18,784 | $ | — | $ | 18,784 | |||||
(1) | Current assets are largely comprised of cash and cash equivalents and settlement receivable. |
(2) | Intangible assets consist of customer relationships and reacquired rights, which have been valued as a single composite intangible asset as they are inextricably linked. These intangibles are considered indefinite-lived assets as the associated customer relationships have historically not experienced significant attrition, and the reacquired rights are based on the Framework Agreement, which has a perpetual term. Non-current assets and liabilities include deferred tax assets and liabilities that result in net deferred tax liabilities of $1.7 billion, which are primarily related to these indefinite-lived intangible assets, based on the final valuation. In February 2017, the Company completed a legal entity reorganization, resulting in the elimination of most of these deferred tax assets and liabilities. See Note 18—Income Taxes. |
(3) | Current liabilities assumed mainly include settlement payable, client incentives liabilities and accrued liabilities. |
(4) | The excess of purchase consideration over net assets acquired was recorded as goodwill, which represents the value that is expected from increased scale and synergies as a result of the integration of both businesses. |
|
|||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,027 | $ | 1,072 | |||
Payments to opt-out merchants and interest earned on escrow funds(1) | 4 | (45 | ) | ||||
Balance at September 30 | $ | 1,031 | $ | 1,027 | |||
(1) | These payments are associated with the interchange multidistrict litigation. See Note 19—Legal Matters. |
Preferred Stock | Right to Recover for Covered Losses | ||||||||||
UK&I | Europe | ||||||||||
(in millions) | |||||||||||
Balance as of September 30, 2016 | $ | 2,516 | $ | 3,201 | $ | (34 | ) | ||||
VE territory covered losses incurred | — | — | (209 | ) | |||||||
Recovery through conversion rate adjustment | (190 | ) | (1 | ) | 191 | ||||||
Balance as of September 30, 2017 | $ | 2,326 | $ | 3,200 | $ | (52 | ) | ||||
(in millions, except conversion rate) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock (1) | |||||
UK&I preferred stock | 2 | 13.0770 | 32 | |||||
Europe preferred stock | 3 | 13.9480 | 44 | |||||
Class A common stock (2) | 1,818 | — | 1,818 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 13 | 4.0000 | 51 | |||||
Total | 2,350 | |||||||
(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 reflect repurchases settled on or before September 30, 2017. |
(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) | 2017 | 2016 | |||||||
Shares repurchased in the open market(2) | 77 | 91 | |||||||
Average repurchase price per share(3) | $ | 89.98 | $ | 77.05 | |||||
Total cost | $ | 6,891 | $ | 6,987 | |||||
(1) | Shares repurchased in the open market reflect repurchases settled during fiscal 2017. These amounts include repurchases traded but not yet settled on or before September 30, 2016 for fiscal 2017 or September 30, 2015 for fiscal 2016 and exclude repurchases traded but not yet settled on or before September 30, 2017 for fiscal 2017 or September 30, 2016 for fiscal 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. |
UK&I Preferred Stock | Europe Preferred Stock | |||||||
(in millions, except per share and conversion rate data) | 2017 | 2017 | ||||||
Reduction in equivalent number of shares of class A common stock | 2 | — | (1) | |||||
Effective price per share (2) | $ | 88.70 | $ | 85.01 | ||||
Recovery through conversion rate adjustment | $ | 190 | $ | 1 | ||||
(1) | The reduction in equivalent number of shares of class A common stock was less than one million shares. |
(2) | Effective price per share is calculated using the volume-weighted average price of the Company's class A common stock over a pricing period in accordance with the Company's current certificates of designations for its series B and C convertible participating preferred stock. |
September 30, 2017 | September 30, 2016 | ||||||||||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | As-Converted Value of Preferred Stock(3) | Book Value of Preferred Stock | ||||||||||||
(in millions) | |||||||||||||||
UK&I preferred stock | $ | 3,414 | $ | 2,326 | $ | 2,862 | $ | 2,516 | |||||||
Europe preferred stock | 4,634 | 3,200 | 3,642 | 3,201 | |||||||||||
Total | 8,048 | 5,526 | 6,504 | 5,717 | |||||||||||
Less: right to recover for covered losses | (52 | ) | (52 | ) | (34 | ) | (34 | ) | |||||||
Total recovery for covered losses available | $ | 7,996 | $ | 5,474 | $ | 6,470 | $ | 5,683 | |||||||
(1) | Figures in the table may not recalculate exactly due to rounding. As-converted and book values of preferred stock 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 UK&I and Europe preferred stock outstanding, respectively, as of September 30, 2017; (b) 13.077 and 13.948, the class A common stock conversion rate applicable to the UK&I and Europe preferred stock outstanding, respectively, as of September 30, 2017; and (c) $105.24, Visa's class A common stock closing stock price as of September 30, 2017. Earnings per share is calculated based on unrounded numbers. |
(3) | The as-converted value of preferred stock is calculated as the product of: (a) 2 million and 3 million shares of the UK&I and Europe preferred stock outstanding, respectively, as of September 30, 2016; (b) the 13.952 class A common stock conversion rate applicable to both the UK&I and Europe preferred stock as of September 30, 2016; and (c) $82.70, Visa's class A common stock closing stock price as of September 30, 2016. Earnings per share is calculated based on unrounded numbers. |
|
|||
Fair Value Measurements at September 30 Using Inputs Considered as | |||||||||||||||
Level 1 | Level 2 | ||||||||||||||
September 30, 2017 | September 30, 2016 | September 30, 2017 | September 30, 2016 | ||||||||||||
(in millions) | |||||||||||||||
Assets | |||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||
Money market funds | $ | 5,935 | $ | 4,537 | |||||||||||
U.S. government-sponsored debt securities | $ | 2,870 | $ | 196 | |||||||||||
Investment securities, trading: | |||||||||||||||
Equity securities | $ | 82 | $ | 71 | |||||||||||
Investment securities, available-for-sale: | |||||||||||||||
U.S. government-sponsored debt securities | 3,663 | 4,699 | |||||||||||||
U.S. Treasury securities | 1,621 | 2,178 | |||||||||||||
Equity securities | 124 | 53 | |||||||||||||
Corporate debt securities | — | 249 | |||||||||||||
Prepaid and other current assets: | |||||||||||||||
Foreign exchange derivative instruments | 18 | 50 | |||||||||||||
Other Assets: | |||||||||||||||
Foreign exchange derivative instruments | 6 | ||||||||||||||
Total | $ | 7,762 | $ | 6,839 | $ | 6,551 | $ | 5,200 | |||||||
Liabilities | |||||||||||||||
Accrued liabilities: | |||||||||||||||
Foreign exchange derivative instruments | $ | 98 | $ | 116 | |||||||||||
Other liabilities: | |||||||||||||||
Foreign exchange derivative instruments | — | 20 | |||||||||||||
Total | $ | — | $ | — | $ | 98 | $ | 136 | |||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||||
(in millions) | |||||||||||||||
1.20% Senior Notes due December 2017 | $ | 1,749 | $ | 1,751 | $ | 1,746 | $ | 1,754 | |||||||
2.20% Senior Notes due December 2020 | 2,990 | 3,031 | 2,988 | 3,077 | |||||||||||
2.15% Senior Notes due September 2022 | 993 | 997 | — | — | |||||||||||
2.80% Senior Notes due December 2022 | 2,240 | 2,301 | 2,238 | 2,359 | |||||||||||
3.15% Senior Notes due December 2025 | 3,967 | 4,098 | 3,964 | 4,225 | |||||||||||
2.75% Senior Notes due September 2027 | 740 | 737 | — | — | |||||||||||
4.15% Senior Notes due December 2035 | 1,485 | 1,637 | 1,485 | 1,698 | |||||||||||
4.30% Senior Notes due December 2045 | 3,463 | 3,873 | 3,461 | 4,045 | |||||||||||
3.65% Senior Notes due September 2047 | 740 | 746 | — | — | |||||||||||
Total | $ | 18,367 | $ | 19,171 | $ | 15,882 | $ | 17,158 | |||||||
September 30, 2017 | September 30, 2016 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized | Fair Value | Amortized Cost | Gross Unrealized | Fair Value | ||||||||||||||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
U.S. government-sponsored debt securities | $ | 3,664 | $ | 1 | $ | (2 | ) | $ | 3,663 | $ | 4,693 | $ | 6 | $ | — | $ | 4,699 | ||||||||||||||
U.S. Treasury securities | 1,623 | — | (2 | ) | 1,621 | 2,176 | 3 | — | 2,179 | ||||||||||||||||||||||
Equity securities | 5 | 119 | — | 124 | 7 | 46 | — | 53 | |||||||||||||||||||||||
Corporate debt securities | — | — | — | — | 248 | — | — | 248 | |||||||||||||||||||||||
Auction rate securities | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 5,292 | $ | 120 | $ | (4 | ) | $ | 5,408 | $ | 7,124 | $ | 55 | $ | — | $ | 7,179 | ||||||||||||||
Less: current portion of available-for-sale investment securities | $ | (3,482 | ) | $ | (3,248 | ) | |||||||||||||||||||||||||
Long-term available-for-sale investment securities | $ | 1,926 | $ | 3,931 | |||||||||||||||||||||||||||
Amortized Cost | Fair Value | ||||||
(in millions) | |||||||
September 30, 2017: | |||||||
Due within one year | $ | 3,360 | $ | 3,358 | |||
Due after 1 year through 5 years | 1,927 | 1,926 | |||||
Due after 5 years through 10 years | — | — | |||||
Due after 10 years | — | — | |||||
Total | $ | 5,287 | $ | 5,284 | |||
For the Years Ended September 30, | |||||||||||
2017 | 2016 | 2015 | |||||||||
(in millions) | |||||||||||
Interest and dividend income on cash and investments | $ | 92 | $ | 75 | $ | 31 | |||||
Gain on other investments | 6 | 5 | 3 | ||||||||
Investment securities, trading: | |||||||||||
Unrealized gains (losses), net | 6 | 3 | (6 | ) | |||||||
Realized gains, net | 2 | — | 2 | ||||||||
Investment securities, available-for-sale: | |||||||||||
Realized (losses) gains, net | (1 | ) | 3 | 21 | |||||||
Other-than-temporary impairment on investments | — | (4 | ) | (5 | ) | ||||||
Investment income | $ | 105 | $ | 82 | $ | 46 | |||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Land | $ | 72 | $ | 74 | |||
Buildings and building improvements | 865 | 839 | |||||
Furniture, equipment and leasehold improvements | 1,534 | 1,382 | |||||
Construction-in-progress | 139 | 125 | |||||
Technology | 2,533 | 2,378 | |||||
Total property, equipment and technology | 5,143 | 4,798 | |||||
Accumulated depreciation and amortization | (2,890 | ) | (2,648 | ) | |||
Property, equipment and technology, net | $ | 2,253 | $ | 2,150 | |||
Fiscal: | 2018 | 2019 | 2020 | 2021 | 2022 and thereafter | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Estimated future amortization expense | $ | 265 | $ | 222 | $ | 159 | $ | 107 | $ | 76 | $ | 829 | ||||||||||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships | $ | 438 | $ | (237 | ) | $ | 201 | $ | 351 | $ | (220 | ) | $ | 131 | |||||||||
Trade names | 195 | (93 | ) | 102 | 192 | (80 | ) | 112 | |||||||||||||||
Reseller relationships | 95 | (79 | ) | 16 | 95 | (70 | ) | 25 | |||||||||||||||
Other | 17 | (9 | ) | 8 | 18 | (9 | ) | 9 | |||||||||||||||
Total finite-lived intangible assets | 745 | (418 | ) | 327 | 656 | (379 | ) | 277 | |||||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships and reacquired rights | 23,437 | — | 23,437 | 22,873 | — | 22,873 | |||||||||||||||||
Visa trade name | 4,084 | — | 4,084 | 4,084 | — | 4,084 | |||||||||||||||||
Total indefinite-lived intangible assets | 27,521 | — | 27,521 | 26,957 | — | 26,957 | |||||||||||||||||
Total intangible assets | $ | 28,266 | $ | (418 | ) | $ | 27,848 | $ | 27,613 | $ | (379 | ) | $ | 27,234 | |||||||||
Fiscal: | 2018 | 2019 | 2020 | 2021 | 2022 and thereafter | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Estimated future amortization expense | $ | 40 | $ | 40 | $ | 40 | $ | 40 | $ | 71 | $ | 231 | ||||||||||||
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Accrued operating expenses | $ | 434 | $ | 347 | |||
Accrued interest expenses | 149 | 145 | |||||
Accrued income taxes (See Note 18—Income Taxes) | 243 | 153 | |||||
Other | 303 | 483 | |||||
Total | $ | 1,129 | $ | 1,128 | |||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Accrued income taxes (See Note 18—Income Taxes) | $ | 1,092 | $ | 911 | |||
Employee benefits | 62 | 137 | |||||
Other | 167 | 114 | |||||
Total | $ | 1,321 | $ | 1,162 | |||
|
|||
September 30, 2017 | 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) | ||||||||||||||||||||||||||
1.20% Senior Notes due 2017 (the "2017 Notes") | $ | 1,750 | $ | (1 | ) | $ | 1,749 | $ | — | $ | — | $ | — | 1.37 | % | |||||||||||
Total current maturities of long-term debt | 1,750 | (1 | ) | 1,749 | — | — | — | |||||||||||||||||||
1.20% Senior Notes due 2017 (the "2017 Notes") | — | — | — | 1,750 | (4 | ) | 1,746 | 1.37 | % | |||||||||||||||||
2.20% Senior Notes due 2020 (the "2020 Notes") | 3,000 | (10 | ) | 2,990 | 3,000 | (12 | ) | 2,988 | 2.30 | % | ||||||||||||||||
2.15% Senior Notes due September 2022 (the "September 2022 Notes") | 1,000 | (7 | ) | 993 | — | — | — | 2.30 | % | |||||||||||||||||
2.80% Senior Notes due December 2022 (the "December 2022 Notes") | 2,250 | (10 | ) | 2,240 | 2,250 | (12 | ) | 2,238 | 2.89 | % | ||||||||||||||||
3.15% Senior Notes due 2025 (the "2025 Notes") | 4,000 | (33 | ) | 3,967 | 4,000 | (36 | ) | 3,964 | 3.26 | % | ||||||||||||||||
2.75% Senior Notes due 2027 (the "2027 Notes") | 750 | (10 | ) | 740 | — | — | — | 2.91 | % | |||||||||||||||||
4.15% Senior Notes due 2035 (the "2035 Notes") | 1,500 | (15 | ) | 1,485 | 1,500 | (15 | ) | 1,485 | 4.23 | % | ||||||||||||||||
4.30% Senior Notes due 2045 (the "2045 Notes") | 3,500 | (37 | ) | 3,463 | 3,500 | (39 | ) | 3,461 | 4.37 | % | ||||||||||||||||
3.65% Senior Notes due 2047 (the "2047 Notes") | 750 | (10 | ) | 740 | — | — | — | 3.73 | % | |||||||||||||||||
Total long-term debt | 16,750 | (132 | ) | 16,618 | 16,000 | (118 | ) | 15,882 | ||||||||||||||||||
Total debt | $ | 18,500 | $ | (133 | ) | $ | 18,367 | $ | 16,000 | $ | (118 | ) | $ | 15,882 | ||||||||||||
Series | Maturity/Par Call Date | Spread | ||
2020 Notes | November 14, 2020 | 10 bps | ||
September 2022 Notes | August 15, 2022 | 10 bps | ||
December 2022 Notes | October 14, 2022 | 12.5 bps | ||
2025 Notes | September 14, 2025 | 15 bps | ||
2027 Notes | June 15, 2027 | 12.5 bps | ||
2035 Notes | June 14, 2035 | 20 bps | ||
2045 Notes | June 14, 2045 | 20 bps | ||
2047 Notes | March 15, 2047 | 15 bps | ||
Fiscal Year | 2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||||||||||
(in millions) | $ | 1,750 | $ | — | $ | — | $ | 3,000 | $ | 1,000 | $ | 12,750 | $ | 18,500 | |||||||||||||
|
|||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||
September 30, | September 30, | September 30, | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Benefit obligation—beginning of fiscal year | $ | 1,072 | $ | 1,005 | $ | 14 | $ | 18 | $ | 474 | $ | — | |||||||||||
Visa Europe acquisition | — | — | — | — | — | 381 | |||||||||||||||||
Service cost | — | 13 | — | — | 6 | 1 | |||||||||||||||||
Interest cost | 36 | 40 | 1 | 1 | 11 | 3 | |||||||||||||||||
Actuarial loss (gain) | (58 | ) | 86 | (1 | ) | (2 | ) | (52 | ) | 86 | |||||||||||||
Benefit payments | (137 | ) | (64 | ) | (3 | ) | (3 | ) | (14 | ) | (1 | ) | |||||||||||
Plan amendment | — | (8 | ) | — | — | — | — | ||||||||||||||||
Foreign currency exchange rate changes | — | — | — | — | 8 | 4 | |||||||||||||||||
Benefit obligation—end of fiscal year | $ | 913 | $ | 1,072 | $ | 11 | $ | 14 | $ | 433 | $ | 474 | |||||||||||
Accumulated benefit obligation | $ | 913 | $ | 1,072 | NA | NA | $ | 433 | $ | 474 | |||||||||||||
Change in Plan Assets: | |||||||||||||||||||||||
Fair value of plan assets—beginning of fiscal year | $ | 1,077 | $ | 1,022 | $ | — | $ | — | $ | 415 | $ | — | |||||||||||
Visa Europe acquisition | — | — | — | — | — | 287 | |||||||||||||||||
Actual return on plan assets | 125 | 118 | — | — | 17 | 25 | |||||||||||||||||
Company contribution | 9 | 1 | 3 | 3 | 5 | 102 | |||||||||||||||||
Benefit payments | (137 | ) | (64 | ) | (3 | ) | (3 | ) | (14 | ) | (1 | ) | |||||||||||
Foreign currency exchange rate changes | — | — | — | — | 10 | 2 | |||||||||||||||||
Fair value of plan assets—end of fiscal year | $ | 1,074 | $ | 1,077 | $ | — | $ | — | $ | 433 | $ | 415 | |||||||||||
Funded status at end of fiscal year | $ | 161 | $ | 5 | $ | (11 | ) | $ | (14 | ) | $ | — | $ | (59 | ) | ||||||||
Recognized in Consolidated Balance Sheets: | |||||||||||||||||||||||
Non-current asset | $ | 168 | $ | 22 | $ | — | $ | — | $ | — | $ | — | |||||||||||
Current liability | (1 | ) | (9 | ) | (2 | ) | (3 | ) | (5 | ) | (6 | ) | |||||||||||
Non-current liability | (6 | ) | (8 | ) | (9 | ) | (11 | ) | 5 | (53 | ) | ||||||||||||
Funded status at end of fiscal year | $ | 161 | $ | 5 | $ | (11 | ) | $ | (14 | ) | $ | — | $ | (59 | ) | ||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||
September 30, | September 30, | September 30, | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Net actuarial loss (gain) | $ | 97 | $ | 241 | $ | (4 | ) | $ | (5 | ) | $ | 9 | $ | 66 | |||||||||
Prior service credit | — | — | — | (2 | ) | — | — | ||||||||||||||||
Total | $ | 97 | $ | 241 | $ | (4 | ) | $ | (7 | ) | $ | 9 | $ | 66 | |||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||
(in millions) | |||||||||||
Actuarial loss (gain) | $ | — | $ | (1 | ) | $ | — | ||||
Prior service credit | — | — | — | ||||||||
Total | $ | — | $ | (1 | ) | $ | — | ||||
U.S. Plans | Non-U.S. Plans(1) | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(in millions) | |||||||||||||||
Accumulated benefit obligation in excess of plan assets | |||||||||||||||
Accumulated benefit obligation—end of year | $ | (7 | ) | $ | (16 | ) | $ | (5 | ) | $ | (474 | ) | |||
Fair value of plan assets—end of year | $ | — | $ | — | $ | — | $ | 415 | |||||||
Projected benefit obligation in excess of plan assets | |||||||||||||||
Benefit obligation—end of year | $ | (7 | ) | $ | (16 | ) | $ | (5 | ) | $ | (474 | ) | |||
Fair value of plan assets—end of year | $ | — | $ | — | $ | — | $ | 415 | |||||||
(1) | For fiscal 2017, the non-U.S. non-qualified pension plan had benefit obligations in excess of plan assets. For fiscal 2016, both non-U.S. pension plans had benefit obligations in excess of plan assets. |
U.S. Plans | Non-U.S. Plans(1) | ||||||||||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||||||||||
Fiscal | |||||||||||||||||||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | 2015 | 2017 | 2016 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Service cost | $ | — | $ | 13 | $ | 47 | $ | — | $ | — | $ | — | $ | 6 | $ | 1 | |||||||||||||||
Interest cost | 36 | 40 | 40 | 1 | 1 | 1 | 11 | 3 | |||||||||||||||||||||||
Expected return on assets | (70 | ) | (69 | ) | (72 | ) | — | — | — | (16 | ) | (4 | ) | ||||||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service credit | — | (1 | ) | (7 | ) | (2 | ) | (3 | ) | (3 | ) | — | — | ||||||||||||||||||
Actuarial loss (gain) | 15 | 7 | 1 | (2 | ) | (2 | ) | (2 | ) | 2 | — | ||||||||||||||||||||
Net benefit cost | $ | (19 | ) | $ | (10 | ) | $ | 9 | $ | (3 | ) | $ | (4 | ) | $ | (4 | ) | $ | 3 | $ | — | ||||||||||
Curtailment gain | — | (8 | ) | — | — | — | — | — | — | ||||||||||||||||||||||
Settlement loss | 15 | 13 | 7 | — | — | — | — | — | |||||||||||||||||||||||
Total net periodic benefit cost | $ | (4 | ) | $ | (5 | ) | $ | 16 | $ | (3 | ) | $ | (4 | ) | $ | (4 | ) | $ | 3 | $ | — | ||||||||||
(1) | For fiscal 2016, it represents Visa Europe's UK pension plans' net pension benefit cost recognized from the Closing through September 30, 2016. |
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Current year actuarial loss (gain) | $ | (113 | ) | $ | 30 | $ | — | $ | (2 | ) | $ | (53 | ) | $ | 66 | ||||||||
Amortization of actuarial (loss) gain | (30 | ) | (20 | ) | 2 | 2 | (2 | ) | — | ||||||||||||||
Current year prior service credit | — | — | — | — | — | — | |||||||||||||||||
Amortization of prior service credit | — | 9 | 2 | 3 | — | — | |||||||||||||||||
Total recognized in other comprehensive income | $ | (143 | ) | $ | 19 | $ | 4 | $ | 3 | $ | (55 | ) | $ | 66 | |||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | (147 | ) | $ | 14 | $ | 1 | $ | (1 | ) | $ | (52 | ) | $ | 66 | ||||||||
U.S. Plans | Non-U.S. Plans | |||||||||||||
Fiscal | ||||||||||||||
2017 | 2016 | 2015 | 2017 | 2016 | ||||||||||
Discount rate for benefit obligation:(1) | ||||||||||||||
Pension | 3.84 | % | 3.62 | % | 4.33 | % | 2.70 | % | 2.40 | % | ||||
Postretirement | 2.44 | % | 1.91 | % | 2.43 | % | NA | NA | ||||||
Discount rate for net periodic benefit cost: | ||||||||||||||
Pension | 3.62 | % | 4.33 | % | 4.27 | % | 2.40 | % | 3.10 | % | ||||
Postretirement | 1.91 | % | 2.43 | % | 2.59 | % | NA | NA | ||||||
Expected long-term rate of return on plan assets(2) | 7.00 | % | 7.00 | % | 7.00 | % | 4.50 | % | 3.92 | % | ||||
Rate of increase in compensation levels for:(3) | ||||||||||||||
Benefit obligation | NA | NA | 4.00 | % | 3.20 | % | 3.20 | % | ||||||
Net periodic benefit cost | NA | NA | 4.00 | % | 3.20 | % | 3.00 | % | ||||||
(1) | Represents a single weighted-average discount rate derived based on a cash flow matching analysis, with the projected benefit payments matching spot rates from a yield curve developed from high-quality corporate bonds. |
(2) | Primarily based on the targeted allocation, and evaluated for reasonableness by considering such factors as: (i) actual return on plan assets; (ii) historical rates of return on various asset classes in the portfolio; (iii) projections of returns on various asset classes; and (iv) current and prospective capital market conditions and economic forecasts. |
(3) | This assumption is not applicable for the U.S. plans in fiscal 2017 and 2016 due to the amendment of the U.S. qualified defined benefit pension plan in October 2015, which discontinued the employer provided credits effective after December 31, 2015. |
U.S. Plans | Non-U.S. Plans | ||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||
Actual employer contributions | (in millions) | ||||||||||
2017 | $ | 9 | $ | 3 | $ | 5 | |||||
2016 | $ | 1 | $ | 3 | $ | 102 | |||||
Expected employer contributions | |||||||||||
2018 | $ | 1 | $ | 2 | $ | 5 | |||||
Expected benefit payments | |||||||||||
2018 | $ | 161 | $ | 2 | $ | 5 | |||||
2019 | $ | 83 | $ | 2 | $ | 5 | |||||
2020 | $ | 82 | $ | 2 | $ | 5 | |||||
2021 | $ | 80 | $ | 1 | $ | 5 | |||||
2022 | $ | 75 | $ | 1 | $ | 5 | |||||
2023-2027 | $ | 323 | $ | 1 | $ | 29 | |||||
U.S. Plans | |||||||||||||||||||||||||||||||
Fair Value Measurements at September 30, | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Cash equivalents | $ | 31 | $ | 39 | $ | 31 | $ | 39 | |||||||||||||||||||||||
Collective investment funds | $ | 540 | $ | — | 540 | — | |||||||||||||||||||||||||
Corporate debt securities | 197 | 185 | 197 | 185 | |||||||||||||||||||||||||||
U.S. government-sponsored debt securities | 47 | 30 | 47 | 30 | |||||||||||||||||||||||||||
U.S. Treasury securities | 75 | 100 | 75 | 100 | |||||||||||||||||||||||||||
Asset-backed securities | $ | 39 | $ | 51 | 39 | 51 | |||||||||||||||||||||||||
Equity securities | 145 | 672 | 145 | 672 | |||||||||||||||||||||||||||
Total | $ | 251 | $ | 811 | $ | 784 | $ | 215 | $ | 39 | $ | 51 | $ | 1,074 | $ | 1,077 | |||||||||||||||
Non-U.S. Plans | |||||||||||||||||||||||||||||||
Fair Value Measurements at September 30, | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Cash equivalents | $ | 1 | $ | 105 | $ | 1 | $ | 105 | |||||||||||||||||||||||
Corporate debt securities | $ | 39 | $ | 39 | 39 | 39 | |||||||||||||||||||||||||
UK Treasury securities | 150 | 52 | 150 | 52 | |||||||||||||||||||||||||||
Asset-backed securities | $ | 32 | $ | 29 | 32 | 29 | |||||||||||||||||||||||||
Equity securities | 134 | 116 | 134 | 116 | |||||||||||||||||||||||||||
Multi-asset securities (1) | 77 | 74 | 77 | 74 | |||||||||||||||||||||||||||
Total | $ | 285 | $ | 273 | $ | 116 | $ | 113 | $ | 32 | $ | 29 | $ | 433 | $ | 415 | |||||||||||||||
(1) | Multi-asset securities represent pension plan assets that are invested in funds comprised of broad ranges of assets. |
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
Cash equivalents(1) | $ | 1,490 | $ | 1,295 | |||
Pledged securities at market value | 167 | 170 | |||||
Letters of credit | 1,316 | 1,311 | |||||
Guarantees | 941 | 1,418 | |||||
Total | $ | 3,914 | $ | 4,194 | |||
(1) | Cash collateral held by Visa Europe is not included on the Company's consolidated balance sheet 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. |
|
|||
September 30, 2017 | September 30, 2016 | ||||||
(in millions) | |||||||
United States | $ | 2,003 | $ | 1,827 | |||
International | 250 | 323 | |||||
Total | $ | 2,253 | $ | 2,150 | |||
|
|||
(in millions, except conversion rate) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock (1) | |||||
UK&I preferred stock | 2 | 13.0770 | 32 | |||||
Europe preferred stock | 3 | 13.9480 | 44 | |||||
Class A common stock (2) | 1,818 | — | 1,818 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 13 | 4.0000 | 51 | |||||
Total | 2,350 | |||||||
(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 reflect repurchases settled on or before September 30, 2017. |
(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) | 2017 | 2016 | |||||||
Shares repurchased in the open market(2) | 77 | 91 | |||||||
Average repurchase price per share(3) | $ | 89.98 | $ | 77.05 | |||||
Total cost | $ | 6,891 | $ | 6,987 | |||||
(1) | Shares repurchased in the open market reflect repurchases settled during fiscal 2017. These amounts include repurchases traded but not yet settled on or before September 30, 2016 for fiscal 2017 or September 30, 2015 for fiscal 2016 and exclude repurchases traded but not yet settled on or before September 30, 2017 for fiscal 2017 or September 30, 2016 for fiscal 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. |
UK&I Preferred Stock | Europe Preferred Stock | |||||||
(in millions, except per share and conversion rate data) | 2017 | 2017 | ||||||
Reduction in equivalent number of shares of class A common stock | 2 | — | (1) | |||||
Effective price per share (2) | $ | 88.70 | $ | 85.01 | ||||
Recovery through conversion rate adjustment | $ | 190 | $ | 1 | ||||
(1) | The reduction in equivalent number of shares of class A common stock was less than one million shares. |
(2) | Effective price per share is calculated using the volume-weighted average price of the Company's class A common stock over a pricing period in accordance with the Company's current certificates of designations for its series B and C convertible participating preferred stock. |
|
|||
2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||
Operating leases | $ | 155 | $ | 119 | $ | 68 | $ | 64 | $ | 57 | $ | 163 | $ | 626 | |||||||||||||
Marketing and sponsorships | 124 | 123 | 112 | 40 | 33 | — | 432 | ||||||||||||||||||||
Total | $ | 279 | $ | 242 | $ | 180 | $ | 104 | $ | 90 | $ | 163 | $ | 1,058 | |||||||||||||
(in millions) | 2018 | 2019 | 2020 | 2021 | 2022 | Thereafter | Total | ||||||||||||||||||||
Client incentives | $ | 5,049 | $ | 4,654 | $ | 4,117 | $ | 3,658 | $ | 3,102 | $ | 5,080 | $ | 25,660 | |||||||||||||
|
|||
2017 | 2016 | 2015 | |||||||||
(in millions) | |||||||||||
U.S. | $ | 8,440 | $ | 5,839 | $ | 7,214 | |||||
Non-U.S. | 3,254 | 2,173 | 1,781 | ||||||||
Total income before taxes | $ | 11,694 | $ | 8,012 | $ | 8,995 | |||||
2017 | 2016 | 2015 | |||||||||
(in millions) | |||||||||||
Current: | |||||||||||
U.S. federal | $ | 2,377 | $ | 2,250 | $ | 1,991 | |||||
State and local | 291 | 181 | 168 | ||||||||
Non-U.S. | 629 | 368 | 300 | ||||||||
Total current taxes | 3,297 | 2,799 | 2,459 | ||||||||
Deferred: | |||||||||||
U.S. federal | 1,607 | (508 | ) | 181 | |||||||
State and local | 66 | (63 | ) | 1 | |||||||
Non-U.S. | 25 | (207 | ) | 26 | |||||||
Total deferred taxes | 1,698 | (778 | ) | 208 | |||||||
Total income tax provision | $ | 4,995 | $ | 2,021 | $ | 2,667 | |||||
2017 | 2016 | ||||||
(in millions) | |||||||
Deferred Tax Assets: | |||||||
Accrued compensation and benefits | $ | 194 | $ | 277 | |||
Comprehensive loss | 29 | 106 | |||||
Accrued litigation obligation | 373 | 373 | |||||
Client incentives | 272 | 266 | |||||
Net operating loss carryforwards | 45 | 32 | |||||
Federal benefit of state taxes | 236 | 195 | |||||
Federal benefit of foreign taxes | — | 1,214 | |||||
Other | 193 | 280 | |||||
Valuation allowance | (35 | ) | (31 | ) | |||
Deferred tax assets | 1,307 | 2,712 | |||||
Deferred Tax Liabilities: | |||||||
Property, equipment and technology, net | (391 | ) | (278 | ) | |||
Intangible assets | (6,756 | ) | (7,013 | ) | |||
Foreign taxes | (59 | ) | (106 | ) | |||
Other | — | (101 | ) | ||||
Deferred tax liabilities | (7,206 | ) | (7,498 | ) | |||
Net deferred tax liabilities | $ | (5,899 | ) | $ | (4,786 | ) | |
For the Years Ended September 30, | ||||||||||||||||||||
2017 | 2016 | 2015 | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||
(in millions, except percentages) | ||||||||||||||||||||
U.S. federal income tax at statutory rate | $ | 4,093 | 35 | % | $ | 2,804 | 35 | % | $ | 3,148 | 35 | % | ||||||||
State income taxes, net of federal benefit | 200 | 2 | % | 135 | 2 | % | 194 | 2 | % | |||||||||||
Non-U.S. tax effect, net of federal benefit | (641 | ) | (5 | )% | (553 | ) | (7 | )% | (327 | ) | (4 | )% | ||||||||
Reorganization of Visa Europe and other legal entities | 1,515 | 13 | % | — | — | % | — | — | % | |||||||||||
Remeasurement of deferred tax liability | — | — | % | (88 | ) | (1 | )% | — | — | % | ||||||||||
Reversal of prior years tax reserves related to the resolution of uncertain tax positions | — | — | % | — | — | % | (239 | ) | (2 | )% | ||||||||||
Revaluation of Visa Europe put option | — | — | % | (89 | ) | (1 | )% | — | — | % | ||||||||||
Other, net | (172 | ) | (2 | )% | (188 | ) | (3 | )% | (109 | ) | (1 | )% | ||||||||
Income tax provision | $ | 4,995 | 43 | % | $ | 2,021 | 25 | % | $ | 2,667 | 30 | % | ||||||||
2017 | 2016 | ||||||
(in millions) | |||||||
Beginning balance at October 1 | $ | 1,160 | $ | 1,051 | |||
Increases of unrecognized tax benefits related to prior years | 56 | 153 | |||||
Decreases of unrecognized tax benefits related to prior years | (59 | ) | (180 | ) | |||
Increases of unrecognized tax benefits related to current year | 197 | 138 | |||||
Reductions related to lapsing statute of limitations | (1 | ) | (2 | ) | |||
Ending balance at September 30 | $ | 1,353 | $ | 1,160 | |||
|
|||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 981 | $ | 1,024 | |||
Provision for uncovered legal matters | 19 | 2 | |||||
Accrual for VE territory covered litigation | 186 | 2 | |||||
Payments on legal matters | (204 | ) | (47 | ) | |||
Balance at September 30 | $ | 982 | $ | 981 | |||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 978 | $ | 1,023 | |||
Payments on U.S. covered litigation | — | (45 | ) | ||||
Balance at September 30 | $ | 978 | $ | 978 | |||
Fiscal 2017 | Fiscal 2016 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 2 | $ | — | |||
Accrual for VE territory covered litigation | 186 | 2 | |||||
Payments on VE territory covered litigation | (187 | ) | — | ||||
Balance at September 30 | $ | 1 | $ | 2 | |||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||