| Debt
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
• | 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”). |
Accounting Purchase Consideration | |||
(in millions) | |||
Cash payment | $ | 13,882 | |
Fair value of preferred stock(1) | 5,692 | ||
Total upfront consideration | $ | 19,574 | |
Fair value of deferred cash consideration(2) | 1,236 | ||
Total consideration before adjustments | $ | 20,810 | |
Less: Visa Europe Framework Agreement loss(3) | (1,856 | ) | |
Less: Treasury stock(4) | (170 | ) | |
Total accounting purchase consideration | $ | 18,784 | |
(1) | The fair value of preferred stock was determined based on its as-converted value of $6.1 billion on June 21, 2016, less a 6% discount for illiquidity as these shares are subject to limitations on transferability. The fair value was also adjusted to reflect $25 million of "right to recover for covered losses" related to VE territory covered losses prior to the Closing. See Note 20—Legal Matters. |
(2) | This amount reflects the fair value of deferred cash consideration of €1.0 billion, plus 4.0% compound annual interest, payable on the third anniversary of the Closing, discounted at a rate of 1.2%. At September 30, 2016, the deferred consideration of $1.2 billion reflects interest accretion recognized during the three months ended September 30, 2016, more than offset by the impact of changes in the euro to U.S. dollar exchange rate from the Closing. |
(3) | the loss upon consummation of the transaction resulting from the effective settlement of the Framework Agreement between Visa and Visa Europe. The Visa Europe Framework Agreement provided Visa Europe with a perpetual, exclusive right to operate the Visa business in the Visa Europe region in exchange for a license fee paid to Visa. Under the terms of the Framework Agreement, the license fee paid by Visa Europe has increased modestly since inception in 2007, while the value of the Visa Europe business has increased at a greater rate. Using an income approach, the Company assessed the contractual terms and conditions of the Framework Agreement as compared to current market conditions and the historical and expected financial performance of Visa Europe. Based on the analysis performed, the Company determined that the terms were not at fair value as determined under U.S. GAAP at the Closing. The present value of the expected differential between payments required by the Framework Agreement and those that would be required if the contract were at fair value under U.S. GAAP was calculated over the Framework Agreement's contractual perpetual term, resulting in a loss of $1.9 billion recognized within operating expense in the Company's consolidated statement of operations during the third quarter of fiscal 2016, and a reduction to the purchase accounting consideration; and |
(4) | the fair value of the Visa class C common stock held by Visa Europe as of the Closing. |
Preliminary Purchase Price Allocation | |||
(in millions) | |||
Current assets(1) | $ | 4,457 | |
Non-current assets(2) | 258 | ||
Current liabilities(3) | (2,731 | ) | |
Non-current liabilities(2) | (2,605 | ) | |
Tangible assets and liabilities | $ | (621 | ) |
Intangible assets — customer relationships and reacquired rights(2) | 16,137 | ||
Goodwill(4) | 3,268 | ||
Fair value of net assets acquired | $ | 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 $2.4 billion, which are primarily related to these indefinite-lived intangible assets, and are not expected to be realized in the foreseeable future. |
(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. |
Impact of Visa Europe acquisition on fiscal 2016 consolidated net income: | (in millions) | ||
Visa Europe net income included in consolidated net income | $ | 299 | |
Less approximately $65 million of revenue that would have been recorded by Visa Inc. under the Framework Agreement, net of tax | (41 | ) | |
Less acquisition-related expense recorded by Visa Inc., net of tax, upon: | |||
Effective settlement of the Framework Agreement | (1,184 | ) | |
Interest expense incurred on $16.0 billion debt, net of interest income earned | (243 | ) | |
Transaction costs incurred | (96 | ) | |
Add acquisition-related gains recorded by Visa Inc., net of tax, upon: | |||
Revaluation of Visa Europe put option | 255 | ||
Remeasurement of euro deposits | 91 | ||
Remeasurement of currency forward contracts | 47 | ||
Total impact of Visa Europe acquisition on consolidated net income | $ | (872 | ) |
Pro Forma Consolidated Results | |||||||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions, except per share data) | |||||||
Total operating revenues | $ | 16,090 | $ | 15,425 | |||
Net income | $ | 7,072 | $ | 5,210 | |||
Diluted earnings per share | $ | 2.93 | $ | 2.06 | |||
• | 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 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 in the twelve months ended September 30, 2016 and $110 million loss in the twelve months ended September 30, 2015 related to the revaluation of the Visa Europe put option(1); and |
• | the inclusion of non-recurring amounts on October 1, 2014, the date the acquisition is presumed to have occurred for purposes of presenting pro forma results, and a corresponding reduction of these amounts in the period originally recognized, as follows: |
◦ | $1.9 billion Visa Europe Framework Agreement loss related to the effective settlement of the Framework Agreement recognized in the twelve months ended September 30, 2016; |
◦ | $152 million of acquisition-related costs for the twelve months ended September 30, 2016; |
◦ | $145 million of foreign exchange gains related to euros held during the twelve months ended September 30, 2016; and |
◦ | $74 million of gains for the twelve months ended September 30, 2016 related to currency forward contracts entered into to mitigate a portion of the foreign currency exchange rate risk associated with the upfront cash consideration. |
(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, gains or losses associated with changes in the fair value of the Visa Europe put option liability are not included in pro forma net income for either period presented. |
|
|||
• | 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 20—Legal Matters. |
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,072 | $ | 1,498 | |||
Payments to opt-out merchants(1) | (45 | ) | (426 | ) | |||
Balance at September 30 | $ | 1,027 | $ | 1,072 | |||
(1) | These payments are associated with the interchange multidistrict litigation. See Note 20—Legal Matters. |
September 30, 2016 | |||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | ||||||
(in millions) | |||||||
U.K.&I preferred stock | $ | 2,862 | $ | 2,516 | |||
Europe preferred stock | 3,642 | 3,201 | |||||
Total | $ | 6,504 | $ | 5,717 | |||
Less: Right to recover for covered losses | (34 | ) | (34 | ) | |||
Total recovery for covered losses available | $ | 6,470 | $ | 5,683 | |||
(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 September 30, 2016; (b) the 13.952 class A common stock conversion rate applicable to both the U.K.&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. Figures in the table may not recalculate exactly due to rounding. Earnings per share is calculated based on unrounded numbers. |
|
|||
Fair Value Measurements at September 30 Using Inputs Considered as | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||||||||||
Money market funds | $ | 4,537 | $ | 3,051 | |||||||||||||||||||
U.S. government-sponsored debt securities | $ | 196 | $ | 280 | |||||||||||||||||||
Investment securities, trading: | |||||||||||||||||||||||
Equity securities | 71 | 66 | |||||||||||||||||||||
Investment securities, available-for-sale: | |||||||||||||||||||||||
U.S. government-sponsored debt securities | 4,699 | 2,615 | |||||||||||||||||||||
U.S. Treasury securities | 2,178 | 2,656 | |||||||||||||||||||||
Equity securities | 53 | 4 | |||||||||||||||||||||
Corporate debt securities | 249 | 533 | |||||||||||||||||||||
Auction rate securities | $ | — | $ | 7 | |||||||||||||||||||
Prepaid and other current assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 50 | 76 | |||||||||||||||||||||
Other Assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 6 | ||||||||||||||||||||||
Total | $ | 6,839 | $ | 5,777 | $ | 5,200 | $ | 3,504 | $ | — | $ | 7 | |||||||||||
Liabilities | |||||||||||||||||||||||
Accrued liabilities: | |||||||||||||||||||||||
Visa Europe put option | $ | — | $ | 255 | |||||||||||||||||||
Foreign exchange derivative instruments | $ | 116 | $ | 13 | |||||||||||||||||||
Other liabilities: | |||||||||||||||||||||||
Foreign exchange derivative instruments | $ | 20 | |||||||||||||||||||||
Total | $ | — | $ | — | $ | 136 | $ | 13 | $ | — | $ | 255 | |||||||||||
September 30, 2016 | |||||||
Carrying Amount | Estimated Fair Value | ||||||
(in millions) | |||||||
1.20% Senior Notes due December 2017 | $ | 1,746 | $ | 1,754 | |||
2.20% Senior Notes due December 2020 | 2,988 | 3,077 | |||||
2.80% Senior Notes due December 2022 | 2,238 | 2,359 | |||||
3.15% Senior Notes due December 2025 | 3,964 | 4,225 | |||||
4.15% Senior Notes due December 2035 | 1,485 | 1,698 | |||||
4.30% Senior Notes due December 2045 | 3,461 | 4,045 | |||||
$ | 15,882 | $ | 17,158 | ||||
September 30, 2016 | September 30, 2015 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized | Fair Value | Amortized Cost | Gross Unrealized | Fair Value | ||||||||||||||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
U.S. government-sponsored debt securities | $ | 4,693 | $ | 6 | $ | — | $ | 4,699 | $ | 2,612 | $ | 3 | $ | — | $ | 2,615 | |||||||||||||||
U.S. Treasury securities | 2,176 | 3 | — | 2,179 | 2,652 | 4 | — | 2,656 | |||||||||||||||||||||||
Equity securities | 7 | 46 | — | 53 | 4 | — | — | 4 | |||||||||||||||||||||||
Corporate debt securities | 248 | — | — | 248 | 533 | — | — | 533 | |||||||||||||||||||||||
Auction rate securities | — | — | — | — | 7 | — | — | 7 | |||||||||||||||||||||||
Total | $ | 7,124 | $ | 55 | $ | — | $ | 7,179 | $ | 5,808 | $ | 7 | $ | — | $ | 5,815 | |||||||||||||||
Less: current portion of available-for-sale investment securities | (3,248 | ) | (2,431 | ) | |||||||||||||||||||||||||||
Long-term available-for-sale investment securities | $ | 3,931 | $ | 3,384 | |||||||||||||||||||||||||||
Amortized Cost | Fair Value | ||||||
(in millions) | |||||||
September 30, 2016: | |||||||
Due within one year | $ | 3,193 | $ | 3,195 | |||
Due after 1 year through 5 years | 3,925 | 3,931 | |||||
Due after 5 years through 10 years | — | — | |||||
Due after 10 years | — | — | |||||
Total | $ | 7,118 | $ | 7,126 | |||
For the Years Ended September 30, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(in millions) | |||||||||||
Interest and dividend income on cash and investments | $ | 75 | $ | 31 | $ | 25 | |||||
Gain on other investments | 5 | 3 | 8 | ||||||||
Investment securities, trading: | |||||||||||
Unrealized gains (losses), net | 3 | (6 | ) | (2 | ) | ||||||
Realized gains, net | — | 2 | 6 | ||||||||
Investment securities, available-for-sale: | |||||||||||
Realized gains, net | 3 | 21 | 1 | ||||||||
Other-than-temporary impairment on investments | (4 | ) | (5 | ) | (3 | ) | |||||
Investment income | $ | 82 | $ | 46 | $ | 35 | |||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Prepaid operating expenses and maintenance | $ | 151 | $ | 137 | |||
Income tax receivable (See Note 19—Income Taxes) | 232 | 77 | |||||
Foreign exchange derivative instruments (See Note 12—Derivative Financial Instruments) | 50 | 76 | |||||
Other | 122 | 63 | |||||
Total | $ | 555 | $ | 353 | |||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Non-current income tax receivable (See Note 19—Income Taxes) | $ | 731 | $ | 627 | |||
Pension assets (See Note 10—Pension, Postretirement and Other Benefits) | 22 | 36 | |||||
Other investments (See Note 4—Fair Value Measurements and Investments) | 46 | 45 | |||||
Long-term prepaid operating expenses and other | 72 | 57 | |||||
Non-current deferred tax assets (See Note 19—Income Taxes)(1) | 22 | 13 | |||||
Total | $ | 893 | $ | 778 | |||
(1) | The Company elected to early adopt ASU 2015-17 on a retrospective basis effective October 1, 2015 and all deferred tax assets and liabilities are classified as non-current. Previously, current deferred tax assets had been presented separately and current deferred tax liabilities had been included in accrued liabilities on the consolidated balance sheets. See Note 1—Summary of Significant Accounting Policies and Note 19—Income Taxes. |
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Land | $ | 74 | $ | 71 | |||
Buildings and building improvements | 839 | 803 | |||||
Furniture, equipment and leasehold improvements | 1,382 | 1,267 | |||||
Construction-in-progress | 125 | 120 | |||||
Technology | 2,378 | 2,022 | |||||
Total property, equipment and technology | 4,798 | 4,283 | |||||
Accumulated depreciation and amortization | (2,648 | ) | (2,395 | ) | |||
Property, equipment and technology, net | $ | 2,150 | $ | 1,888 | |||
Fiscal: | 2017 | 2018 | 2019 | 2020 | 2021 and thereafter | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Estimated future amortization expense | $ | 274 | $ | 209 | $ | 161 | $ | 108 | $ | 84 | $ | 836 | ||||||||||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships | $ | 351 | $ | (220 | ) | $ | 131 | $ | 351 | $ | (196 | ) | $ | 155 | |||||||||
Trade names | 192 | (80 | ) | 112 | 192 | (67 | ) | 125 | |||||||||||||||
Reseller relationships | 95 | (70 | ) | 25 | 95 | (59 | ) | 36 | |||||||||||||||
Other | 18 | (9 | ) | 9 | 53 | (17 | ) | 36 | |||||||||||||||
Total finite-lived intangible assets | $ | 656 | $ | (379 | ) | $ | 277 | $ | 691 | $ | (339 | ) | $ | 352 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships and reacquired rights | $ | 22,873 | $ | — | $ | 22,873 | $ | 6,925 | $ | — | $ | 6,925 | |||||||||||
Visa trade name | 4,084 | — | 4,084 | 2,564 | — | 2,564 | |||||||||||||||||
Visa Europe franchise right | — | — | — | 1,520 | — | 1,520 | |||||||||||||||||
Total Indefinite-lived intangible assets | $ | 26,957 | $ | — | $ | 26,957 | $ | 11,009 | $ | — | $ | 11,009 | |||||||||||
Total intangible assets, net | $ | 27,613 | $ | (379 | ) | $ | 27,234 | $ | 11,700 | $ | (339 | ) | $ | 11,361 | |||||||||
Fiscal: | 2017 | 2018 | 2019 | 2020 | 2021 and thereafter | Total | ||||||||||||||
(in millions) | ||||||||||||||||||||
Estimated future amortization expense | $ | 46 | 40 | 40 | 40 | 111 | $ | 277 | ||||||||||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Accrued operating expenses(1) | $ | 347 | $ | 257 | |||
Visa Europe put option (See Note 2—Acquisition of Visa Europe)(2) | — | 255 | |||||
Accrued interest expenses(3) | 145 | — | |||||
Accrued income taxes (See Note 19—Income Taxes) | 153 | 75 | |||||
Other(5) | 483 | 262 | |||||
Total | $ | 1,128 | $ | 849 | |||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Accrued income taxes (See Note 19—Income Taxes)(4) | $ | 911 | $ | 752 | |||
Employee benefits | 137 | 77 | |||||
Other | 114 | 68 | |||||
Total | $ | 1,162 | $ | 897 | |||
(1) | Increase includes accrued operating expenses assumed from the Visa Europe acquisition. |
(2) | On June 21, 2016, the Company acquired 100% of the share capital of Visa Europe, effected by the Visa Europe board of directors' exercise of the amended Visa Europe put option. Therefore, the Visa Europe put option was contractually terminated as a result of the transaction. See Note 2—Acquisition of Visa Europe. |
(3) | Interest expenses accrued as at September 30, 2016 is related to the issuance of long-term debt in December 2015. See Note 9—Debt. |
(4) | The increase in non-current accrued income taxes is primarily related to the increase in liabilities for uncertain tax positions. |
(5) | Current year balance includes amounts assumed from the Visa Europe acquisition related to uncertainties around foreign non-income tax obligations. Prior year current deferred tax liabilities have been retroactively reclassed to non-current deferred tax liabilities on the consolidated balance sheets upon adoption of FASB issued ASU 2015-17. See Note 1—Summary of Significant Accounting Policies and Note 19—Income Taxes. |
|
|||
September 30, 2016 | ||||||||||||||
Principal Amount | Unamortized Discounts and Debt Issuance Costs | Carrying Amount | Effective Interest Rate | |||||||||||
(in millions, except percentages) | ||||||||||||||
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 | 2.30 | % | ||||||||
2.80% Senior Notes due December 2022 (the "2022 Notes") | 2,250 | (12 | ) | 2,238 | 2.89 | % | ||||||||
3.15% Senior Notes due December 2025 (the "2025 Notes") | 4,000 | (36 | ) | 3,964 | 3.26 | % | ||||||||
4.15% Senior Notes due December 2035 (the "2035 Notes") | 1,500 | (15 | ) | 1,485 | 4.23 | % | ||||||||
4.30% Senior Notes due December 2045 (the "2045 Notes") | 3,500 | (39 | ) | 3,461 | 4.37 | % | ||||||||
Total long-term debt | $ | 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 | ||
2017 Notes | December 14, 2017 | 5 bps | ||
2020 Notes | November 14, 2020 | 10 bps | ||
2022 Notes | October 14, 2022 | 12.5 bps | ||
2025 Notes | September 14, 2025 | 15 bps | ||
2035 Notes | June 14, 2035 | 20 bps | ||
2045 Notes | June 14, 2045 | 20 bps | ||
Fiscal Year | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | |||||||||||||||
(in millions) | $ | — | 1,750 | — | — | 3,000 | 11,250 | $ | 16,000 | |||||||||||||
• | 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, | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Benefit obligation—beginning of fiscal year | $ | 1,005 | $ | 983 | $ | 18 | $ | 20 | $ | — | |||||||||
Visa Europe acquisition | — | — | — | — | 381 | ||||||||||||||
Service cost | 13 | 47 | — | — | 1 | ||||||||||||||
Interest cost | 40 | 40 | 1 | 1 | 3 | ||||||||||||||
Actuarial loss (gain) | 86 | 40 | (2 | ) | — | 86 | |||||||||||||
Benefit payments | (64 | ) | (105 | ) | (3 | ) | (3 | ) | (1 | ) | |||||||||
Plan amendment | (8 | ) | — | — | — | — | |||||||||||||
Foreign currency exchange rate changes | — | — | — | — | 4 | ||||||||||||||
Benefit obligation—end of fiscal year | $ | 1,072 | $ | 1,005 | $ | 14 | $ | 18 | $ | 474 | |||||||||
Accumulated benefit obligation | $ | 1,072 | $ | 994 | NA | NA | $ | 474 | |||||||||||
Change in Plan Assets: | |||||||||||||||||||
Fair value of plan assets—beginning of fiscal year | $ | 1,022 | $ | 1,117 | $ | — | $ | — | $ | — | |||||||||
Visa Europe acquisition | — | — | — | — | 287 | ||||||||||||||
Actual return on plan assets | 118 | (6 | ) | — | — | 25 | |||||||||||||
Company contribution | 1 | 16 | 3 | 3 | 102 | ||||||||||||||
Benefit payments | (64 | ) | (105 | ) | (3 | ) | (3 | ) | (1 | ) | |||||||||
Foreign currency exchange rate changes | — | — | — | — | 2 | ||||||||||||||
Fair value of plan assets—end of fiscal year | $ | 1,077 | $ | 1,022 | $ | — | $ | — | $ | 415 | |||||||||
Funded status at end of fiscal year | $ | 5 | $ | 17 | $ | (14 | ) | $ | (18 | ) | $ | (59 | ) | ||||||
Recognized in Consolidated Balance Sheets: | |||||||||||||||||||
Non-current asset | $ | 22 | $ | 36 | $ | — | $ | — | $ | — | |||||||||
Current liability | (9 | ) | (9 | ) | (3 | ) | (3 | ) | (6 | ) | |||||||||
Non-current liability | (8 | ) | (10 | ) | (11 | ) | (15 | ) | (53 | ) | |||||||||
Funded status at end of fiscal year | $ | 5 | $ | 17 | $ | (14 | ) | $ | (18 | ) | $ | (59 | ) | ||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
September 30, | September 30, | September 30 | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Net actuarial loss (gain) | $ | 241 | $ | 232 | $ | (5 | ) | $ | (5 | ) | $ | 66 | |||||||
Prior service credit | — | (9 | ) | (2 | ) | (5 | ) | — | |||||||||||
Total | $ | 241 | $ | 223 | $ | (7 | ) | $ | (10 | ) | $ | 66 | |||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||
(in millions) | |||||||||||
Actuarial loss (gain) | $ | 15 | $ | (1 | ) | $ | 2 | ||||
Prior service credit | — | (2 | ) | — | |||||||
Total | $ | 15 | $ | (3 | ) | $ | 2 | ||||
U.S. Plans | Non-U.S. Plans | ||||||||||
September 30, | September 30, | ||||||||||
2016 | 2015 | 2016 | |||||||||
(in millions) | |||||||||||
Accumulated benefit obligation in excess of plan assets | |||||||||||
Accumulated benefit obligation—end of year | $ | (16 | ) | $ | (19 | ) | $ | (474 | ) | ||
Fair value of plan assets—end of year | $ | — | $ | — | $ | 415 | |||||
Projected benefit obligation in excess of plan assets | |||||||||||
Benefit obligation—end of year | $ | (16 | ) | $ | (19 | ) | $ | 474 | |||
Fair value of plan assets—end of year | $ | — | $ | — | $ | 415 | |||||
U.S. Plans | Non-U.S. Plans(1) | ||||||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||||||
Fiscal | |||||||||||||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | 2016 | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||
Service cost | $ | 13 | $ | 47 | $ | 46 | $ | — | $ | — | $ | — | $ | 1 | |||||||||||||
Interest cost | 40 | 40 | 42 | 1 | 1 | 1 | 3 | ||||||||||||||||||||
Expected return on assets | (69 | ) | (72 | ) | (68 | ) | — | — | — | (4 | ) | ||||||||||||||||
Amortization of: | |||||||||||||||||||||||||||
Prior service credit | (1 | ) | (7 | ) | (8 | ) | (3 | ) | (3 | ) | (3 | ) | — | ||||||||||||||
Actuarial loss (gain) | 7 | 1 | 1 | (2 | ) | (2 | ) | (1 | ) | — | |||||||||||||||||
Net benefit cost | $ | (10 | ) | $ | 9 | $ | 13 | $ | (4 | ) | $ | (4 | ) | $ | (3 | ) | $ | — | |||||||||
Curtailment gain | (8 | ) | — | (3 | ) | — | — | — | — | ||||||||||||||||||
Settlement loss | 13 | 7 | 3 | — | — | — | — | ||||||||||||||||||||
Total net periodic benefit cost | $ | (5 | ) | $ | 16 | $ | 13 | $ | (4 | ) | $ | (4 | ) | $ | (3 | ) | $ | — | |||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Current year actuarial loss (gain) | $ | 30 | $ | 119 | $ | (2 | ) | $ | — | $ | 66 | ||||||||
Amortization of actuarial (loss) gain | (20 | ) | (8 | ) | 2 | 2 | — | ||||||||||||
Current year prior service credit | — | — | — | — | — | ||||||||||||||
Amortization of prior service credit | 9 | 7 | 3 | 3 | — | ||||||||||||||
Total recognized in other comprehensive income | $ | 19 | $ | 118 | $ | 3 | $ | 5 | $ | 66 | |||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | 14 | $ | 134 | $ | (1 | ) | $ | 1 | $ | 66 | ||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
Fiscal | |||||||||||
2016 | 2015 | 2014 | 2016 | ||||||||
Discount rate for benefit obligation:(1) | |||||||||||
Pension | 3.62 | % | 4.33 | % | 4.27 | % | 2.40 | % | |||
Postretirement | 1.91 | % | 2.43 | % | 2.59 | % | NA | ||||
Discount rate for net periodic benefit cost: | |||||||||||
Pension | 4.33 | % | 4.27 | % | 4.81 | % | 3.10 | % | |||
Postretirement | 2.43 | % | 2.59 | % | 2.76 | % | NA | ||||
Expected long-term rate of return on plan assets(2) | 7.00 | % | 7.00 | % | 7.00 | % | 3.92 | % | |||
Rate of increase in compensation levels for:(3) | |||||||||||
Benefit obligation | NA | 4.00 | % | 4.00 | % | 3.20 | % | ||||
Net periodic benefit cost | NA | 4.00 | % | 4.50 | % | 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 to the U.S. plans in fiscal 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 | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Cash equivalents | $ | 39 | $ | 11 | $ | 39 | $ | 11 | |||||||||||||||||||||||
Corporate debt securities | $ | 185 | $ | 169 | 185 | 169 | |||||||||||||||||||||||||
U.S. government-sponsored debt securities | 30 | 66 | 30 | 66 | |||||||||||||||||||||||||||
U.S. Treasury securities | 100 | 74 | 100 | 74 | |||||||||||||||||||||||||||
Asset-backed securities | $ | 51 | $ | 31 | 51 | 31 | |||||||||||||||||||||||||
Equity securities | 672 | 671 | 672 | 671 | |||||||||||||||||||||||||||
Total | $ | 811 | $ | 756 | $ | 215 | $ | 235 | $ | 51 | $ | 31 | $ | 1,077 | $ | 1,022 | |||||||||||||||
Non-U.S. Plans | |||||||||||||||
Fair Value Measurements at September 30, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in millions) | |||||||||||||||
Cash equivalents | $ | 105 | $ | 105 | |||||||||||
Corporate debt securities | $ | 39 | 39 | ||||||||||||
U.K. Treasury securities | 52 | 52 | |||||||||||||
Asset-backed securities | $ | 29 | 29 | ||||||||||||
Equity securities | 116 | 116 | |||||||||||||
Multi-asset securities (1) | 74 | 74 | |||||||||||||
Total | $ | 273 | $ | 113 | $ | 29 | $ | 415 | |||||||
(1) | Multi-asset securities represents 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) | ||||||||||
2016 | $ | 1 | $ | 3 | $ | 102 | |||||
2015 | $ | 16 | $ | 3 | $ | — | |||||
Expected employer contributions | |||||||||||
2017 | $ | 9 | $ | 3 | $ | 6 | |||||
Expected benefit payments | |||||||||||
2017 | $ | 165 | $ | 3 | $ | 4 | |||||
2018 | $ | 88 | $ | 3 | $ | 4 | |||||
2019 | $ | 85 | $ | 2 | $ | 5 | |||||
2020 | $ | 84 | $ | 2 | $ | 5 | |||||
2021 | $ | 81 | $ | 2 | $ | 5 | |||||
2022-2026 | $ | 350 | $ | 2 | $ | 27 | |||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Cash equivalents | $ | 1,295 | $ | 1,023 | |||
Pledged securities at market value | 170 | 154 | |||||
Letters of credit | 1,311 | 1,178 | |||||
Guarantees | 1,418 | 971 | |||||
Total | $ | 4,194 | $ | 3,326 | |||
September 30, 2016 | |||
(in millions) | |||
Cash equivalents(1) | $ | 294 | |
Pledged securities at market value | — | ||
Letters of credit | 144 | ||
Guarantees | 375 | ||
Total | $ | 813 | |
(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, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
United States | $ | 1,827 | $ | 1,806 | |||
International | 323 | 82 | |||||
Total | $ | 2,150 | $ | 1,888 | |||
|
|||
(in millions, except conversion rate) | 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) | 1,871 | — | 1,871 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 17 | 4.0000 | 67 | |||||
Total | 2,422 | |||||||
(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, 2016. The Company repurchased an additional 1 million shares at the end of September, which did not settle until October 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) | 2016 (1) | 2015 | |||||||
Shares repurchased in the open market(2) | 91 | 44 | |||||||
Average repurchase price per share(3) | $ | 77.05 | $ | 65.98 | |||||
Total cost | $ | 6,987 | $ | 2,910 | |||||
(1) | Shares repurchased in the open market reflect repurchases settled on or before September 30, 2016. The Company repurchased an additional 1 million shares for $120 million at the end of September, which did not settle until October 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. |
|
|||
2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||
Operating leases | $ | 126 | $ | 103 | $ | 82 | $ | 61 | $ | 57 | $ | 190 | $ | 619 | |||||||||||||
Marketing and sponsorships | 126 | 128 | 120 | 110 | 38 | 33 | 555 | ||||||||||||||||||||
Total | $ | 252 | $ | 231 | $ | 202 | $ | 171 | $ | 95 | $ | 223 | $ | 1,174 | |||||||||||||
(in millions) | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | ||||||||||||||||||||
Client incentives | $ | 4,211 | $ | 3,752 | $ | 3,211 | $ | 2,628 | $ | 2,245 | $ | 4,617 | $ | 20,664 | |||||||||||||
|
|||
|
|||
2016 | 2015 | 2014 | |||||||||
(in millions) | |||||||||||
U.S. | $ | 5,839 | $ | 7,214 | $ | 6,140 | |||||
Non-U.S. | 2,173 | 1,781 | 1,584 | ||||||||
Total income before taxes | $ | 8,012 | $ | 8,995 | $ | 7,724 | |||||
2016 | 2015 | 2014 | |||||||||
(in millions) | |||||||||||
Current: | |||||||||||
U.S. federal | $ | 2,250 | $ | 1,991 | $ | 2,353 | |||||
State and local | 181 | 168 | 237 | ||||||||
Non-U.S. | 368 | 300 | 274 | ||||||||
Total current taxes | 2,799 | 2,459 | 2,864 | ||||||||
Deferred: | |||||||||||
U.S. federal | (508 | ) | 181 | (576 | ) | ||||||
State and local | (63 | ) | 1 | (31 | ) | ||||||
Non-U.S. | (207 | ) | 26 | 29 | |||||||
Total deferred taxes | (778 | ) | 208 | (578 | ) | ||||||
Total income tax provision | $ | 2,021 | $ | 2,667 | $ | 2,286 | |||||
2016 | 2015 | ||||||
(in millions) | |||||||
Deferred Tax Assets: | |||||||
Accrued compensation and benefits | $ | 277 | $ | 141 | |||
Comprehensive (income) loss | 106 | 51 | |||||
Accrued litigation obligation | 373 | 391 | |||||
Client incentives | 266 | 191 | |||||
Net operating loss carryforwards | 32 | 50 | |||||
Federal benefit of state taxes | 195 | 203 | |||||
Federal benefit of foreign taxes | 1,214 | — | |||||
Other | 280 | 185 | |||||
Valuation allowance | (31 | ) | (40 | ) | |||
Deferred tax assets | 2,712 | 1,172 | |||||
Deferred Tax Liabilities: | |||||||
Property, equipment and technology, net | (278 | ) | (315 | ) | |||
Intangible assets | (7,013 | ) | (3,964 | ) | |||
Foreign taxes | (106 | ) | (153 | ) | |||
Other | (101 | ) | — | ||||
Deferred tax liabilities | (7,498 | ) | (4,432 | ) | |||
Net deferred tax liabilities | $ | (4,786 | ) | $ | (3,260 | ) | |
For the Years Ended September 30, | ||||||||||||||||||||
2016 | 2015 | 2014 | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||
(in millions, except percentages) | ||||||||||||||||||||
U.S. federal income tax at statutory rate | $ | 2,804 | 35 | % | $ | 3,148 | 35 | % | $ | 2,704 | 35 | % | ||||||||
State income taxes, net of federal benefit | 135 | 2 | % | 194 | 2 | % | 129 | 2 | % | |||||||||||
Non-U.S. tax effect, net of federal benefit | (553 | ) | (7 | )% | (327 | ) | (4 | )% | (278 | ) | (4 | )% | ||||||||
Prior years U.S. domestic production activities deduction | — | — | % | — | — | % | (191 | ) | (2 | )% | ||||||||||
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 | (188 | ) | (3 | )% | (109 | ) | (1 | )% | (78 | ) | (1 | )% | ||||||||
Income tax provision | $ | 2,021 | 25 | % | $ | 2,667 | 30 | % | $ | 2,286 | 30 | % | ||||||||
• | the effect of one-time items related to the Visa Europe acquisition, 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; |
• | an$88 million one-time tax benefit due to the remeasurement of deferred tax liabilities as a result of the reduction in the U.K. 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. |
• | a $264 million tax benefit recognized in fiscal 2014 related to a deduction for U.S. domestic production activities, of which $191 million was a one-time tax benefit related to prior fiscal years. |
2016 | 2015 | ||||||
(in millions) | |||||||
Beginning balance at October 1 | $ | 1,051 | $ | 1,303 | |||
Increases of unrecognized tax benefits related to prior years | 153 | 44 | |||||
Decreases of unrecognized tax benefits related to prior years | (180 | ) | (413 | ) | |||
Increases of unrecognized tax benefits related to current year | 138 | 120 | |||||
Reductions related to lapsing statute of limitations | (2 | ) | (3 | ) | |||
Ending balance at September 30 | $ | 1,160 | $ | 1,051 | |||
|
|||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,024 | $ | 1,456 | |||
Provision for uncovered legal matters | 2 | 14 | |||||
Accrual for VE territory covered litigation | 2 | — | |||||
Payments on legal matters | (47 | ) | (446 | ) | |||
Balance at September 30 | $ | 981 | $ | 1,024 | |||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,023 | $ | 1,449 | |||
Payments on U.S. covered litigation | (45 | ) | (426 | ) | |||
Balance at September 30 | $ | 978 | $ | 1,023 | |||
Fiscal 2016 | |||
(in millions) | |||
Balance at October 1 | $ | — | |
Accrual for VE territory covered litigation | 2 | ||
Balance at September 30 | $ | 2 | |
|
|||
|
|||
Accounting Purchase Consideration | |||
(in millions) | |||
Cash payment | $ | 13,882 | |
Fair value of preferred stock(1) | 5,692 | ||
Total upfront consideration | $ | 19,574 | |
Fair value of deferred cash consideration(2) | 1,236 | ||
Total consideration before adjustments | $ | 20,810 | |
Less: Visa Europe Framework Agreement loss(3) | (1,856 | ) | |
Less: Treasury stock(4) | (170 | ) | |
Total accounting purchase consideration | $ | 18,784 | |
(1) | The fair value of preferred stock was determined based on its as-converted value of $6.1 billion on June 21, 2016, less a 6% discount for illiquidity as these shares are subject to limitations on transferability. The fair value was also adjusted to reflect $25 million of "right to recover for covered losses" related to VE territory covered losses prior to the Closing. See Note 20—Legal Matters. |
(2) | This amount reflects the fair value of deferred cash consideration of €1.0 billion, plus 4.0% compound annual interest, payable on the third anniversary of the Closing, discounted at a rate of 1.2%. At September 30, 2016, the deferred consideration of $1.2 billion reflects interest accretion recognized during the three months ended September 30, 2016, more than offset by the impact of changes in the euro to U.S. dollar exchange rate from the Closing. |
(3) | the loss upon consummation of the transaction resulting from the effective settlement of the Framework Agreement between Visa and Visa Europe. The Visa Europe Framework Agreement provided Visa Europe with a perpetual, exclusive right to operate the Visa business in the Visa Europe region in exchange for a license fee paid to Visa. Under the terms of the Framework Agreement, the license fee paid by Visa Europe has increased modestly since inception in 2007, while the value of the Visa Europe business has increased at a greater rate. Using an income approach, the Company assessed the contractual terms and conditions of the Framework Agreement as compared to current market conditions and the historical and expected financial performance of Visa Europe. Based on the analysis performed, the Company determined that the terms were not at fair value as determined under U.S. GAAP at the Closing. The present value of the expected differential between payments required by the Framework Agreement and those that would be required if the contract were at fair value under U.S. GAAP was calculated over the Framework Agreement's contractual perpetual term, resulting in a loss of $1.9 billion recognized within operating expense in the Company's consolidated statement of operations during the third quarter of fiscal 2016, and a reduction to the purchase accounting consideration; and |
(4) | the fair value of the Visa class C common stock held by Visa Europe as of the Closing. |
Preliminary Purchase Price Allocation | |||
(in millions) | |||
Current assets(1) | $ | 4,457 | |
Non-current assets(2) | 258 | ||
Current liabilities(3) | (2,731 | ) | |
Non-current liabilities(2) | (2,605 | ) | |
Tangible assets and liabilities | $ | (621 | ) |
Intangible assets — customer relationships and reacquired rights(2) | 16,137 | ||
Goodwill(4) | 3,268 | ||
Fair value of net assets acquired | $ | 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 $2.4 billion, which are primarily related to these indefinite-lived intangible assets, and are not expected to be realized in the foreseeable future. |
(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. |
Impact of Visa Europe acquisition on fiscal 2016 consolidated net income: | (in millions) | ||
Visa Europe net income included in consolidated net income | $ | 299 | |
Less approximately $65 million of revenue that would have been recorded by Visa Inc. under the Framework Agreement, net of tax | (41 | ) | |
Less acquisition-related expense recorded by Visa Inc., net of tax, upon: | |||
Effective settlement of the Framework Agreement | (1,184 | ) | |
Interest expense incurred on $16.0 billion debt, net of interest income earned | (243 | ) | |
Transaction costs incurred | (96 | ) | |
Add acquisition-related gains recorded by Visa Inc., net of tax, upon: | |||
Revaluation of Visa Europe put option | 255 | ||
Remeasurement of euro deposits | 91 | ||
Remeasurement of currency forward contracts | 47 | ||
Total impact of Visa Europe acquisition on consolidated net income | $ | (872 | ) |
Pro Forma Consolidated Results | |||||||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions, except per share data) | |||||||
Total operating revenues | $ | 16,090 | $ | 15,425 | |||
Net income | $ | 7,072 | $ | 5,210 | |||
Diluted earnings per share | $ | 2.93 | $ | 2.06 | |||
|
|||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,072 | $ | 1,498 | |||
Payments to opt-out merchants(1) | (45 | ) | (426 | ) | |||
Balance at September 30 | $ | 1,027 | $ | 1,072 | |||
(1) | These payments are associated with the interchange multidistrict litigation. See Note 20—Legal Matters. |
|
|||
Fair Value Measurements at September 30 Using Inputs Considered as | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||||||||||
Money market funds | $ | 4,537 | $ | 3,051 | |||||||||||||||||||
U.S. government-sponsored debt securities | $ | 196 | $ | 280 | |||||||||||||||||||
Investment securities, trading: | |||||||||||||||||||||||
Equity securities | 71 | 66 | |||||||||||||||||||||
Investment securities, available-for-sale: | |||||||||||||||||||||||
U.S. government-sponsored debt securities | 4,699 | 2,615 | |||||||||||||||||||||
U.S. Treasury securities | 2,178 | 2,656 | |||||||||||||||||||||
Equity securities | 53 | 4 | |||||||||||||||||||||
Corporate debt securities | 249 | 533 | |||||||||||||||||||||
Auction rate securities | $ | — | $ | 7 | |||||||||||||||||||
Prepaid and other current assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 50 | 76 | |||||||||||||||||||||
Other Assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 6 | ||||||||||||||||||||||
Total | $ | 6,839 | $ | 5,777 | $ | 5,200 | $ | 3,504 | $ | — | $ | 7 | |||||||||||
Liabilities | |||||||||||||||||||||||
Accrued liabilities: | |||||||||||||||||||||||
Visa Europe put option | $ | — | $ | 255 | |||||||||||||||||||
Foreign exchange derivative instruments | $ | 116 | $ | 13 | |||||||||||||||||||
Other liabilities: | |||||||||||||||||||||||
Foreign exchange derivative instruments | $ | 20 | |||||||||||||||||||||
Total | $ | — | $ | — | $ | 136 | $ | 13 | $ | — | $ | 255 | |||||||||||
September 30, 2016 | |||||||
Carrying Amount | Estimated Fair Value | ||||||
(in millions) | |||||||
1.20% Senior Notes due December 2017 | $ | 1,746 | $ | 1,754 | |||
2.20% Senior Notes due December 2020 | 2,988 | 3,077 | |||||
2.80% Senior Notes due December 2022 | 2,238 | 2,359 | |||||
3.15% Senior Notes due December 2025 | 3,964 | 4,225 | |||||
4.15% Senior Notes due December 2035 | 1,485 | 1,698 | |||||
4.30% Senior Notes due December 2045 | 3,461 | 4,045 | |||||
$ | 15,882 | $ | 17,158 | ||||
September 30, 2016 | September 30, 2015 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized | Fair Value | Amortized Cost | Gross Unrealized | Fair Value | ||||||||||||||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
U.S. government-sponsored debt securities | $ | 4,693 | $ | 6 | $ | — | $ | 4,699 | $ | 2,612 | $ | 3 | $ | — | $ | 2,615 | |||||||||||||||
U.S. Treasury securities | 2,176 | 3 | — | 2,179 | 2,652 | 4 | — | 2,656 | |||||||||||||||||||||||
Equity securities | 7 | 46 | — | 53 | 4 | — | — | 4 | |||||||||||||||||||||||
Corporate debt securities | 248 | — | — | 248 | 533 | — | — | 533 | |||||||||||||||||||||||
Auction rate securities | — | — | — | — | 7 | — | — | 7 | |||||||||||||||||||||||
Total | $ | 7,124 | $ | 55 | $ | — | $ | 7,179 | $ | 5,808 | $ | 7 | $ | — | $ | 5,815 | |||||||||||||||
Less: current portion of available-for-sale investment securities | (3,248 | ) | (2,431 | ) | |||||||||||||||||||||||||||
Long-term available-for-sale investment securities | $ | 3,931 | $ | 3,384 | |||||||||||||||||||||||||||
Amortized Cost | Fair Value | ||||||
(in millions) | |||||||
September 30, 2016: | |||||||
Due within one year | $ | 3,193 | $ | 3,195 | |||
Due after 1 year through 5 years | 3,925 | 3,931 | |||||
Due after 5 years through 10 years | — | — | |||||
Due after 10 years | — | — | |||||
Total | $ | 7,118 | $ | 7,126 | |||
For the Years Ended September 30, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(in millions) | |||||||||||
Interest and dividend income on cash and investments | $ | 75 | $ | 31 | $ | 25 | |||||
Gain on other investments | 5 | 3 | 8 | ||||||||
Investment securities, trading: | |||||||||||
Unrealized gains (losses), net | 3 | (6 | ) | (2 | ) | ||||||
Realized gains, net | — | 2 | 6 | ||||||||
Investment securities, available-for-sale: | |||||||||||
Realized gains, net | 3 | 21 | 1 | ||||||||
Other-than-temporary impairment on investments | (4 | ) | (5 | ) | (3 | ) | |||||
Investment income | $ | 82 | $ | 46 | $ | 35 | |||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Prepaid operating expenses and maintenance | $ | 151 | $ | 137 | |||
Income tax receivable (See Note 19—Income Taxes) | 232 | 77 | |||||
Foreign exchange derivative instruments (See Note 12—Derivative Financial Instruments) | 50 | 76 | |||||
Other | 122 | 63 | |||||
Total | $ | 555 | $ | 353 | |||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Non-current income tax receivable (See Note 19—Income Taxes) | $ | 731 | $ | 627 | |||
Pension assets (See Note 10—Pension, Postretirement and Other Benefits) | 22 | 36 | |||||
Other investments (See Note 4—Fair Value Measurements and Investments) | 46 | 45 | |||||
Long-term prepaid operating expenses and other | 72 | 57 | |||||
Non-current deferred tax assets (See Note 19—Income Taxes)(1) | 22 | 13 | |||||
Total | $ | 893 | $ | 778 | |||
(1) | The Company elected to early adopt ASU 2015-17 on a retrospective basis effective October 1, 2015 and all deferred tax assets and liabilities are classified as non-current. Previously, current deferred tax assets had been presented separately and current deferred tax liabilities had been included in accrued liabilities on the consolidated balance sheets. See Note 1—Summary of Significant Accounting Policies and Note 19—Income Taxes. |
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Land | $ | 74 | $ | 71 | |||
Buildings and building improvements | 839 | 803 | |||||
Furniture, equipment and leasehold improvements | 1,382 | 1,267 | |||||
Construction-in-progress | 125 | 120 | |||||
Technology | 2,378 | 2,022 | |||||
Total property, equipment and technology | 4,798 | 4,283 | |||||
Accumulated depreciation and amortization | (2,648 | ) | (2,395 | ) | |||
Property, equipment and technology, net | $ | 2,150 | $ | 1,888 | |||
Fiscal: | 2017 | 2018 | 2019 | 2020 | 2021 and thereafter | Total | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Estimated future amortization expense | $ | 274 | $ | 209 | $ | 161 | $ | 108 | $ | 84 | $ | 836 | ||||||||||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||||||||||||||||||
Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships | $ | 351 | $ | (220 | ) | $ | 131 | $ | 351 | $ | (196 | ) | $ | 155 | |||||||||
Trade names | 192 | (80 | ) | 112 | 192 | (67 | ) | 125 | |||||||||||||||
Reseller relationships | 95 | (70 | ) | 25 | 95 | (59 | ) | 36 | |||||||||||||||
Other | 18 | (9 | ) | 9 | 53 | (17 | ) | 36 | |||||||||||||||
Total finite-lived intangible assets | $ | 656 | $ | (379 | ) | $ | 277 | $ | 691 | $ | (339 | ) | $ | 352 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||
Customer relationships and reacquired rights | $ | 22,873 | $ | — | $ | 22,873 | $ | 6,925 | $ | — | $ | 6,925 | |||||||||||
Visa trade name | 4,084 | — | 4,084 | 2,564 | — | 2,564 | |||||||||||||||||
Visa Europe franchise right | — | — | — | 1,520 | — | 1,520 | |||||||||||||||||
Total Indefinite-lived intangible assets | $ | 26,957 | $ | — | $ | 26,957 | $ | 11,009 | $ | — | $ | 11,009 | |||||||||||
Total intangible assets, net | $ | 27,613 | $ | (379 | ) | $ | 27,234 | $ | 11,700 | $ | (339 | ) | $ | 11,361 | |||||||||
Fiscal: | 2017 | 2018 | 2019 | 2020 | 2021 and thereafter | Total | ||||||||||||||
(in millions) | ||||||||||||||||||||
Estimated future amortization expense | $ | 46 | 40 | 40 | 40 | 111 | $ | 277 | ||||||||||||
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Accrued operating expenses(1) | $ | 347 | $ | 257 | |||
Visa Europe put option (See Note 2—Acquisition of Visa Europe)(2) | — | 255 | |||||
Accrued interest expenses(3) | 145 | — | |||||
Accrued income taxes (See Note 19—Income Taxes) | 153 | 75 | |||||
Other(5) | 483 | 262 | |||||
Total | $ | 1,128 | $ | 849 | |||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Accrued income taxes (See Note 19—Income Taxes)(4) | $ | 911 | $ | 752 | |||
Employee benefits | 137 | 77 | |||||
Other | 114 | 68 | |||||
Total | $ | 1,162 | $ | 897 | |||
(1) | Increase includes accrued operating expenses assumed from the Visa Europe acquisition. |
(2) | On June 21, 2016, the Company acquired 100% of the share capital of Visa Europe, effected by the Visa Europe board of directors' exercise of the amended Visa Europe put option. Therefore, the Visa Europe put option was contractually terminated as a result of the transaction. See Note 2—Acquisition of Visa Europe. |
(3) | Interest expenses accrued as at September 30, 2016 is related to the issuance of long-term debt in December 2015. See Note 9—Debt. |
(4) | The increase in non-current accrued income taxes is primarily related to the increase in liabilities for uncertain tax positions. |
(5) |
|
|||
September 30, 2016 | ||||||||||||||
Principal Amount | Unamortized Discounts and Debt Issuance Costs | Carrying Amount | Effective Interest Rate | |||||||||||
(in millions, except percentages) | ||||||||||||||
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 | 2.30 | % | ||||||||
2.80% Senior Notes due December 2022 (the "2022 Notes") | 2,250 | (12 | ) | 2,238 | 2.89 | % | ||||||||
3.15% Senior Notes due December 2025 (the "2025 Notes") | 4,000 | (36 | ) | 3,964 | 3.26 | % | ||||||||
4.15% Senior Notes due December 2035 (the "2035 Notes") | 1,500 | (15 | ) | 1,485 | 4.23 | % | ||||||||
4.30% Senior Notes due December 2045 (the "2045 Notes") | 3,500 | (39 | ) | 3,461 | 4.37 | % | ||||||||
Total long-term debt | $ | 16,000 | $ | (118 | ) | $ | 15,882 | |||||||
Series | Maturity/Par Call Date | Spread | ||
2017 Notes | December 14, 2017 | 5 bps | ||
2020 Notes | November 14, 2020 | 10 bps | ||
2022 Notes | October 14, 2022 | 12.5 bps | ||
2025 Notes | September 14, 2025 | 15 bps | ||
2035 Notes | June 14, 2035 | 20 bps | ||
2045 Notes | June 14, 2045 | 20 bps | ||
Fiscal Year | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | |||||||||||||||
(in millions) | $ | — | 1,750 | — | — | 3,000 | 11,250 | $ | 16,000 | |||||||||||||
|
|||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
September 30, | September 30, | September 30, | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Benefit obligation—beginning of fiscal year | $ | 1,005 | $ | 983 | $ | 18 | $ | 20 | $ | — | |||||||||
Visa Europe acquisition | — | — | — | — | 381 | ||||||||||||||
Service cost | 13 | 47 | — | — | 1 | ||||||||||||||
Interest cost | 40 | 40 | 1 | 1 | 3 | ||||||||||||||
Actuarial loss (gain) | 86 | 40 | (2 | ) | — | 86 | |||||||||||||
Benefit payments | (64 | ) | (105 | ) | (3 | ) | (3 | ) | (1 | ) | |||||||||
Plan amendment | (8 | ) | — | — | — | — | |||||||||||||
Foreign currency exchange rate changes | — | — | — | — | 4 | ||||||||||||||
Benefit obligation—end of fiscal year | $ | 1,072 | $ | 1,005 | $ | 14 | $ | 18 | $ | 474 | |||||||||
Accumulated benefit obligation | $ | 1,072 | $ | 994 | NA | NA | $ | 474 | |||||||||||
Change in Plan Assets: | |||||||||||||||||||
Fair value of plan assets—beginning of fiscal year | $ | 1,022 | $ | 1,117 | $ | — | $ | — | $ | — | |||||||||
Visa Europe acquisition | — | — | — | — | 287 | ||||||||||||||
Actual return on plan assets | 118 | (6 | ) | — | — | 25 | |||||||||||||
Company contribution | 1 | 16 | 3 | 3 | 102 | ||||||||||||||
Benefit payments | (64 | ) | (105 | ) | (3 | ) | (3 | ) | (1 | ) | |||||||||
Foreign currency exchange rate changes | — | — | — | — | 2 | ||||||||||||||
Fair value of plan assets—end of fiscal year | $ | 1,077 | $ | 1,022 | $ | — | $ | — | $ | 415 | |||||||||
Funded status at end of fiscal year | $ | 5 | $ | 17 | $ | (14 | ) | $ | (18 | ) | $ | (59 | ) | ||||||
Recognized in Consolidated Balance Sheets: | |||||||||||||||||||
Non-current asset | $ | 22 | $ | 36 | $ | — | $ | — | $ | — | |||||||||
Current liability | (9 | ) | (9 | ) | (3 | ) | (3 | ) | (6 | ) | |||||||||
Non-current liability | (8 | ) | (10 | ) | (11 | ) | (15 | ) | (53 | ) | |||||||||
Funded status at end of fiscal year | $ | 5 | $ | 17 | $ | (14 | ) | $ | (18 | ) | $ | (59 | ) | ||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
September 30, | September 30, | September 30 | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Net actuarial loss (gain) | $ | 241 | $ | 232 | $ | (5 | ) | $ | (5 | ) | $ | 66 | |||||||
Prior service credit | — | (9 | ) | (2 | ) | (5 | ) | — | |||||||||||
Total | $ | 241 | $ | 223 | $ | (7 | ) | $ | (10 | ) | $ | 66 | |||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||
(in millions) | |||||||||||
Actuarial loss (gain) | $ | 15 | $ | (1 | ) | $ | 2 | ||||
Prior service credit | — | (2 | ) | — | |||||||
Total | $ | 15 | $ | (3 | ) | $ | 2 | ||||
U.S. Plans | Non-U.S. Plans | ||||||||||
September 30, | September 30, | ||||||||||
2016 | 2015 | 2016 | |||||||||
(in millions) | |||||||||||
Accumulated benefit obligation in excess of plan assets | |||||||||||
Accumulated benefit obligation—end of year | $ | (16 | ) | $ | (19 | ) | $ | (474 | ) | ||
Fair value of plan assets—end of year | $ | — | $ | — | $ | 415 | |||||
Projected benefit obligation in excess of plan assets | |||||||||||
Benefit obligation—end of year | $ | (16 | ) | $ | (19 | ) | $ | 474 | |||
Fair value of plan assets—end of year | $ | — | $ | — | $ | 415 | |||||
U.S. Plans | Non-U.S. Plans(1) | ||||||||||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||||||||||
Fiscal | |||||||||||||||||||||||||||
2016 | 2015 | 2014 | 2016 | 2015 | 2014 | 2016 | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||
Service cost | $ | 13 | $ | 47 | $ | 46 | $ | — | $ | — | $ | — | $ | 1 | |||||||||||||
Interest cost | 40 | 40 | 42 | 1 | 1 | 1 | 3 | ||||||||||||||||||||
Expected return on assets | (69 | ) | (72 | ) | (68 | ) | — | — | — | (4 | ) | ||||||||||||||||
Amortization of: | |||||||||||||||||||||||||||
Prior service credit | (1 | ) | (7 | ) | (8 | ) | (3 | ) | (3 | ) | (3 | ) | — | ||||||||||||||
Actuarial loss (gain) | 7 | 1 | 1 | (2 | ) | (2 | ) | (1 | ) | — | |||||||||||||||||
Net benefit cost | $ | (10 | ) | $ | 9 | $ | 13 | $ | (4 | ) | $ | (4 | ) | $ | (3 | ) | $ | — | |||||||||
Curtailment gain | (8 | ) | — | (3 | ) | — | — | — | — | ||||||||||||||||||
Settlement loss | 13 | 7 | 3 | — | — | — | — | ||||||||||||||||||||
Total net periodic benefit cost | $ | (5 | ) | $ | 16 | $ | 13 | $ | (4 | ) | $ | (4 | ) | $ | (3 | ) | $ | — | |||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||||
Pension Benefits | Other Postretirement Benefits | Pension Benefits | |||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | |||||||||||||||
(in millions) | |||||||||||||||||||
Current year actuarial loss (gain) | $ | 30 | $ | 119 | $ | (2 | ) | $ | — | $ | 66 | ||||||||
Amortization of actuarial (loss) gain | (20 | ) | (8 | ) | 2 | 2 | — | ||||||||||||
Current year prior service credit | — | — | — | — | — | ||||||||||||||
Amortization of prior service credit | 9 | 7 | 3 | 3 | — | ||||||||||||||
Total recognized in other comprehensive income | $ | 19 | $ | 118 | $ | 3 | $ | 5 | $ | 66 | |||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | 14 | $ | 134 | $ | (1 | ) | $ | 1 | $ | 66 | ||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
Fiscal | |||||||||||
2016 | 2015 | 2014 | 2016 | ||||||||
Discount rate for benefit obligation:(1) | |||||||||||
Pension | 3.62 | % | 4.33 | % | 4.27 | % | 2.40 | % | |||
Postretirement | 1.91 | % | 2.43 | % | 2.59 | % | NA | ||||
Discount rate for net periodic benefit cost: | |||||||||||
Pension | 4.33 | % | 4.27 | % | 4.81 | % | 3.10 | % | |||
Postretirement | 2.43 | % | 2.59 | % | 2.76 | % | NA | ||||
Expected long-term rate of return on plan assets(2) | 7.00 | % | 7.00 | % | 7.00 | % | 3.92 | % | |||
Rate of increase in compensation levels for:(3) | |||||||||||
Benefit obligation | NA | 4.00 | % | 4.00 | % | 3.20 | % | ||||
Net periodic benefit cost | NA | 4.00 | % | 4.50 | % | 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 to the U.S. plans in fiscal 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) | ||||||||||
2016 | $ | 1 | $ | 3 | $ | 102 | |||||
2015 | $ | 16 | $ | 3 | $ | — | |||||
Expected employer contributions | |||||||||||
2017 | $ | 9 | $ | 3 | $ | 6 | |||||
Expected benefit payments | |||||||||||
2017 | $ | 165 | $ | 3 | $ | 4 | |||||
2018 | $ | 88 | $ | 3 | $ | 4 | |||||
2019 | $ | 85 | $ | 2 | $ | 5 | |||||
2020 | $ | 84 | $ | 2 | $ | 5 | |||||
2021 | $ | 81 | $ | 2 | $ | 5 | |||||
2022-2026 | $ | 350 | $ | 2 | $ | 27 | |||||
U.S. Plans | |||||||||||||||||||||||||||||||
Fair Value Measurements at September 30, | |||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Cash equivalents | $ | 39 | $ | 11 | $ | 39 | $ | 11 | |||||||||||||||||||||||
Corporate debt securities | $ | 185 | $ | 169 | 185 | 169 | |||||||||||||||||||||||||
U.S. government-sponsored debt securities | 30 | 66 | 30 | 66 | |||||||||||||||||||||||||||
U.S. Treasury securities | 100 | 74 | 100 | 74 | |||||||||||||||||||||||||||
Asset-backed securities | $ | 51 | $ | 31 | 51 | 31 | |||||||||||||||||||||||||
Equity securities | 672 | 671 | 672 | 671 | |||||||||||||||||||||||||||
Total | $ | 811 | $ | 756 | $ | 215 | $ | 235 | $ | 51 | $ | 31 | $ | 1,077 | $ | 1,022 | |||||||||||||||
Non-U.S. Plans | |||||||||||||||
Fair Value Measurements at September 30, 2016 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in millions) | |||||||||||||||
Cash equivalents | $ | 105 | $ | 105 | |||||||||||
Corporate debt securities | $ | 39 | 39 | ||||||||||||
U.K. Treasury securities | 52 | 52 | |||||||||||||
Asset-backed securities | $ | 29 | 29 | ||||||||||||
Equity securities | 116 | 116 | |||||||||||||
Multi-asset securities (1) | 74 | 74 | |||||||||||||
Total | $ | 273 | $ | 113 | $ | 29 | $ | 415 | |||||||
(1) | Multi-asset securities represents pension plan assets that are invested in funds comprised of broad ranges of assets. |
|
|||
September 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Cash equivalents | $ | 1,295 | $ | 1,023 | |||
Pledged securities at market value | 170 | 154 | |||||
Letters of credit | 1,311 | 1,178 | |||||
Guarantees | 1,418 | 971 | |||||
Total | $ | 4,194 | $ | 3,326 | |||
September 30, 2016 | |||
(in millions) | |||
Cash equivalents(1) | $ | 294 | |
Pledged securities at market value | — | ||
Letters of credit | 144 | ||
Guarantees | 375 | ||
Total | $ | 813 | |
(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, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
United States | $ | 1,827 | $ | 1,806 | |||
International | 323 | 82 | |||||
Total | $ | 2,150 | $ | 1,888 | |||
|
|||
(in millions, except conversion rate) | 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) | 1,871 | — | 1,871 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 17 | 4.0000 | 67 | |||||
Total | 2,422 | |||||||
(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, 2016. The Company repurchased an additional 1 million shares at the end of September, which did not settle until October 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) | 2016 (1) | 2015 | |||||||
Shares repurchased in the open market(2) | 91 | 44 | |||||||
Average repurchase price per share(3) | $ | 77.05 | $ | 65.98 | |||||
Total cost | $ | 6,987 | $ | 2,910 | |||||
(1) | Shares repurchased in the open market reflect repurchases settled on or before September 30, 2016. The Company repurchased an additional 1 million shares for $120 million at the end of September, which did not settle until October 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. |
|
|||
2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||
Operating leases | $ | 126 | $ | 103 | $ | 82 | $ | 61 | $ | 57 | $ | 190 | $ | 619 | |||||||||||||
Marketing and sponsorships | 126 | 128 | 120 | 110 | 38 | 33 | 555 | ||||||||||||||||||||
Total | $ | 252 | $ | 231 | $ | 202 | $ | 171 | $ | 95 | $ | 223 | $ | 1,174 | |||||||||||||
(in millions) | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | ||||||||||||||||||||
Client incentives | $ | 4,211 | $ | 3,752 | $ | 3,211 | $ | 2,628 | $ | 2,245 | $ | 4,617 | $ | 20,664 | |||||||||||||
|
|||
2016 | 2015 | 2014 | |||||||||
(in millions) | |||||||||||
U.S. | $ | 5,839 | $ | 7,214 | $ | 6,140 | |||||
Non-U.S. | 2,173 | 1,781 | 1,584 | ||||||||
Total income before taxes | $ | 8,012 | $ | 8,995 | $ | 7,724 | |||||
2016 | 2015 | 2014 | |||||||||
(in millions) | |||||||||||
Current: | |||||||||||
U.S. federal | $ | 2,250 | $ | 1,991 | $ | 2,353 | |||||
State and local | 181 | 168 | 237 | ||||||||
Non-U.S. | 368 | 300 | 274 | ||||||||
Total current taxes | 2,799 | 2,459 | 2,864 | ||||||||
Deferred: | |||||||||||
U.S. federal | (508 | ) | 181 | (576 | ) | ||||||
State and local | (63 | ) | 1 | (31 | ) | ||||||
Non-U.S. | (207 | ) | 26 | 29 | |||||||
Total deferred taxes | (778 | ) | 208 | (578 | ) | ||||||
Total income tax provision | $ | 2,021 | $ | 2,667 | $ | 2,286 | |||||
2016 | 2015 | ||||||
(in millions) | |||||||
Deferred Tax Assets: | |||||||
Accrued compensation and benefits | $ | 277 | $ | 141 | |||
Comprehensive (income) loss | 106 | 51 | |||||
Accrued litigation obligation | 373 | 391 | |||||
Client incentives | 266 | 191 | |||||
Net operating loss carryforwards | 32 | 50 | |||||
Federal benefit of state taxes | 195 | 203 | |||||
Federal benefit of foreign taxes | 1,214 | — | |||||
Other | 280 | 185 | |||||
Valuation allowance | (31 | ) | (40 | ) | |||
Deferred tax assets | 2,712 | 1,172 | |||||
Deferred Tax Liabilities: | |||||||
Property, equipment and technology, net | (278 | ) | (315 | ) | |||
Intangible assets | (7,013 | ) | (3,964 | ) | |||
Foreign taxes | (106 | ) | (153 | ) | |||
Other | (101 | ) | — | ||||
Deferred tax liabilities | (7,498 | ) | (4,432 | ) | |||
Net deferred tax liabilities | $ | (4,786 | ) | $ | (3,260 | ) | |
For the Years Ended September 30, | ||||||||||||||||||||
2016 | 2015 | 2014 | ||||||||||||||||||
Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||
(in millions, except percentages) | ||||||||||||||||||||
U.S. federal income tax at statutory rate | $ | 2,804 | 35 | % | $ | 3,148 | 35 | % | $ | 2,704 | 35 | % | ||||||||
State income taxes, net of federal benefit | 135 | 2 | % | 194 | 2 | % | 129 | 2 | % | |||||||||||
Non-U.S. tax effect, net of federal benefit | (553 | ) | (7 | )% | (327 | ) | (4 | )% | (278 | ) | (4 | )% | ||||||||
Prior years U.S. domestic production activities deduction | — | — | % | — | — | % | (191 | ) | (2 | )% | ||||||||||
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 | (188 | ) | (3 | )% | (109 | ) | (1 | )% | (78 | ) | (1 | )% | ||||||||
Income tax provision | $ | 2,021 | 25 | % | $ | 2,667 | 30 | % | $ | 2,286 | 30 | % | ||||||||
2016 | 2015 | ||||||
(in millions) | |||||||
Beginning balance at October 1 | $ | 1,051 | $ | 1,303 | |||
Increases of unrecognized tax benefits related to prior years | 153 | 44 | |||||
Decreases of unrecognized tax benefits related to prior years | (180 | ) | (413 | ) | |||
Increases of unrecognized tax benefits related to current year | 138 | 120 | |||||
Reductions related to lapsing statute of limitations | (2 | ) | (3 | ) | |||
Ending balance at September 30 | $ | 1,160 | $ | 1,051 | |||
|
|||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,024 | $ | 1,456 | |||
Provision for uncovered legal matters | 2 | 14 | |||||
Accrual for VE territory covered litigation | 2 | — | |||||
Payments on legal matters | (47 | ) | (446 | ) | |||
Balance at September 30 | $ | 981 | $ | 1,024 | |||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,023 | $ | 1,449 | |||
Payments on U.S. covered litigation | (45 | ) | (426 | ) | |||
Balance at September 30 | $ | 978 | $ | 1,023 | |||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||