| Debt
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||
|
|||
• | paid up-front cash consideration of €12.2 billion ($13.9 billion); |
• | issued preferred stock of the Company convertible upon certain conditions into approximately 79 million shares of class A common stock of the Company, as described below, equivalent to a value of €5.3 billion ($6.1 billion) at the closing stock price of $77.33 on June 21, 2016; and |
• | agreed to pay an additional €1.0 billion, plus 4% compound annual interest, on the third anniversary of the Closing. |
• | series A convertible participating preferred stock, par value $0.0001 per share, which is generally designed to be economically equivalent to the Company’s class A common stock (the “class A equivalent preferred stock”); |
• | series B convertible participating preferred stock, par value $0.0001 per share (the “U.K.&I preferred stock”); and |
• | series C convertible participating preferred stock, par value $0.0001 per share (the “Europe preferred stock”). |
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 13—Legal Matters. |
(2) | This amount reflects the fair value of deferred cash consideration of €1.0 billion, plus 4% compound annual interest, payable on the third anniversary of the Closing, discounted at a rate of 1.2%. |
(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 European Union 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 unaudited 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) | $ | 4,452 | |
Non-current assets(2) | 258 | ||
Current liabilities(3) | (2,745 | ) | |
Non-current liabilities(2) | (2,599 | ) | |
Tangible assets and liabilities | $ | (634 | ) |
Intangible assets — customer relationships and reacquired rights(2) | 16,137 | ||
Goodwill(4) | 3,281 | ||
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 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. |
Unaudited Pro Forma Consolidated Results | |||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(in millions, except per share data) | |||||||||||||||
Net operating revenues | $ | 3,930 | $ | 3,955 | $ | 11,829 | $ | 11,493 | |||||||
Net income | $ | 1,686 | $ | 1,851 | $ | 5,141 | $ | 3,916 | |||||||
Diluted earnings per share | $ | 0.68 | $ | 0.73 | $ | 2.07 | $ | 1.54 | |||||||
• | 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 nine months ended June 30, 2016 and $110 million loss in the three months ended June 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 three months ended June 30, 2016; |
◦ | $152 million of acquisition-related costs for the three and nine months ended June 30, 2016; |
◦ | $145 million of foreign exchange gains related to euros held during the three months ended June 30, 2016; and |
◦ | $42 million of losses and $74 million of gains for the three and nine months ended June 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, the Company did not include any gains associated with a write-down in the fair value of the Visa Europe put option liability in the unaudited pro forma net income for the nine months ended June 30, 2015. |
|
|||
June 30, 2016 | |||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | ||||||
(in millions) | |||||||
U.K.&I preferred stock | $ | 2,567 | $ | 2,516 | |||
Europe preferred stock | 3,267 | 3,201 | |||||
Total | $ | 5,834 | $ | 5,717 | |||
Less: Right to recover for covered losses | (25 | ) | (25 | ) | |||
Total recovery for covered losses available | $ | 5,809 | $ | 5,692 | |||
(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 June 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 June 30, 2016; and (c) $74.17, Visa's class A common stock closing stock price as of June 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 Using Inputs Considered as | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||||||||||
June 30, 2016 | September 30, 2015 | June 30, 2016 | September 30, 2015 | June 30, 2016 | September 30, 2015 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||||||||||
Money market funds | $ | 4,712 | $ | 3,051 | |||||||||||||||||||
U.S. government-sponsored debt securities | $ | 80 | $ | 280 | |||||||||||||||||||
Investment securities, trading: | |||||||||||||||||||||||
Equity securities | 69 | 66 | |||||||||||||||||||||
Investment securities, available-for-sale: | |||||||||||||||||||||||
U.S. Treasury securities | 2,407 | 2,656 | |||||||||||||||||||||
U.S. government-sponsored debt securities | 3,836 | 2,615 | |||||||||||||||||||||
Equity securities | 41 | 4 | |||||||||||||||||||||
Corporate debt securities | 273 | 533 | |||||||||||||||||||||
Auction rate securities | $ | — | $ | 7 | |||||||||||||||||||
Prepaid and other current assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 163 | 76 | |||||||||||||||||||||
Other assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 5 | — | |||||||||||||||||||||
Total | $ | 7,229 | $ | 5,777 | $ | 4,357 | $ | 3,504 | $ | — | $ | 7 | |||||||||||
Liabilities | |||||||||||||||||||||||
Accrued liabilities: | |||||||||||||||||||||||
Visa Europe put option | $ | — | $ | 255 | |||||||||||||||||||
Foreign exchange derivative instruments | $ | 258 | $ | 13 | |||||||||||||||||||
Other liabilities: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 17 | — | |||||||||||||||||||||
Total | $ | — | $ | — | $ | 275 | $ | 13 | $ | — | $ | 255 | |||||||||||
June 30, 2016 | |||||||
Carrying Amount | Estimated Fair Value | ||||||
(in millions) | |||||||
1.20% Senior Notes due December 2017 | $ | 1,746 | $ | 1,761 | |||
2.20% Senior Notes due December 2020 | 2,987 | 3,093 | |||||
2.80% Senior Notes due December 2022 | 2,237 | 2,375 | |||||
3.15% Senior Notes due December 2025 | 3,963 | 4,276 | |||||
4.15% Senior Notes due December 2035 | 1,485 | 1,696 | |||||
4.30% Senior Notes due December 2045 | 3,461 | 4,052 | |||||
$ | 15,879 | $ | 17,253 | ||||
|
|||
June 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 | (13 | ) | 2,987 | 2.30 | % | ||||||||
2.80% Senior Notes due December 2022 (the "2022 Notes") | 2,250 | (13 | ) | 2,237 | 2.89 | % | ||||||||
3.15% Senior Notes due December 2025 (the "2025 Notes") | 4,000 | (37 | ) | 3,963 | 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 | $ | (121 | ) | $ | 15,879 | |||||||
• | 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 | 2016 | 2017 | 2018 | 2019 | 2020 | Thereafter | Total | ||||||||||||||||||||
(in millions) | $ | — | $ | — | $ | 1,750 | $ | — | $ | — | $ | 14,250 | $ | 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 of 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. |
|
|||
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Service cost | $ | — | $ | 12 | $ | 13 | $ | 35 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Interest cost | 9 | 10 | 30 | 30 | — | — | — | — | |||||||||||||||||||||||
Expected return on assets | (17 | ) | (18 | ) | (52 | ) | (54 | ) | — | — | — | — | |||||||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service credit | — | (2 | ) | (1 | ) | (5 | ) | — | — | (2 | ) | (2 | ) | ||||||||||||||||||
Actuarial loss (gain) | 2 | — | 6 | — | (1 | ) | (1 | ) | (1 | ) | (1 | ) | |||||||||||||||||||
Curtailment gain | — | — | (8 | ) | — | — | — | — | — | ||||||||||||||||||||||
Settlement loss | — | 1 | — | 5 | — | — | — | — | |||||||||||||||||||||||
Total net periodic benefit cost | $ | (6 | ) | $ | 3 | $ | (12 | ) | $ | 11 | $ | (1 | ) | $ | (1 | ) | $ | (3 | ) | $ | (3 | ) | |||||||||
|
|||
June 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Cash equivalents | $ | 1,266 | $ | 1,023 | |||
Pledged securities at market value | 159 | 154 | |||||
Letters of credit | 1,275 | 1,178 | |||||
Guarantees | 1,365 | 971 | |||||
Total | $ | 4,065 | $ | 3,326 | |||
June 30, 2016 | |||
(in millions) | |||
Cash equivalents (1) | $ | 233 | |
Pledged securities at market value | — | ||
Letters of credit | 164 | ||
Guarantees | 326 | ||
Total | $ | 723 | |
(1) | Cash collateral held by Visa Europe is not included on the Company's unaudited 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. |
|
|||
Three Months Ended March 31, 2016 | Three Months Ended June 30, 2016 | Nine Months Ended June 30, 2016 | |||||||||
(in millions) | |||||||||||
Gains (losses) on currency forward contracts — Visa Europe acquisition | $ | 116 | $ | (42 | ) | $ | 74 | ||||
|
|||
(in millions, except conversion rates) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock(1) | |||||
U.K.&I preferred stock | 2 | 13.9520 | 35 | |||||
Europe preferred stock | 3 | 13.9520 | 44 | |||||
Class A common stock (2) | 1,891 | — | 1,891 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 17 | 4.0000 | 67 | |||||
Total | 2,442 | |||||||
(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 June 30, 2016. The Company repurchased an additional 2 million shares at the end of June, which did not settle until July 2016. |
(3) | The class B to class A common stock conversion rate is presented on a rounded basis. Conversion calculations for dividend payments are based on a conversion rate rounded to the tenth decimal. |
(in millions, except per share data) | Three Months Ended June 30, 2016 | Nine Months Ended June 30, 2016 | |||||
Shares repurchased in the open market (2) | 20 | 70 | |||||
Average repurchase price per share (3) | $ | 77.74 | $ | 76.11 | |||
Total cost | $ | 1,536 | $ | 5,300 | |||
(1) | Shares repurchased in the open market reflect repurchases settled on or before June 30, 2016. The Company repurchased an additional 2 million shares for $150 million at the end of June, which did not settle until July 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. |
|
|||
• | a $693 million tax benefit related to a one-time $1.9 billion loss due to the effective settlement of the Framework Agreement between Visa and Visa Europe; |
• | the non-taxable $255 million revaluation of the Visa Europe put option recorded in the quarter ended December 31, 2015; and |
• | the absence of a one-time $239 million tax benefit resulting from the resolution of uncertain tax positions with taxing authorities in the quarter ended June 30, 2015. |
|
|||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,024 | $ | 1,456 | |||
Provision for legal matters | 1 | 3 | |||||
Payments on legal matters | (47 | ) | (362 | ) | |||
Balance at June 30 | $ | 978 | $ | 1,097 | |||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,023 | $ | 1,449 | |||
Payments on covered litigation | (45 | ) | (355 | ) | |||
Balance at June 30 | $ | 978 | $ | 1,094 | |||
|
|||
|
|||
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 13—Legal Matters. |
(2) | This amount reflects the fair value of deferred cash consideration of €1.0 billion, plus 4% compound annual interest, payable on the third anniversary of the Closing, discounted at a rate of 1.2%. |
(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 European Union 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 unaudited 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) | $ | 4,452 | |
Non-current assets(2) | 258 | ||
Current liabilities(3) | (2,745 | ) | |
Non-current liabilities(2) | (2,599 | ) | |
Tangible assets and liabilities | $ | (634 | ) |
Intangible assets — customer relationships and reacquired rights(2) | 16,137 | ||
Goodwill(4) | 3,281 | ||
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 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. |
Unaudited Pro Forma Consolidated Results | |||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
(in millions, except per share data) | |||||||||||||||
Net operating revenues | $ | 3,930 | $ | 3,955 | $ | 11,829 | $ | 11,493 | |||||||
Net income | $ | 1,686 | $ | 1,851 | $ | 5,141 | $ | 3,916 | |||||||
Diluted earnings per share | $ | 0.68 | $ | 0.73 | $ | 2.07 | $ | 1.54 | |||||||
|
|||
June 30, 2016 | |||||||
As-Converted Value of Preferred Stock(2) | Book Value of Preferred Stock | ||||||
(in millions) | |||||||
U.K.&I preferred stock | $ | 2,567 | $ | 2,516 | |||
Europe preferred stock | 3,267 | 3,201 | |||||
Total | $ | 5,834 | $ | 5,717 | |||
Less: Right to recover for covered losses | (25 | ) | (25 | ) | |||
Total recovery for covered losses available | $ | 5,809 | $ | 5,692 | |||
(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 June 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 June 30, 2016; and (c) $74.17, Visa's class A common stock closing stock price as of June 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 Using Inputs Considered as | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||||||||||
June 30, 2016 | September 30, 2015 | June 30, 2016 | September 30, 2015 | June 30, 2016 | September 30, 2015 | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash equivalents and restricted cash: | |||||||||||||||||||||||
Money market funds | $ | 4,712 | $ | 3,051 | |||||||||||||||||||
U.S. government-sponsored debt securities | $ | 80 | $ | 280 | |||||||||||||||||||
Investment securities, trading: | |||||||||||||||||||||||
Equity securities | 69 | 66 | |||||||||||||||||||||
Investment securities, available-for-sale: | |||||||||||||||||||||||
U.S. Treasury securities | 2,407 | 2,656 | |||||||||||||||||||||
U.S. government-sponsored debt securities | 3,836 | 2,615 | |||||||||||||||||||||
Equity securities | 41 | 4 | |||||||||||||||||||||
Corporate debt securities | 273 | 533 | |||||||||||||||||||||
Auction rate securities | $ | — | $ | 7 | |||||||||||||||||||
Prepaid and other current assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 163 | 76 | |||||||||||||||||||||
Other assets: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 5 | — | |||||||||||||||||||||
Total | $ | 7,229 | $ | 5,777 | $ | 4,357 | $ | 3,504 | $ | — | $ | 7 | |||||||||||
Liabilities | |||||||||||||||||||||||
Accrued liabilities: | |||||||||||||||||||||||
Visa Europe put option | $ | — | $ | 255 | |||||||||||||||||||
Foreign exchange derivative instruments | $ | 258 | $ | 13 | |||||||||||||||||||
Other liabilities: | |||||||||||||||||||||||
Foreign exchange derivative instruments | 17 | — | |||||||||||||||||||||
Total | $ | — | $ | — | $ | 275 | $ | 13 | $ | — | $ | 255 | |||||||||||
June 30, 2016 | |||||||
Carrying Amount | Estimated Fair Value | ||||||
(in millions) | |||||||
1.20% Senior Notes due December 2017 | $ | 1,746 | $ | 1,761 | |||
2.20% Senior Notes due December 2020 | 2,987 | 3,093 | |||||
2.80% Senior Notes due December 2022 | 2,237 | 2,375 | |||||
3.15% Senior Notes due December 2025 | 3,963 | 4,276 | |||||
4.15% Senior Notes due December 2035 | 1,485 | 1,696 | |||||
4.30% Senior Notes due December 2045 | 3,461 | 4,052 | |||||
$ | 15,879 | $ | 17,253 | ||||
|
|||
June 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 | (13 | ) | 2,987 | 2.30 | % | ||||||||
2.80% Senior Notes due December 2022 (the "2022 Notes") | 2,250 | (13 | ) | 2,237 | 2.89 | % | ||||||||
3.15% Senior Notes due December 2025 (the "2025 Notes") | 4,000 | (37 | ) | 3,963 | 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 | $ | (121 | ) | $ | 15,879 | |||||||
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 | 2016 | 2017 | 2018 | 2019 | 2020 | Thereafter | Total | ||||||||||||||||||||
(in millions) | $ | — | $ | — | $ | 1,750 | $ | — | $ | — | $ | 14,250 | $ | 16,000 | |||||||||||||
|
|||
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
Service cost | $ | — | $ | 12 | $ | 13 | $ | 35 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Interest cost | 9 | 10 | 30 | 30 | — | — | — | — | |||||||||||||||||||||||
Expected return on assets | (17 | ) | (18 | ) | (52 | ) | (54 | ) | — | — | — | — | |||||||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service credit | — | (2 | ) | (1 | ) | (5 | ) | — | — | (2 | ) | (2 | ) | ||||||||||||||||||
Actuarial loss (gain) | 2 | — | 6 | — | (1 | ) | (1 | ) | (1 | ) | (1 | ) | |||||||||||||||||||
Curtailment gain | — | — | (8 | ) | — | — | — | — | — | ||||||||||||||||||||||
Settlement loss | — | 1 | — | 5 | — | — | — | — | |||||||||||||||||||||||
Total net periodic benefit cost | $ | (6 | ) | $ | 3 | $ | (12 | ) | $ | 11 | $ | (1 | ) | $ | (1 | ) | $ | (3 | ) | $ | (3 | ) | |||||||||
|
|||
June 30, 2016 | September 30, 2015 | ||||||
(in millions) | |||||||
Cash equivalents | $ | 1,266 | $ | 1,023 | |||
Pledged securities at market value | 159 | 154 | |||||
Letters of credit | 1,275 | 1,178 | |||||
Guarantees | 1,365 | 971 | |||||
Total | $ | 4,065 | $ | 3,326 | |||
June 30, 2016 | |||
(in millions) | |||
Cash equivalents (1) | $ | 233 | |
Pledged securities at market value | — | ||
Letters of credit | 164 | ||
Guarantees | 326 | ||
Total | $ | 723 | |
(1) | Cash collateral held by Visa Europe is not included on the Company's unaudited 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. |
|
|||
Three Months Ended March 31, 2016 | Three Months Ended June 30, 2016 | Nine Months Ended June 30, 2016 | |||||||||
(in millions) | |||||||||||
Gains (losses) on currency forward contracts — Visa Europe acquisition | $ | 116 | $ | (42 | ) | $ | 74 | ||||
|
|||
(in millions, except conversion rates) | Shares Outstanding | Conversion Rate Into Class A Common Stock | As-converted Class A Common Stock(1) | |||||
U.K.&I preferred stock | 2 | 13.9520 | 35 | |||||
Europe preferred stock | 3 | 13.9520 | 44 | |||||
Class A common stock (2) | 1,891 | — | 1,891 | |||||
Class B common stock | 245 | 1.6483 | (3) | 405 | ||||
Class C common stock | 17 | 4.0000 | 67 | |||||
Total | 2,442 | |||||||
(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 June 30, 2016. The Company repurchased an additional 2 million shares at the end of June, which did not settle until July 2016. |
(3) | The class B to class A common stock conversion rate is presented on a rounded basis. Conversion calculations for dividend payments are based on a conversion rate rounded to the tenth decimal. |
(in millions, except per share data) | Three Months Ended June 30, 2016 | Nine Months Ended June 30, 2016 | |||||
Shares repurchased in the open market (2) | 20 | 70 | |||||
Average repurchase price per share (3) | $ | 77.74 | $ | 76.11 | |||
Total cost | $ | 1,536 | $ | 5,300 | |||
(1) | Shares repurchased in the open market reflect repurchases settled on or before June 30, 2016. The Company repurchased an additional 2 million shares for $150 million at the end of June, which did not settle until July 2016. |
(2) | All shares repurchased in the open market have been retired and constitute authorized but unissued shares. |
(3) | Figures in the table may not recalculate exactly due to rounding. Average repurchase price per share is calculated based on unrounded numbers. |
|
|||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,024 | $ | 1,456 | |||
Provision for legal matters | 1 | 3 | |||||
Payments on legal matters | (47 | ) | (362 | ) | |||
Balance at June 30 | $ | 978 | $ | 1,097 | |||
Fiscal 2016 | Fiscal 2015 | ||||||
(in millions) | |||||||
Balance at October 1 | $ | 1,023 | $ | 1,449 | |||
Payments on covered litigation | (45 | ) | (355 | ) | |||
Balance at June 30 | $ | 978 | $ | 1,094 | |||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||