| | |
Page
|
| |||
Prospectus supplement | | | | | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-v | | | |
| | | | S-1 | | | |
| | | | S-9 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-36 | | | |
| | | | S-42 | | | |
| | | | S-50 | | | |
| | | | S-50 | | |
Series of notes
|
| |
Par call date
|
|
20 notes
|
| | ||
20 notes
|
| |
( months prior to the
maturity date of such notes) |
|
20 notes
|
| |
( months prior to the
maturity date of such notes) |
|
| | |
Six months ended
|
| |
Year ended
|
| ||||||||||||||||||||||||||||||||||||
Statement of operations data: |
| |
April 2,
2021 |
| |
March 27,
2020 |
| |
October 2,
2020 |
| |
September 27,
2019 |
| |
September 28,
2018 |
| |
September 29,
2017 |
| |
September 30,
2016 |
| |||||||||||||||||||||
| | |
(in millions except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Net revenue
|
| | | $ | 2,681.1 | | | | | $ | 1,662.2 | | | | | $ | 3,355.7 | | | | | $ | 3,376.8 | | | | | $ | 3,868.0 | | | | | $ | 3,651.4 | | | | | $ | 3,289.0 | | |
GAAP gross profit
|
| | | $ | 1,340.1 | | | | | $ | 819.9 | | | | | $ | 1,612.9 | | | | | $ | 1,603.8 | | | | | $ | 1,950.7 | | | | | $ | 1,841.8 | | | | | $ | 1,665.2 | | |
Non-GAAP gross profit
|
| | | $ | 1,365.9 | | | | | $ | 833.2 | | | | | $ | 1,684.3 | | | | | $ | 1,708.9 | | | | | $ | 1,974.7 | | | | | $ | 1,855.4 | | | | | $ | 1,677.9 | | |
GAAP operating
income |
| | | $ | 945.4 | | | | | $ | 476.8 | | | | | $ | 891.8 | | | | | $ | 952.0 | | | | | $ | 1,319.3 | | | | | $ | 1,253.8 | | | | | $ | 1,118.7 | | |
Non-GAAP operating income
|
| | | $ | 1,062.1 | | | | | $ | 564.1 | | | | | $ | 1,129.4 | | | | | $ | 1,165.8 | | | | | $ | 1,449.5 | | | | | $ | 1,379.1 | | | | | $ | 1,244.7 | | |
Net income
|
| | | $ | 834.3 | | | | | $ | 438.1 | | | | | $ | 814.8 | | | | | $ | 853.6 | | | | | $ | 918.4 | | | | | $ | 1,010.2 | | | | | $ | 995.2 | | |
Non-GAAP EBITDA
|
| | | $ | 1,225.5 | | | | | $ | 729.0 | | | | | $ | 1,457.2 | | | | | $ | 1,493.7 | | | | | $ | 1,728.0 | | | | | $ | 1,606.3 | | | | | $ | 1,459.1 | | |
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 5.05 | | | | | $ | 2.58 | | | | | $ | 4.84 | | | | | $ | 4.92 | | | | | $ | 5.06 | | | | | $ | 5.48 | | | | | $ | 5.27 | | |
Diluted
|
| | | $ | 5.00 | | | | | $ | 2.56 | | | | | $ | 4.80 | | | | | $ | 4.89 | | | | | $ | 5.01 | | | | | $ | 5.41 | | | | | $ | 5.18 | | |
Cash dividends declared per share
|
| | | $ | 1.00 | | | | | $ | 0.88 | | | | | $ | 1.82 | | | | | $ | 1.58 | | | | | $ | 1.34 | | | | | $ | 1.16 | | | | | $ | 1.06 | | |
| | |
As of
|
| |||||||||||||||||||||||||||||||||||||||
Balance sheet data:
|
| |
April 2,
2021 |
| |
March 27,
2020 |
| |
October 2,
2020 |
| |
September 27,
2019 |
| |
September 28,
2018 |
| |
September 29,
2017 |
| |
September 30,
2016 |
| |||||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||
Working capital
|
| | | $ | 2,266.3 | | | | | $ | 1,858.6 | | | | | $ | 1,869.2 | | | | | $ | 1,860.6 | | | | | $ | 1,872.5 | | | | | $ | 2,245.8 | | | | | $ | 1,791.9 | | |
Property, plant, equipment, net
|
| | | $ | 1,396.6 | | | | | $ | 1,207.9 | | | | | $ | 1,249.5 | | | | | $ | 1,205.6 | | | | | $ | 1,140.9 | | | | | $ | 882.3 | | | | | $ | 806.3 | | |
Total assets
|
| | | $ | 5,734.4 | | | | | $ | 4,981.9 | | | | | $ | 5,106.7 | | | | | $ | 4,839.6 | | | | | $ | 4,828.9 | | | | | $ | 4,573.6 | | | | | $ | 3,855.4 | | |
Stockholder’s equity
|
| | | $ | 4,712.3 | | | | | $ | 4,142.8 | | | | | $ | 4,164.2 | | | | | $ | 4,122.3 | | | | | $ | 4,097.0 | | | | | $ | 4,065.7 | | | | | $ | 3,541.4 | | |
| | |
Six months ended
|
| |
Year ended
|
| ||||||||||||||||||||||||||||||||||||
| | |
April 2,
2021 |
| |
March 27,
2020 |
| |
October 2,
2020 |
| |
September 27,
2019 |
| |
September 28,
2018 |
| |
September 29,
2017 |
| |
September 30,
2016 |
| |||||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||
GAAP gross profit
|
| | | $ | 1,340.1 | | | | | $ | 819.9 | | | | | $ | 1,612.9 | | | | | $ | 1,603.8 | | | | | $ | 1,950.7 | | | | | $ | 1,841.8 | | | | | $ | 1,665.2 | | |
Share-based compensation
expense |
| | | | 19.1 | | | | | | 11.4 | | | | | | 23.2 | | | | | | 13.0 | | | | | | 14.4 | | | | | | 13.6 | | | | | | 11.3 | | |
Acquisition-related expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1.9 | | | | | | 4.5 | | | | | | — | | | | | | 1.4 | | |
Amortization of acquisition-
related intangibles |
| | | | 6.7 | | | | | | 11.8 | | | | | | 24.7 | | | | | | 21.1 | | | | | | 2.3 | | | | | | — | | | | | | — | | |
Settlements, gains, losses and impairments
|
| | | | — | | | | | | (9.9) | | | | | | 23.5 | | | | | | 68.7 | | | | | | 2.0 | | | | | | — | | | | | | — | | |
Restructuring and other charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | 0.8 | | | | | | — | | | | | | — | | |
Non-GAAP gross profit
|
| | | $ | 1,365.9 | | | | | $ | 833.2 | | | | | $ | 1,684.3 | | | | | $ | 1,708.9 | | | | | $ | 1,974.7 | | | | | $ | 1,855.4 | | | | | $ | 1,677.9 | | |
GAAP operating income
|
| | | $ | 945.4 | | | | | $ | 476.8 | | | | | $ | 891.8 | | | | | $ | 952.0 | | | | | $ | 1,319.3 | | | | | $ | 1,253.8 | | | | | $ | 1,118.7 | | |
Share-based compensation
expense |
| | | | 100.8 | | | | | | 73.8 | | | | | | 156.6 | | | | | | 80.1 | | | | | | 107.8 | | | | | | 88.5 | | | | | | 78.0 | | |
Acquisition-related expenses
|
| | | | 1.8 | | | | | | 1.2 | | | | | | 1.3 | | | | | | 2.1 | | | | | | (2.6) | | | | | | 4.6 | | | | | | 7.5 | | |
Amortization of acquisition-
related intangibles |
| | | | 12.3 | | | | | | 18.1 | | | | | | 36.5 | | | | | | 43.7 | | | | | | 20.7 | | | | | | 27.6 | | | | | | 33.4 | | |
Settlements, gains, losses and impairments
|
| | | | 1.8 | | | | | | (7.8) | | | | | | 41.2 | | | | | | 80.7 | | | | | | 5.2 | | | | | | — | | | | | | — | | |
Restructuring and other charges
|
| | | | — | | | | | | 2.0 | | | | | | 2.0 | | | | | | 7.3 | | | | | | 0.8 | | | | | | 0.6 | | | | | | 4.8 | | |
Litigation settlement gains,
losses and expenses |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.0 | | | | | | 1.7 | | |
Deferred executive compensation (benefit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | (1.7) | | | | | | — | | | | | | 0.6 | | |
Non-GAAP operating income
|
| | | $ | 1,062.1 | | | | | $ | 564.1 | | | | | $ | 1,129.4 | | | | | $ | 1,165.8 | | | | | $ | 1,449.5 | | | | | $ | 1,379.1 | | | | | $ | 1,244.7 | | |
Depreciation
|
| | | | 158.2 | | | | | | 160.3 | | | | | | 318.3 | | | | | | 314.9 | | | | | | 272.5 | | | | | | 227.2 | | | | | | 214.4 | | |
Amortization of intangible
assets, including inventory step-up |
| | | | 17.5 | | | | | | 22.7 | | | | | | 46.0 | | | | | | 56.7 | | | | | | 26.7 | | | | | | 27.6 | | | | | | 33.4 | | |
Total Depreciation and
amortization |
| | | $ | 175.7 | | | | | $ | 183.0 | | | | | $ | 364.3 | | | | | $ | 371.6 | | | | | $ | 299.2 | | | | | $ | 254.8 | | | | | $ | 247.8 | | |
Amortization of acquisition-related intangibles
|
| | | | (12.3) | | | | | | (18.1) | | | | | | (36.5) | | | | | | (43.7) | | | | | | (20.7) | | | | | | (27.6) | | | | | | (33.4) | | |
Non-GAAP EBITDA
|
| | | $ | 1,225.5 | | | | | $ | 729.0 | | | | | $ | 1,457.2 | | | | | $ | 1,493.7 | | | | | $ | 1,728.0 | | | | | $ | 1,606.3 | | | | | $ | 1,459.1 | | |
|
| | |
As of April 2, 2021 (in millions)
|
| |||||||||||||||
| | |
Actual
|
| |
As adjusted(a)
|
| |
As further
adjusted(a) |
| |||||||||
| | |
(unaudited)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 1,059.9 | | | | | $ | | | | | $ | | | ||
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 276.2 | | | | | $ | 276.2 | | | | | $ | 276.2 | | |
Accrued compensation and benefits
|
| | | | 102.9 | | | | | | 102.9 | | | | | | 102.9 | | |
Other current liabilities
|
| | | | 159.3 | | | | | | 159.3 | | | | | | 159.3 | | |
Total current liabilities
|
| | | $ | 538.4 | | | | | $ | 538.4 | | | | | $ | 538.4 | | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | |
20 notes offered hereby(b)
|
| | | $ | — | | | | | $ | | | | | $ | | | ||
20 notes offered hereby
|
| | | | — | | | | | | | | | | | | | | |
20 notes offered hereby
|
| | | | — | | | | | | | | | | | | | | |
Term Loan Facility(c)
|
| | | | — | | | | | | — | | | | | | | | |
Revolving Loan Facility(c)
|
| | | | — | | | | | | — | | | | | | | | |
Long-term tax liabilities
|
| | | | 304.2 | | | | | | 304.2 | | | | | | 304.2 | | |
Long-term operating lease liabilities
|
| | | | 148.3 | | | | | | 148.3 | | | | | | 148.3 | | |
Other long-term liabilities
|
| | | | 31.2 | | | | | | 31.2 | | | | | | 31.2 | | |
Total long-term liabilities
|
| | | $ | 483.7 | | | | | $ | | | | | $ | | | ||
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, no par value(d)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Common stock, par value $0.25 per share(e)
|
| | | | 41.3 | | | | | | 41.3 | | | | | | 41.3 | | |
Additional paid in capital
|
| | | | 3,530.2 | | | | | | 3,530.2 | | | | | | 3,530.2 | | |
Treasury stock, at cost
|
| | | | (4,340.5) | | | | | | (4,340.5) | | | | | | (4,340.5) | | |
Retained earnings
|
| | | | 5,489.1 | | | | | | 5,489.1 | | | | | | 5,489.1 | | |
Accumulated other comprehensive loss
|
| | | | (7.8) | | | | | | (7.8) | | | | | | (7.8) | | |
Total stockholders’ equity
|
| | | $ | 4,712.3 | | | | | $ | 4,712.3 | | | | | $ | 4,712.3 | | |
Total capitalization
|
| | | $ | 5,734.4 | | | | | $ | | | | | $ | | | |
Underwriter
|
| |
Principal
amount of 20 notes |
| |
Principal
amount of 20 notes |
| |
Principal
amount of 20 notes |
| |||||||||
J.P. Morgan Securities LLC
|
| | | $ | | | | | $ | | | | | $ | | | |||
BofA Securities, Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
Goldman Sachs & Co. LLC
|
| | | $ | | | | | $ | | | | | $ | | | |||
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
Wells Fargo Securities, LLC
|
| | | $ | | | | | $ | | | | | $ | | | |||
| | | | $ | | | | | $ | | | | | $ | | | |||
Total
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Paid by us
|
| |||
Per 20 note
|
| | | | % | | |
Per 20 note
|
| | | | % | | |
Per 20 note
|
| | | | % | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 17 | | |
| J.P. Morgan | | |
BofA Securities
|
| |
Goldman Sachs & Co. LLC
|
|
|
Citigroup
|
| |
Wells Fargo Securities
|
|