| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | % | | | | | $ | | | |
Underwriting discount
|
| | | | % | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | | % | | | | | $ | | | |
| RBC Capital Markets | | |
Wells Fargo Securities
|
|
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-7 | | | |
| | | | | S-8 | | | |
| | | | | S-9 | | | |
| | | | | S-14 | | | |
| | | | | S-16 | | | |
| | | | | S-18 | | | |
| | | | | S-23 | | | |
| | | | | S-23 | | | |
| | | | | S-24 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | |
| | |
As of December 31, 2018
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands, except per
share and share numbers) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 505 | | | | | | | | |
Debt (including current portion) | | | | ||||||||||
7.25% Senior Notes due 2034
|
| | | | 49,700 | | | | | | | | |
6.70% Senior Notes due 2035
|
| | | | 99,069 | | | | | | | | |
5.875% Senior Notes due 2043
|
| | | | 180,771 | | | | | | | | |
1.61% borrowings from FHLBNY
|
| | | | 25,000 | | | | | | | | |
1.56% borrowings from FHLBNY
|
| | | | 25,000 | | | | | | | | |
3.03% borrowings from FHLBI
|
| | | | 60,000 | | | | | | | | |
Notes offered hereby
|
| | | | — | | | | | | | | |
Total debt(a)
|
| | | | 439,540 | | | | | | | | |
Stockholders’ equity | | | | ||||||||||
Preferred stock, no par value per share; 5,000,000 shares authorized; no shares issued or outstanding
|
| | | | — | | | | | | | | |
Common stock, $2.00 par value per share; 360,000,000 shares authorized; 102,848,394 shares issued
|
| | | | 205,697 | | | | | | | | |
Additional paid-in capital
|
| | | | 390,315 | | | | | | | | |
Retained earnings(a)
|
| | | | 1,858,414 | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (77,956) | | | | | | | | |
Treasury stock at cost (43,899,840 shares)
|
| | | | (584,668) | | | | | | | | |
Total stockholders’ equity
|
| | | | 1,791,802 | | | | | | | | |
Total capitalization
|
| | | $ | 2,231,342 | | | | | | | | |
|
Underwriters
|
| |
Principal Amount
of Notes |
| |||
RBC Capital Markets, LLC
|
| | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | |
Merrill Lynch, Pierce, Fenner & Smith
Incorporated |
| | | | | | |
Total
|
| | | $ | | | |
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | |
|
Three Months
Ended March 31, 2018 |
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
|
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| ||||||||||||||||||
|
3.9x
|
| | | | 10.2x | | | | | | 9.2x | | | | | | 9.9x | | | | | | 8.2x | | | | | | 5.7x | | |
| RBC Capital Markets | | |
Wells Fargo Securities
|
|