| | |
Per 2020 Note
|
| |
Per 2025 Note
|
| |
Total
|
| |||||||||
Public offering price
|
| | | | % | | | | | | % | | | | | $ | | | |
Underwriting discount and commissions*
|
| | | | % | | | | | | % | | | | | $ | | | |
Proceeds, before expenses, to CNO
|
| | | | % | | | | | | % | | | | | $ | | | |
|
Joint Book-Running Managers
|
| ||||||
|
Goldman, Sachs & Co. RBC Capital Markets
|
| ||||||
|
Co-Managers
|
| ||||||
|
Barclays
|
| |
KeyBanc Capital Markets
|
| |
Morgan Stanley
|
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-iv | | | |
| | | | S-iv | | | |
| | | | S-iv | | | |
| | | | S-vi | | | |
| | | | S-1 | | | |
| | | | S-18 | | | |
| | | | S-24 | | | |
| | | | S-25 | | | |
| | | | S-26 | | | |
| | | | S-27 | | | |
| | | | S-29 | | | |
| | | | S-55 | | | |
| | | | S-58 | | | |
| | | | S-60 | | | |
| | | | S-63 | | | |
| | | | S-63 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 17 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| Experts | | | | | 31 | | |
| | |
Year ended December 31,
|
| |
Twelve months
ended March 31, 2015 |
| ||||||||||||||||||
| | |
2012
|
| |
2013
|
| |
2014
|
| |||||||||||||||
Statutory net gain from operations before net realized capital
gains and before fees and interest to CNO (statutory earnings power) |
| | | $ | 495.7 | | | | | $ | 504.1 | | | | | $ | 538.3 | | | | | $ | 517.1 | | |
Less fees and interest to CNO
|
| | | | (158.3) | | | | | | (136.6) | | | | | | (155.8) | | | | | | (148.0) | | |
Statutory net gain from operations before net realized capital
gains |
| | | | 337.4 | | | | | | 367.5 | | | | | | 382.5 | | | | | | 369.1 | | |
Dividends to CNO, net of contributions
|
| | | | (265.0) | | | | | | (236.8) | | | | | | (174.0) | | | | | | (209.5) | | |
Net gain from operations retained in insurance subsidiaries
|
| | | $ | 72.4 | | | | | $ | 130.7 | | | | | $ | 208.5 | | | | | $ | 159.6 | | |
Percent of statutory earnings power paid to CNO
|
| | | | 85% | | | | | | 74% | | | | | | 61% | | | | | | 69% | | |
| | |
Year ended December 31,
|
| |
Twelve
months ended March 31, 2015 |
| ||||||||||||||||||||||
| | |
2012
|
| |
2013
|
| |
2014
|
| |||||||||||||||||||
Sources of holding company cash: | | | | | | ||||||||||||||||||||||||
Dividends from our insurance subsidiaries
|
| | | $ | 265.0 | | | | | $ | 236.8 | | | | | $ | 174.0(b) | | | | | $ | 209.5(b) | | | ||||
Dividends from our non-insurance subsidiaries
|
| | | | 6.0 | | | | | | 6.1 | | | | | | 9.5 | | | | | | 4.5 | | | ||||
Surplus debenture interest
|
| | | | 58.9 | | | | | | 63.7 | | | | | | 63.3 | | | | | | 63.3 | | | ||||
Administrative services and investment management fees (net of costs to provide such service)
|
| | | | 99.4 | | | | | | 72.9 | | | | | | 92.5 | | | | | | 84.7 | | | ||||
Interest/earnings on corporate investments
|
| | | | 28.5 | | | | | | 18.5 | | | | | | 20.4 | | | | | | 18.6 | | | ||||
Issuance of notes payable, net
|
| | | | 944.5 | | | | | | –– | | | | | | –– | | | | | | –– | | | ||||
Proceeds from CLIC Sale
|
| | | | –– | | | | | | –– | | | | | | 231.0 | | | | | | 231.0 | | | ||||
Total sources of cash available to service our debt and other obligations
|
| | | | 1,402.3 | | | | | | 398.0 | | | | | | 590.7 | | | | | | 611.6 | | | ||||
Uses of holding company cash: | | | | | | ||||||||||||||||||||||||
Debt service commitments of CNO:
|
| | | | | ||||||||||||||||||||||||
Interest payments
|
| | | | 63.9 | | | | | | 44.8 | | | | | | 37.8 | | | | | | 37.2 | | | ||||
Principal payments under the:
|
| | | | | ||||||||||||||||||||||||
Senior Health Note due November 12, 2013
|
| | | | 50.0 | | | | | | –– | | | | | | –– | | | | | | –– | | | ||||
Existing Senior Secured Credit Agreement
|
| | | | 30.4 | | | | | | 63.1 | | | | | | 59.4 | | | | | | 66.7 | | | ||||
7.0% Senior Convertible Debentures due 2016(c)
|
| | | | 355.1 | | | | | | 135.4 | | | | | | 3.7 | | | | | | 3.7 | | | ||||
9.0% Senior Secured Notes due 2018(d)
|
| | | | 323.0 | | | | | | –– | | | | | | –– | | | | | | –– | | | ||||
Previous Senior Credit Facility(e)
|
| | | | 255.2 | | | | | | –– | | | | | | –– | | | | | | –– | | | ||||
Financing Costs
|
| | | | 22.0 | | | | | | 8.7 | | | | | | –– | | | | | | –– | | | ||||
Payments to repurchase common stock and warrants
|
| | | | 180.2 | | | | | | 118.4 | | | | | | 376.5 | | | | | | 425.0 | | | ||||
Common stock dividends paid
|
| | | | 13.9 | | | | | | 24.3 | | | | | | 51.0 | | | | | | 49.8 | | | ||||
Corporate expenses and other
|
| | | | 17.5 | | | | | | 3.8 | | | | | | 22.9 | | | | | | 20.8 | | | ||||
Total uses of cash
|
| | | | 1,311.2 | | | | | | 398.5 | | | | | | 551.3 | | | | | | 603.2 | | | ||||
Non-cash changes in investment balances
|
| | | | (0.3) | | | | | | 15.9 | | | | | | (3.8) | | | | | | (3.5) | | | ||||
Net increase in cash and investment balances
|
| | | | 90.8 | | | | | | 15.4 | | | | | | 35.6 | | | | | | 4.9 | | | ||||
Cash and investment balances, beginning of period
|
| | | | 202.8(a) | | | | | | 293.6 | | | | | | 309.0 | | | | | | 306.1 | | | ||||
Cash and investment balances, end of period
|
| | | $ | 293.6 | | | | | $ | 309.0 | | | | | $ | 344.6 | | | | | $ | 311.0 | | | ||||
|
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| |
Twelve Months
Ended March 31, 2015 |
| |||||||||||||||||||||||||||
| | |
2012
|
| |
2013
|
| |
2014
|
| |
2014
|
| |
2015
|
| |||||||||||||||||||||
| | |
(amounts in millions, except ratios)
|
| |||||||||||||||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Insurance policy income
|
| | | $ | 2,755.4 | | | | | $ | 2,744.7 | | | | | $ | 2,629.7 | | | | | $ | 685.9 | | | | | $ | 636.5 | | | | | $ | 2,580.3 | | |
Net investment income
|
| | | | 1,486.4 | | | | | | 1,664.0 | | | | | | 1,427.4 | | | | | | 369.0 | | | | | | 316.7 | | | | | | 1,375.1 | | |
Net realized investment gains
|
| | | | 81.1 | | | | | | 33.4 | | | | | | 36.7 | | | | | | 23.4 | | | | | | 8.9 | | | | | | 22.2 | | |
Total revenues
|
| | | | 4,342.7 | | | | | | 4,476.1 | | | | | | 4,144.7 | | | | | | 1,084.7 | | | | | | 978.3 | | | | | | 4,038.5 | | |
Interest expense
|
| | | | 114.6 | | | | | | 105.3 | | | | | | 92.8 | | | | | | 24.6 | | | | | | 21.5 | | | | | | 89.7 | | |
Total benefits and expenses
|
| | | | 4,187.0 | | | | | | 4,171.3 | | | | | | 3,969.6 | | | | | | 1,254.3 | | | | | | 896.0 | | | | | | 3,611.3 | | |
Income (loss) before income taxes
|
| | | | 155.7 | | | | | | 304.8 | | | | | | 175.1 | | | | | | (169.6) | | | | | | 82.3 | | | | | | 427.0 | | |
Income tax (benefit) expense
|
| | | | (65.3) | | | | | | (173.2) | | | | | | 123.7 | | | | | | 58.4 | | | | | | 29.5 | | | | | | 94.8 | | |
Net income (loss)
|
| | | | 221.0 | | | | | | 478.0 | | | | | | 51.4 | | | | | | 228.0 | | | | | | 52.8 | | | | | | 332.2 | | |
Balance Sheet Data – at Period End: | | | | | | | | ||||||||||||||||||||||||||||||
Total investments(a)
|
| | | $ | 27,959.3 | | | | | $ | 27,151.7 | | | | | $ | 24,908.3 | | | | | $ | 23,804.8 | | | | | $ | 25,498.5 | | | | | $ | 25,498.5 | | |
Assets of CLIC held for sale(b)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,346.3 | | | | | | — | | | | | | — | | |
Total assets
|
| | | | 34,131.4 | | | | | | 34,780.6 | | | | | | 31,184.2 | | | | | | 34,458.7 | | | | | | 31,595.8 | | | | | | 31,595.8 | | |
Notes payable – direct corporate obligations(c)
|
| | | | 1,004.2 | | | | | | 856.4 | | | | | | 794.4 | | | | | | 844.1 | | | | | | 774.8 | | | | | | 774.8 | | |
Liabilities of CLIC held for sale(d)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,122.6 | | | | | | — | | | | | | — | | |
Total liabilities
|
| | | | 29,082.1 | | | | | | 29,825.4 | | | | | | 26,496.0 | | | | | | 29,748.5 | | | | | | 26,841.2 | | | | | | 26,841.2 | | |
Shareholders’ equity
|
| | | | 5,049.3 | | | | | | 4,955.2 | | | | | | 4,688.2 | | | | | | 4,710.2 | | | | | | 4,754.6 | | | | | | 4,754.6 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| |
Twelve Months
Ended March 31, 2015 |
| |||||||||||||||||||||||||||
| | |
2012
|
| |
2013
|
| |
2014
|
| |
2014
|
| |
2015
|
| |||||||||||||||||||||
| | |
(amounts in millions, except ratios)
|
| |||||||||||||||||||||||||||||||||
Statutory Data-at Period End: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Statutory capital and surplus
|
| | | $ | 1,560.4 | | | | | $ | 1,711.9 | | | | | $ | 1,654.4 | | | | | $ | 1,769.8 | | | | | $ | 1,651.5 | | | | | $ | 1,651.5 | | |
Asset valuation reserve
|
| | | | 222.2 | | | | | | 233.9 | | | | | | 203.1 | | | | | | 227.8 | | | | | | 219.1 | | | | | | 219.1 | | |
Total statutory capital and surplus and asset valuation reserve
|
| | | | 1,782.6 | | | | | | 1,945.8 | | | | | | 1,857.5 | | | | | | 1,997.6 | | | | | | 1,870.6 | | | | | | 1,870.6 | | |
Other Key Metrics: | | | | | | | | ||||||||||||||||||||||||||||||
Net operating income(e)
|
| | | $ | 213.4 | | | | | $ | 238.2 | | | | | $ | 276.9 | | | | | $ | 59.9 | | | | | $ | 60.1 | | | | | $ | 277.1 | | |
EBIT(e) | | | | | 401.1 | | | | | | 413.8 | | | | | | 471.3 | | | | | | 103.1 | | | | | | 103.5 | | | | | | 471.7 | | |
Debt to total capital ratio(f)
|
| | | | 20.7% | | | | | | 16.9% | | | | | | 17.1% | | | | | | 17.6% | | | | | | 16.9% | | | | | | 16.9% | | |
Statutory Net Gain from Operations before Net Realized
Capital Gains(g) |
| | | $ | 337.4 | | | | | $ | 367.5 | | | | | $ | 382.5 | | | | | $ | 92.2 | | | | | $ | 78.8 | | | | | $ | 369.1 | | |
Aggregate RBC Ratio(h)
|
| | | | 367% | | | | | | 410% | | | | | | 431% | | | | | | 427% | | | | | | 428% | | | | | | 428% | | |
| | |
As Adjusted
Twelve Months Ended March 31, 2015 |
| |||
| | |
(amounts in millions, except ratios)
|
| |||
Other Key Metrics – As Adjusted: | | | | | | | |
Net operating income(e)
|
| | | $ | 273.6 | | |
Debt to total capital ratio(f)
|
| | | | 19.2% | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| |
Twelve Months
Ended March 31, 2015 |
| |||||||||||||||||||||||||||||||||
| | |
2012
|
| |
2013
|
| |
2014
|
| |
2014
|
| |
2015
|
| |||||||||||||||||||||||||||
EBIT: | | | | | | | | ||||||||||||||||||||||||||||||||||||
Bankers Life
|
| | | $ | 300.9 | | | | | $ | 310.5 | | | | | $ | 386.9 | | | | | $ | 84.2 | | | | | $ | 82.2 | | | | | $ | 384.9 | | | ||||||
Washington National
|
| | | | 148.8 | | | | | | 140.6 | | | | | | 111.2 | | | | | | 31.1 | | | | | | 28.5 | | | | | | 108.6 | | | ||||||
Colonial Penn
|
| | | | (8.6) | | | | | | (12.5) | | | | | | 0.8 | | | | | | (6.2) | | | | | | (5.9) | | | | | | 1.1 | | | ||||||
Other CNO Business:
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
Losses from the long-term care business reinsured
effective December 31, 2013 |
| | | | (9.2) | | | | | | (8.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||||||
Overhead expense of CLIC allocated to other segments effective January 1, 2014
|
| | | | (20.5) | | | | | | (19.6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||||||
EBIT from business segments continuing after the CLIC sale
|
| | | | 411.4 | | | | | | 411.0 | | | | | | 498.9 | | | | | | 109.1 | | | | | | 104.8 | | | | | | 494.6 | | | ||||||
Corporate operations, excluding corporate interest expense
|
| | | | (10.3) | | | | | | 2.8 | | | | | | (27.6) | | | | | | (6.0) | | | | | | (1.3) | | | | | | (22.9) | | | ||||||
EBIT
|
| | | | 401.1 | | | | | | 413.8 | | | | | | 471.3 | | | | | | 103.1 | | | | | | 103.5 | | | | | | 471.7 | | | ||||||
Corporate interest expense
|
| | | | (66.2) | | | | | | (51.3) | | | | | | (43.9) | | | | | | (11.1) | | | | | | (10.5) | | | | | | (43.3) | | | ||||||
Operating earnings before taxes
|
| | | | 334.9 | | | | | | 362.5 | | | | | | 427.4 | | | | | | 92.0 | | | | | | 93.0 | | | | | | 428.4 | | | ||||||
Tax expense on operating income
|
| | | | 121.5 | | | | | | 124.3 | | | | | | 150.5 | | | | | | 32.1 | | | | | | 32.9 | | | | | | 151.3 | | | ||||||
Net operating income
|
| | | | 213.4 | | | | | | 238.2 | | | | | | 276.9 | | | | | | 59.9 | | | | | | 60.1 | | | | | | 277.1 | | | ||||||
Net loss on sale of CLIC and gain (loss) on reinsurance
transactions |
| | | | — | | | | | | (63.3) | | | | | | (269.7) | | | | | | (298.0) | | | | | | — | | | | | | 28.3 | | | ||||||
Earnings of CLIC prior to being sold (net of taxes)
|
| | | | (31.1) | | | | | | 25.5 | | | | | | 15.2 | | | | | | 6.7 | | | | | | — | | | | | | 8.5 | | | ||||||
Net realized investment gains or losses (net of related amortization and taxes)
|
| | | | 53.0 | | | | | | 16.8 | | | | | | 21.4 | | | | | | 13.6 | | | | | | (1.4) | | | | | | 6.4 | | | ||||||
Fair value changes due to fluctuations in the interest
rates used to discount embedded derivative liabilities related to our fixed index annuities (net of related amortization and taxes) |
| | | | (1.8) | | | | | | 23.0 | | | | | | (23.4) | | | | | | (7.2) | | | | | | (8.3) | | | | | | (24.5) | | | ||||||
Fair value changes related to our agent deferred compensation plan (net of taxes)
|
| | | | (6.5) | | | | | | 10.2 | | | | | | (17.4) | | | | | | — | | | | | | — | | | | | | (17.4) | | | ||||||
Loss on extinguishment or modification of debt (net of
taxes) |
| | | | (177.5) | | | | | | (64.0) | | | | | | (0.4) | | | | | | — | | | | | | — | | | | | | (0.4) | | | ||||||
Changes in the valuation allowance for deferred tax assets
|
| | | | 171.5 | | | | | | 301.5 | | | | | | 54.9 | | | | | | — | | | | | | — | | | | | | 54.9 | | | ||||||
Other
|
| | | | — | | | | | | (9.9) | | | | | | (6.1) | | | | | | (3.0) | | | | | | 2.4 | | | | | | (0.7) | | | ||||||
Net income (loss)
|
| | | $ | 221.0 | | | | | $ | 478.0 | | | | | $ | 51.4 | | | | | $ | (228.0) | | | | | $ | 52.8 | | | | | $ | 332.2 | | | ||||||
|
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| |
As Adjusted
March 31, 2015 |
| |||||||||||||||||||||||||||||||||
| | |
2012
|
| |
2013
|
| |
2014
|
| |
2014
|
| |
2015
|
| |||||||||||||||||||||||||||
| | |
(amounts in millions, except ratios)
|
| |||||||||||||||||||||||||||||||||||||||
Debt to Total Capital Ratio: | | | | | | | | ||||||||||||||||||||||||||||||||||||
Notes payable – direct corporate obligations
|
| | | $ | 1,004.2 | | | | | $ | 856.4 | | | | | $ | 794.4 | | | | | $ | 844.1 | | | | | $ | 774.8 | | | | | $ | 900.0 | | | ||||||
Total shareholders’ equity
|
| | | | 5,049.3 | | | | | | 4,955.2 | | | | | | 4,688.2 | | | | | | 4,710.2 | | | | | | 4,754.6 | | | | | $ | 4,729.9 | | | ||||||
Total capital
|
| | | $ | 6,053.5 | | | | | $ | 5,811.6 | | | | | $ | 5,482.6 | | | | | $ | 5,554.3 | | | | | $ | 5,529.4 | | | | | $ | 5,629.9 | | | ||||||
Debt to total capital ratio
|
| | | | 16.6% | | | | | | 14.7% | | | | | | 14.5% | | | | | | 15.2% | | | | | | 14.0% | | | | | | 16.0% | | | ||||||
Debt to Total Capital Ratio (excluding accumulated other comprehensive income):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Notes payable – direct corporate obligations
|
| | | $ | 1,004.2 | | | | | $ | 856.4 | | | | | $ | 794.4 | | | | | $ | 844.1 | | | | | $ | 774.8 | | | | | $ | 900.0 | | | ||||||
Total shareholders’ equity
|
| | | | 5,049.3 | | | | | | 4,955.2 | | | | | | 4,688.2 | | | | | | 4,710.2 | | | | | | 4,753.6 | | | | | | 4,729.9 | | | ||||||
Less accumulated other comprehensive income
|
| | | | (1,197.4) | | | | | | (731.8) | | | | | | (825.3) | | | | | | (766.2) | | | | | | (934.2) | | | | | | (934.2) | | | ||||||
Total capital as adjusted
|
| | | $ | 4,856.1 | | | | | $ | 5,079.8 | | | | | $ | 4,657.3 | | | | | $ | 4,788.1 | | | | | $ | 4,594.2 | | | | | $ | 4,695.7 | | | ||||||
Debt to total capital ratio (excluding accumulated other comprehensive income)
|
| | | | 20.7% | | | | | | 16.9% | | | | | | 17.1% | | | | | | 17.6% | | | | | | 16.9% | | | | | | 19.2% | | | ||||||
|
| | |
Year Ended December 31,
|
| |
Three Months
Ended March 31, 2015 |
| ||||||||||||||||||||||||||||||
| | |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges(i)
|
| | | | 1.52x | | | | | | 1.75x | | | | | | 1.40x | | | | | | 1.87x | | | | | | 1.62x | | | | | | 2.44x | | |
|
Sources
|
| |
Uses
|
| ||||||||||||||
|
(In millions)
|
| |||||||||||||||||
| Borrowings under New Revolving Credit Agreement(1) |
| | | $ | 100.0 | | | | Repayment of Existing Senior Secured Credit Agreement(3) |
| | | $ | 502.4 | | | ||
|
Notes offered hereby(2)
|
| | | | 800.0 | | | | Redemption of Existing Senior Secured Notes(4) |
| | | | 304.6 | | | ||
| | | | | | | | | |
Estimated fees and expenses(5)
|
| | | | 13.0 | | | ||
| | | | | | | | | |
General corporate purposes
|
| | | | 80.0 | | | ||
|
Total sources
|
| | | $ | 900.0 | | | |
Total uses
|
| | | $ | 900.0 | | | ||
|
| | |
As of March 31, 2015
|
| |||||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||||
| | |
(dollars in millions)
|
| |||||||||||
CNO’s cash and investments(1)
|
| | | $ | 311.0 | | | | | $ | 391.0 | | | ||
Debt: | | | | ||||||||||||
Existing Senior Secured Credit Agreement(2)
|
| | | $ | 502.3 | | | | | $ | — | | | ||
New Revolving Credit Agreement(3)
|
| | | | — | | | | | | 100.0 | | | ||
Existing Senior Secured Notes(4)
|
| | | | 275.0 | | | | | | — | | | ||
Notes offered hereby
|
| | | | — | | | | | | 800.0 | | | ||
Unamortized discount on Existing Senior Secured Credit Agreement
|
| | | | (2.5) | | | | | | — | | | ||
Total debt
|
| | | | 774.8 | | | | | | 900.0 | | | ||
Shareholders’ equity: | | | | ||||||||||||
Common stock ($0.01 par value, 8,000,000,000 shares authorized; 198,631,949 shares issued and outstanding)
|
| | | | 2.0 | | | | | | 2.0 | | | ||
Additional paid-in capital
|
| | | | 3,648.1 | | | | | | 3,648.1 | | | ||
Accumulated other comprehensive income
|
| | | | 934.2 | | | | | | 934.2 | | | ||
Retained earnings(5)
|
| | | | 169.3 | | | | | | 145.6 | | | ||
Total shareholders’ equity
|
| | | | 4,753.6 | | | | | | 4,729.9 | | | ||
Total capitalization
|
| | | $ | 5,528.4 | | | | | $ | 5,629.9 | | | ||
|
| | |
Year Ended December 31,
|
| |
Three Months
Ended March 31, 2015 |
| ||||||||||||||||||||||||||||||
| | |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 1.52x | | | | | | 1.75x | | | | | | 1.40x | | | | | | 1.87x | | | | | | 1.62x | | | | | | 2.44x | | |
Underwriters
|
| |
Principal Amount of
2020 Notes |
| |
Principal Amount of
2025 Notes |
| ||||||
Goldman, Sachs & Co.
|
| | | $ | | | | | $ | | | ||
RBC Capital Markets, LLC
|
| | | ||||||||||
Barclays Capital Inc.
|
| | | ||||||||||
KeyBanc Capital Markets Inc.
|
| | | ||||||||||
Morgan Stanley & Co. LLC
|
| | | ||||||||||
Total:
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 17 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
EXPERTS | | | | | 31 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended
March 31, 2015 |
| ||||||||||||||||||||||||||||||
| | |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |||||||||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 1.52x | | | | | | 1.75x | | | | | | 1.40x | | | | | | 1.87x | | | | | | 1.62x | | | | | | 2.44x | | |