| | | |
Price to public(1)
|
| |
Underwriting
discount(2) |
| |
Proceeds, before
expenses |
| |||||||||
|
Per senior note
|
| | | | 99.961% | | | | | | 0.650% | | | | | | 99.311% | | |
|
Total
|
| | | $ | 649,746,500 | | | | | $ | 4,225,000 | | | | | $ | 645,521,500 | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
SMBC Nikko
|
| |
Wells Fargo Securities
|
|
| |
Goldman Sachs & Co. LLC
|
| |
PNC Capital Markets LLC
|
| |
Truist Securities
|
| |
US Bancorp
|
|
| |
Co-Managers
|
| |||||||||
| |
Capital One Securities
|
| |
Drexel Hamilton
|
| |
Fifth Third Securities
|
| |
TD Securities
|
|
| | | | | | S-i | | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-1 | | | |
| | | | | | S-7 | | | |
| | | | | | S-11 | | | |
| | | | | | S-12 | | | |
| | | | | | S-13 | | | |
| | | | | | S-31 | | | |
| | | | | | S-36 | | | |
| | | | | | S-41 | | | |
| | | | | | S-41 | | |
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 17 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | |
As of December 31, 2024
|
| |||||||||
|
(Amounts in thousands, except par values; shares)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 453,539 | | | | | $ | 787,267(1) | | |
| Debt | | | | | | | | | | | | | |
|
Term Loans
|
| | | $ | 1,546,875 | | | | | $ | 1,546,875 | | |
|
Revolving Credit Facility(2)
|
| | | | — | | | | | | — | | |
|
Existing Notes
|
| | | | 1,850,000 | | | | | | 1,850,000 | | |
|
Notes offered hereby
|
| | | | — | | | | | | 650,000 | | |
|
Total debt(3)
|
| | | $ | 3,396,875 | | | | | $ | 4,046,875 | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Class A common stock, par value $0.01 per share, 600,000,000 shares authorized, 167,983,631 shares issued and 127,102,565 shares outstanding(4)
|
| | | | 1,680 | | | | | | 1,680 | | |
|
Treasury stock, 40,881,066 shares(4)
|
| | | | (2,752,083) | | | | | | (2,752,083) | | |
|
Additional paid-in capital . .
|
| | | | 1,009,759 | | | | | | 1,009,759 | | |
|
Retained earnings . .
|
| | | | 2,947,426 | | | | | | 2,947,426 | | |
|
Accumulated other comprehensive income . .
|
| | | | 3,135 | | | | | | 3,135 | | |
|
Total stockholders’ equity .
|
| | | $ | 1,209,917 | | | | | $ | 1,209,917 | | |
|
Total capitalization
|
| | | $ | 4,606,792 | | | | | $ | 5,256,792 | | |
|
Underwriters
|
| |
Principal
amount of notes |
| |||
|
BofA Securities, Inc.
|
| | | $ | 143,000,000 | | |
|
J.P. Morgan Securities LLC.
|
| | | | 91,000,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 91,000,000 | | |
|
Wells Fargo Securities, LLC.
|
| | | | 91,000,000 | | |
|
Goldman Sachs & Co. LLC.
|
| | | | 45,500,000 | | |
|
PNC Capital Markets LLC.
|
| | | | 45,500,000 | | |
|
Truist Securities, Inc.
|
| | | | 45,500,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 45,500,000 | | |
|
Capital One Securities, Inc.
|
| | | | 13,000,000 | | |
|
Drexel Hamilton, LLC.
|
| | | | 13,000,000 | | |
|
Fifth Third Securities, Inc.
|
| | | | 13,000,000 | | |
|
TD Securities (USA) LLC.
|
| | | | 13,000,000 | | |
|
Total
|
| | | $ | 650,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per note
|
| | | | 0.650% | | |
|
Total
|
| | | $ | 4,225,000 | | |
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 17 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
|
(in thousands)
|
| |
As of March 31,
2023 |
| |
As of June 30,
2023 |
| ||||||
|
Total Current Assets, excluding Intercompany
|
| | | $ | 2,160,182 | | | | | $ | 2,277,851 | | |
|
Intercompany Receivables from Non-Guarantor Subsidiaries
|
| | | | 162,431 | | | | | | 35,933 | | |
|
Goodwill and Intangible Assets, net of accumulated amortization
|
| | | | 1,463,800 | | | | | | 1,618,568 | | |
|
Total Noncurrent Assets, excluding Intercompany
|
| | | | 1,239,763 | | | | | | 1,348,348 | | |
|
Total Assets
|
| | | $ | 5,026,176 | | | | | $ | 5,280,700 | | |
|
Total Current Liabilities, excluding Intercompany
|
| | | | 1,845,691 | | | | | | 1,938,776 | | |
|
Intercompany Payables to Non-Guarantor Subsidiaries
|
| | | | 249,999 | | | | | | 133,236 | | |
|
Long-term Debt, net of current portion
|
| | | | 2,770,895 | | | | | | 2,761,333 | | |
|
Total Noncurrent Liabilities
|
| | | | 870,176 | | | | | | 975,183 | | |
|
Total Liabilities
|
| | | $ | 5,736,761 | | | | | $ | 5,808,528 | | |
| | | |
Year Ended
March 31, 2023 |
| |
Three Months Ended
June 30, 2023 |
| ||||||
|
Revenue, excluding intercompany
|
| | | | 8,619,984 | | | | | | 2,464,537 | | |
|
Revenue from Non-Guarantor Subsidiaries
|
| | | | 466,077 | | | | | | 124,879 | | |
|
Total Revenue
|
| | | $ | 9,086,061 | | | | | $ | 2,589,416 | | |
|
Operating Income, excluding intercompany
|
| | | | (46,072)(1) | | | | | | 94,053 | | |
|
Operating Income from Non-Guarantor Subsidiaries
|
| | | | 378,972 | | | | | | 100,799 | | |
|
Total Operating Income
|
| | | $ | 332,900 | | | | | $ | 194,852 | | |
| | | |
Year Ended
March 31, 2023 |
| |
Three Months Ended
June 30, 2023 |
| ||||||
|
Net income
|
| | | | 171,815 | | | | | | 119,443 | | |
|
Net loss attributable to Non-controlling Interest
|
| | | | (576) | | | | | | — | | |
|
Net Income attributable to common stockholders
|
| | | | 172,391 | | | | | | 119,443 | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
SMBC Nikko
|
| |
Wells Fargo Securities
|
|
| |
Goldman Sachs & Co. LLC
|
| |
PNC Capital Markets LLC
|
| |
Truist Securities
|
| |
US Bancorp
|
|
| |
Co-Managers
|
| |||||||||
| |
Capital One Securities
|
| |
Drexel Hamilton
|
| |
Fifth Third Securities
|
| |
TD Securities
|
|