| | | |
Price to public(1)
|
| |
Underwriting
discount(2) |
| |
Proceeds, before
expenses |
| |||||||||
|
Per senior note due 2030
|
| | | | 99.976% | | | | | | 0.400% | | | | | | 99.576% | | |
|
Per senior note due 2034
|
| | | | 99.696% | | | | | | 0.625% | | | | | | 99.071% | | |
| Total | | | | $ | 1,198,312,000 | | | | | $ | 5,925,000 | | | | | $ | 1,192,387,000 | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
PNC Capital
Markets LLC |
| |
Truist
Securities |
|
| |
Goldman Sachs &
Co. LLC |
| |
SMBC Nikko
|
| |
US Bancorp
|
| |
Wells Fargo
Securities |
|
| |
Capital One Securities
|
| |
TD Securities
|
|
| | | |
Page
|
| |||
| | | | | S-i | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-33 | | | |
| | | | | S-37 | | | |
| | | | | S-42 | | | |
| | | | | S-42 | | | |
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 15 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | |
As of June 30, 2026
|
| |||||||||
|
(Amounts in millions, except par values; shares)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 540 | | | | | $ | 1,015 | | |
| Debt | | | | | | | | | | | | | |
|
Tranche A-1 Term Loan(1)
|
| | | $ | 714 | | | | | $ | — | | |
|
Tranche A-2 Term Loan
|
| | | $ | 746 | | | | | $ | 746 | | |
|
Revolving Credit Facility(2)
|
| | | $ | — | | | | | $ | — | | |
|
Existing Notes
|
| | | $ | 2,500 | | | | | $ | 2,500 | | |
|
Notes offered hereby
|
| | | | — | | | | | $ | 1,200 | | |
|
Total debt(3)
|
| | | $ | 3,936 | | | | | $ | 4,422 | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Class A common stock, par value $0.01 per share, 600,000,000 shares authorized,
170,513,905 shares issued and 120,284,257 shares outstanding |
| | | | 2 | | | | | | 2 | | |
|
Treasury stock, 50,229,648 shares
|
| | | | (3,733) | | | | | | (3,733) | | |
|
Additional paid-in capital
|
| | | | 1,186 | | | | | | 1,186 | | |
|
Retained earnings
|
| | | | 3,769 | | | | | | 3,769 | | |
|
Accumulated other comprehensive income
|
| | | | (22) | | | | | | (22) | | |
|
Total stockholders’ equity
|
| | | $ | 1,202 | | | | | $ | 1,202 | | |
|
Total capitalization
|
| | | $ | 5,138 | | | | | $ | 5,624 | | |
|
Underwriters
|
| |
Principal
amount of 2030 notes |
| |
Principal
amount of 2034 notes |
| ||||||
|
BofA Securities, Inc.
|
| | | $ | 112,000,000 | | | | | $ | 80,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 98,000,000 | | | | | | 70,000,000 | | |
|
PNC Capital Markets LLC
|
| | | | 98,000,000 | | | | | | 70,000,000 | | |
|
Truist Securities., Inc.
|
| | | | 98,000,000 | | | | | | 70,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 63,000,000 | | | | | | 45,000,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 63,000,000 | | | | | | 45,000,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 63,000,000 | | | | | | 45,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 63,000,000 | | | | | | 45,000,000 | | |
|
Capital One Securities, Inc.
|
| | | | 21,000,000 | | | | | | 15,000,000 | | |
|
TD Securities (USA) LLC
|
| | | | 21,000,000 | | | | | | 15,000,000 | | |
|
Total
|
| | | $ | 700,000,000 | | | | | $ | 500,000,000 | | |
| | | |
Paid by us
2030 notes |
| |
Paid by us
2034 notes |
| ||||||
|
Per note
|
| | | | 0.400% | | | | | | 0.625% | | |
| Total | | | | $ | 2,800,000 | | | | | $ | 3,125,000 | | |
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 15 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| |
BofA Securities
|
| |
J.P. Morgan
|
| |
PNC Capital
Markets LLC |
| |
Truist
Securities |
|
| |
Goldman Sachs & Co. LLC
|
| |
SMBC Nikko
|
| |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| |
Capital One Securities
|
| |
TD Securities
|
|