| | | |
Public Offering
Price(1) |
| |
Underwriting
Discount |
| |
Proceeds to
Us(1) |
| |||||||||
|
Per Note due 2029
|
| | | | 99.843% | | | | | | 0.350% | | | | | | 99.493% | | |
|
Total
|
| | | $ | 499,215,000 | | | | | $ | 1,750,000 | | | | | $ | 497,465,000 | | |
|
Per Note due 2054
|
| | | | 99.542% | | | | | | 0.750% | | | | | | 98.792% | | |
|
Total
|
| | | $ | 746,565,000 | | | | | $ | 5,625,000 | | | | | $ | 740,940,000 | | |
| | Prospectus Supplement | | | | | | | |
| | | | | | S-1 | | | |
| | | | | | S-4 | | | |
| | | | | | S-6 | | | |
| | | | | | S-7 | | | |
| | | | | | S-8 | | | |
| | | | | | S-11 | | | |
| | | | | | S-16 | | | |
| | | | | | S-25 | | | |
| | | | | | S-25 | | | |
| | Prospectus | | | | | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | |
| | | |
June 30, 2024
|
| |||||||||
| | | |
Historical
|
| |
As Adjusted
|
| ||||||
| | | |
(Unaudited)
(Dollars in millions) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 98 | | | | | $ | 598 | | |
| Outstanding debt(1) | | | | | | | | | | | | | |
|
Credit facility and commercial paper outstanding
|
| | | $ | 735 | | | | | $ | — | | |
|
4.25% senior notes due September 2024
|
| | | | 650 | | | | | | 650 | | |
|
4.30% senior notes due June 2025
|
| | | | 1,500 | | | | | | 1,500 | | |
|
Other current debt
|
| | | | 177 | | | | | | 177 | | |
|
Current portion of long-term debt
|
| | | | 3,062 | | | | | | 2,327 | | |
|
Long-term debt, excluding current portion
|
| | | | 28,560 | | | | | | 28,560 | | |
|
Notes offered hereby
|
| | | | — | | | | | | 1,250 | | |
|
Total outstanding debt
|
| | | | 31,622 | | | | | | 32,137 | | |
|
Stockholders’ equity
|
| | | | 30,600 | | | | | | 30,600 | | |
|
Accumulated other comprehensive loss
|
| | | | (262) | | | | | | (262) | | |
|
Noncontrolling interests
|
| | | | 1,356 | | | | | | 1,356 | | |
|
Total stockholders’ equity
|
| | | | 31,694 | | | | | | 31,694 | | |
|
Total capitalization
|
| | | $ | 63,316 | | | | | $ | 63,831 | | |
|
Underwriters
|
| |
Principal Amount
of Notes due 2029 |
| |
Principal Amount
of Notes due 2054 |
| ||||||
|
BofA Securities, Inc.
|
| | | $ | 72,500,000 | | | | | $ | 108,750,000 | | |
|
BMO Capital Markets Corp.
|
| | | $ | 72,500,000 | | | | | $ | 108,750,000 | | |
|
MUFG Securities Americas Inc.
|
| | | $ | 72,500,000 | | | | | $ | 108,750,000 | | |
|
RBC Capital Markets, LLC
|
| | | $ | 72,500,000 | | | | | $ | 108,750,000 | | |
|
Barclays Capital Inc.
|
| | | $ | 35,000,000 | | | | | $ | 52,500,000 | | |
|
Intesa Sanpaolo IMI Securities Corp.
|
| | | $ | 35,000,000 | | | | | $ | 52,500,000 | | |
|
PNC Capital Markets LLC
|
| | | $ | 35,000,000 | | | | | $ | 52,500,000 | | |
|
Regions Securities LLC
|
| | | $ | 35,000,000 | | | | | $ | 52,500,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | $ | 35,000,000 | | | | | $ | 52,500,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | $ | 35,000,000 | | | | | $ | 52,500,000 | | |
|
Total
|
| | | $ | 500,000,000 | | | | | $ | 750,000,000 | | |
| | | |
Underwriting
Discount |
| |
Total
|
| ||||||
|
Per Note due 2029
|
| | | | 0.350% | | | | | $ | 1,750,000 | | |
|
Per Note due 2054
|
| | | | 0.750% | | | | | $ | 5,625,000 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | |