| | | |
Public Offering
Price(1) |
| |
Underwriting
Discount |
| |
Proceeds
to Us(1) |
| |||||||||
|
Per Note due 2030
|
| | | | 99.870% | | | | | | 0.350% | | | | | | 99.520% | | |
|
Total
|
| | | $ | 1,098,570,000 | | | | | $ | 3,850,000 | | | | | $ | 1,094,720,000 | | |
|
Per Note due 2035
|
| | | | 99.684% | | | | | | 0.450% | | | | | | 99.234% | | |
|
Total
|
| | | $ | 747,630,000 | | | | | $ | 3,375,000 | | | | | $ | 744,255,000 | | |
| | Mizuho | | |
Morgan Stanley
|
| |
SMBC Nikko
|
| |
TD Securities
|
| |
US Bancorp
|
| |
Wells Fargo
Securities |
|
| | Prospectus Supplement | | | | | | | |
| | | | | | S-1 | | | |
| | | | | | S-4 | | | |
| | | | | | S-5 | | | |
| | | | | | S-6 | | | |
| | | | | | S-7 | | | |
| | | | | | S-11 | | | |
| | | | | | S-16 | | | |
| | | | | | S-25 | | | |
| | | | | | S-25 | | |
| | Prospectus | | | | | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | |
| | | |
March 31, 2025
|
| |||||||||
| | | |
Historical
|
| |
As Adjusted
|
| ||||||
| | | |
(Unaudited)
(Dollars in millions) |
| |||||||||
|
Cash and cash equivalents(1)
|
| | | $ | 80 | | | | | $ | 1,914 | | |
| Outstanding debt(2) | | | | | | | | | | | | | |
|
Commercial paper outstanding(3)
|
| | | $ | 1,406 | | | | | $ | 1,406 | | |
|
4.30% senior notes due June 2025(1)
|
| | | | 1,500 | | | | | | 1,500 | | |
|
Other current debt
|
| | | | 138 | | | | | | 138 | | |
|
Current portion of long-term debt
|
| | | | 3,044 | | | | | | 3,044 | | |
|
Long-term debt, excluding current portion
|
| | | | 29,796 | | | | | | 29,796 | | |
|
Notes offered hereby
|
| | | | — | | | | | | 1,850 | | |
|
Total outstanding debt
|
| | | | 32,840 | | | | | | 34,690 | | |
|
Stockholders’ equity
|
| | | | 30,714 | | | | | | 30,714 | | |
|
Accumulated other comprehensive loss
|
| | | | (109) | | | | | | (109) | | |
|
Noncontrolling interests
|
| | | | 1,321 | | | | | | 1,321 | | |
|
Total stockholders’ equity
|
| | | | 31,926 | | | | | | 31,926 | | |
|
Total capitalization
|
| | | $ | 64,766 | | | | | $ | 66,616 | | |
|
Underwriters
|
| |
Principal Amount
of Notes due 2030 |
| |
Principal Amount
of Notes due 2035 |
| ||||||
|
Barclays Capital Inc.
|
| | | $ | 159,500,000 | | | | | $ | 108,750,000 | | |
|
Citigroup Global Markets Inc.
|
| | | $ | 159,500,000 | | | | | $ | 108,750,000 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | $ | 159,500,000 | | | | | $ | 108,750,000 | | |
|
J.P. Morgan Securities LLC
|
| | | $ | 159,500,000 | | | | | $ | 108,750,000 | | |
|
Mizuho Securities USA LLC
|
| | | $ | 77,000,000 | | | | | $ | 52,500,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | $ | 77,000,000 | | | | | $ | 52,500,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | $ | 77,000,000 | | | | | $ | 52,500,000 | | |
|
TD Securities (USA) LLC
|
| | | $ | 77,000,000 | | | | | $ | 52,500,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | $ | 77,000,000 | | | | | $ | 52,500,000 | | |
|
Wells Fargo Securities, LLC
|
| | | $ | 77,000,000 | | | | | $ | 52,500,000 | | |
|
Total
|
| | | $ | 1,100,000,000 | | | | | $ | 750,000,000 | | |
| | | |
Underwriting
Discount |
| |
Total
|
| ||||||
|
Per Note due 2030
|
| | | | 0.350% | | | | | $ | 3,850,000 | | |
|
Per Note due 2035
|
| | | | 0.450% | | | | | $ | 3,375,000 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | |