| | | |
Public Offering
Price(1) |
| |
Underwriting
Discount |
| |
Proceeds, Before
Expenses, to Issuer |
| |||||||||
|
Per 2028 note
|
| | | | 99.986% | | | | | | 0.600% | | | | | | 99.386% | | |
|
Total
|
| | | $ | 999,860,000 | | | | | $ | 6,000,000 | | | | | $ | 993,860,000 | | |
|
Per 2030 note
|
| | | | 99.950% | | | | | | 0.625% | | | | | | 99.325% | | |
|
Total
|
| | | $ | 999,500,000 | | | | | $ | 6,250,000 | | | | | $ | 993,250,000 | | |
|
Per 2033 note
|
| | | | 99.992% | | | | | | 0.650% | | | | | | 99.342% | | |
|
Total
|
| | | $ | 999,920,000 | | | | | $ | 6,500,000 | | | | | $ | 993,420,000 | | |
|
Combined Total for the Notes
|
| | | $ | 2,999,280,000 | | | | | $ | 18,750,000 | | | | | $ | 2,980,530,000 | | |
| |
Joint Book-Running Managers
|
| ||||||
| | BofA Securities | | |
HSBC
|
| |
J.P. Morgan
|
|
| | Citigroup | | |
Deutsche Bank
Securities |
| |
PNC Capital
Markets LLC |
| |
TD Securities
|
| |
US Bancorp
|
|
| |
Co-Managers
|
| |||||||||
| | Goldman Sachs & Co. LLC | | |
Morgan Stanley
|
| |
MUFG
|
| |
Santander
|
|
| | SMBC Nikko | | |
Standard Chartered Bank
|
| |
UniCredit Capital Markets
|
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-vi | | | |
| | | | | S-vii | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-17 | | | |
| | | | | S-40 | | | |
| | | | | S-44 | | | |
| | | | | S-49 | | | |
| | | | | S-55 | | | |
| | | | | S-56 | | | |
| | | |
Page
|
| |||
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 15 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | |
June 30, 2023
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted(a)
|
| ||||||
| | | |
(Unaudited)
(In millions) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 1,296 | | | | | $ | 1,269 | | |
| Total debt: | | | | | | | | | | | | | |
|
Revolving credit facilities(b)
|
| | | $ | 207 | | | | | $ | 207 | | |
|
Senior Term Loan due 2023, interest rate of 6.635%
|
| | | | 130 | | | | | | 130 | | |
|
1.125% Senior Notes due 2023(c)
|
| | | | 489 | | | | | | 489 | | |
|
3.500% Senior Notes due 2024
|
| | | | 500 | | | | | | 500 | | |
|
5.900% Senior Notes due 2024
|
| | | | 2,000 | | | | | | 500 | | |
|
1.250% Senior Notes due 2025(d)
|
| | | | 326 | | | | | | 326 | | |
|
6.050% Senior Notes due 2025
|
| | | | 1,750 | | | | | | 1,000 | | |
|
Senior Term Loan due 2025, interest rate of 6.760%
|
| | | | 750 | | | | | | — | | |
|
1.400% Senior Notes due 2026
|
| | | | 400 | | | | | | 400 | | |
|
4.777% Senior Notes due 2026(e)
|
| | | | 1,087 | | | | | | 1,087 | | |
|
2.125% Senior Notes due 2027(f)
|
| | | | 541 | | | | | | 541 | | |
|
6.165% Senior Notes due 2027
|
| | | | 2,000 | | | | | | 2,000 | | |
|
Senior Term Loan due 2027, interest rate of 6.760%
|
| | | | 1,000 | | | | | | 1,000 | | |
|
0.625% Senior Notes due 2028(g)
|
| | | | 543 | | | | | | 543 | | |
|
5.337% Senior Notes due 2029(h)
|
| | | | 543 | | | | | | 543 | | |
|
6.330% Senior Notes due 2029
|
| | | | 750 | | | | | | 750 | | |
|
6.379% Senior Notes due 2032
|
| | | | 1,000 | | | | | | 1,000 | | |
|
6.350% Senior Notes due 2028 offered hereby
|
| | | | — | | | | | | 1,000 | | |
|
6.550% Senior Notes due 2030 offered hereby
|
| | | | — | | | | | | 1,000 | | |
|
6.700% Senior Notes due 2033 offered hereby
|
| | | | — | | | | | | 1,000 | | |
|
Finance leases
|
| | | | 157 | | | | | | 157 | | |
|
Industrial revenue bonds and other debt
|
| | | | 287 | | | | | | 287 | | |
|
Subtotal
|
| | | | 14,460 | | | | | | 14,460 | | |
|
Unamortized debt issuance costs
|
| | | | (64) | | | | | | (64)(i) | | |
|
Total debt
|
| | | | 14,396 | | | | | | 14,396 | | |
|
Total stockholders’ equity
|
| | | | 5,624 | | | | | | 5,624 | | |
|
Total capitalization
|
| | | $ | 20,020 | | | | | $ | 20,020 | | |
|
Moody’s Rating*
|
| |
Percentage
interest rate increase on the notes |
| |||
|
Ba1
|
| | | | 0.250% | | |
|
Ba2
|
| | | | 0.500% | | |
|
Ba3
|
| | | | 0.750% | | |
|
B1 or below
|
| | | | 1.000% | | |
|
S&P Rating*
|
| |
Percentage
interest rate increase on the notes |
| |||
|
BB+
|
| | | | 0.250% | | |
|
BB
|
| | | | 0.500% | | |
|
BB-
|
| | | | 0.750% | | |
|
B+ or below
|
| | | | 1.000% | | |
|
Underwriters
|
| |
Aggregate
Principal Amount of 2028 Notes to be Purchased |
| |
Aggregate
Principal Amount of 2030 Notes to be Purchased |
| |
Aggregate
Principal Amount of 2033 Notes to be Purchased |
| |||||||||
|
BofA Securities, Inc.
|
| | | $ | 173,000,000 | | | | | $ | 173,000,000 | | | | | $ | 173,000,000 | | |
|
HSBC Securities (USA) Inc.
|
| | | | 173,000,000 | | | | | | 173,000,000 | | | | | | 173,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 173,000,000 | | | | | | 173,000,000 | | | | | | 173,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 68,200,000 | | | | | | 68,200,000 | | | | | | 68,200,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | | 68,200,000 | | | | | | 68,200,000 | | | | | | 68,200,000 | | |
|
PNC Capital Markets LLC
|
| | | | 68,200,000 | | | | | | 68,200,000 | | | | | | 68,200,000 | | |
|
TD Securities (USA) LLC
|
| | | | 68,200,000 | | | | | | 68,200,000 | | | | | | 68,200,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 68,200,000 | | | | | | 68,200,000 | | | | | | 68,200,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
Santander US Capital Markets LLC
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
Standard Chartered Bank
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
UniCredit Capital Markets LLC
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | 20,000,000 | | |
|
Total
|
| | | $ | 1,000,000,000 | | | | | $ | 1,000,000,000 | | | | | $ | 1,000,000,000 | | |
| | | |
Page
|
| |||
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 15 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| |
Joint Book-Running Managers
|
| ||||||
| | BofA Securities | | |
HSBC
|
| |
J.P. Morgan
|
|
| | Citigroup | | |
Deutsche Bank
Securities |
| |
PNC Capital
Markets LLC |
| |
TD Securities
|
| |
US Bancorp
|
|
| |
Co-Managers
|
| |||||||||
| | Goldman Sachs & Co. LLC | | |
Morgan Stanley
|
| |
MUFG
|
| |
Santander
|
|
| | SMBC Nikko | | |
Standard Chartered Bank
|
| |
UniCredit Capital Markets
|
|