| | | |
Public offering
price(1) |
| |
Underwriting
discounts |
| |
Proceeds, before
expenses, to us(1) |
| |||||||||
| Per 2035 note | | | | | 99.537% | | | | | | 0.650% | | | | | | 98.887% | | |
|
Total
|
| | | $ | 746,527,500 | | | | | $ | 4,875,000 | | | | | $ | 741,652,500 | | |
| Per 2055 note | | | | | 99.355% | | | | | | 0.875% | | | | | | 98.480% | | |
|
Total
|
| | | $ | 745,162,500 | | | | | $ | 6,562,500 | | | | | $ | 738,600,000 | | |
| Combined total | | | | $ | 1,491,690,000 | | | | | $ | 11,437,500 | | | | | $ | 1,480,252,500 | | |
| |
J.P. Morgan
|
| |
PNC Capital Markets LLC
|
| |
TD Securities
|
|
| |
BofA Securities
|
| | Scotiabank | | |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| |
CIBC Capital Markets
|
| | Citigroup | | |
Goldman Sachs & Co. LLC
|
|
| |
KeyBanc Capital Markets
|
| | Mizuho | | |
RBC Capital Markets
|
| |
Truist Securities
|
|
| | BOK Financial Securities, Inc. | | |
Capital One Securities
|
| |
Comerica Securities
|
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| SUMMARY | | | | | S-1 | | |
| | | | | S-8 | | | |
| | | | | S-14 | | | |
| CAPITALIZATION | | | | | S-15 | | |
| | | | | S-17 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | |
September 30, 2024
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(In millions, except share data)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 843 | | | | | $ | 366 | | |
| Debt | | | | | | | | | | | | | |
|
Revolving credit facility
|
| | | $ | — | | | | | $ | — | | |
|
3.77% weighted-average private placement senior notes due September 18, 2026
|
| | | | 250 | | | | | | 250 | | |
|
3.90% senior notes due May 15, 2027(1)
|
| | | | 750 | | | | | | 750 | | |
|
4.375% senior notes due March 15, 2029(2)
|
| | | | 500 | | | | | | 500 | | |
|
5.60% senior notes due March 15, 2034
|
| | | | 500 | | | | | | 500 | | |
|
5.40% senior notes due February 15, 2035 offered hereby
|
| | | | — | | | | | | 750 | | |
|
5.90% senior notes due February 15, 2055 offered hereby
|
| | | | — | | | | | | 750 | | |
|
Bridge facility(3)
|
| | | | — | | | | | | — | | |
|
Term loan facility(4)
|
| | | | — | | | | | | 1,000 | | |
|
Unamortized premium (discount)
|
| | | | 73 | | | | | | 65 | | |
|
Unamortized debt issuance costs
|
| | | | (7) | | | | | | (26) | | |
|
Total debt
|
| | | $ | 2,066 | | | | | $ | 4,539 | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Common stock
|
| | | | | | | | | | | | |
|
Authorized–1.8 billion shares of $0.10 par value
|
| | | | | | | | | | | | |
|
Issued–735,880,153 shares (actual) and 776,775,078 shares (as adjusted) of $0.10 par value(5)
|
| | | | 74 | | | | | | 78 | | |
|
Additional paid-in capital
|
| | | | 7,233 | | | | | | 8,208 | | |
|
Retained earnings
|
| | | | 5,716 | | | | | | 5,716 | | |
|
Accumulated other comprehensive income
|
| | | | 11 | | | | | | 11 | | |
|
Total stockholders’ equity
|
| | | $ | 13,034 | | | | | $ | 14,013 | | |
|
Total capitalization
|
| | | $ | 15,100 | | | | | $ | 18,552 | | |
|
Underwriter
|
| |
Principal
Amount of 2035 Notes |
| |
Principal
Amount of 2055 Notes |
| ||||||
|
J.P. Morgan Securities LLC
|
| | | $ | 168,750,000 | | | | | $ | 168,750,000 | | |
|
PNC Capital Markets LLC
|
| | | | 112,500,000 | | | | | | 112,500,000 | | |
|
TD Securities (USA) LLC
|
| | | | 112,500,000 | | | | | | 112,500,000 | | |
|
BofA Securities, Inc.
|
| | | | 45,000,000 | | | | | | 45,000,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 45,000,000 | | | | | | 45,000,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 45,000,000 | | | | | | 45,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 45,000,000 | | | | | | 45,000,000 | | |
|
CIBC World Markets Corp.
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
KeyBanc Capital Markets Inc.
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
Mizuho Securities USA LLC
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
Truist Securities, Inc.
|
| | | | 20,625,000 | | | | | | 20,625,000 | | |
|
BOK Financial Securities, Inc.
|
| | | | 10,625,000 | | | | | | 10,625,000 | | |
|
Capital One Securities, Inc.
|
| | | | 10,625,000 | | | | | | 10,625,000 | | |
|
Comerica Securities, Inc.
|
| | | | 10,625,000 | | | | | | 10,625,000 | | |
|
Total
|
| | | $ | 750,000,000 | | | | | $ | 750,000,000 | | |
| | | |
Paid by
Coterra |
| |||
|
Per 2035 note
|
| | | | 0.650% | | |
|
Per 2055 note
|
| | | | 0.875% | | |
|
Total
|
| | | $ | 11,437,500 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 29 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | |
| | J.P. Morgan | | |
PNC Capital Markets LLC
|
| |
TD Securities
|
| |||
| | BofA Securities | | | Scotiabank | | |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| |
KeyBanc Capital Markets
|
| | Mizuho | | |
RBC Capital Markets
|
| |
Truist Securities
|
|
| |
BOK Financial Securities, Inc.
|
| |
Capital One Securities
|
| |
Comerica Securities
|
|