| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-6 | | | |
| | | | | S-10 | | | |
| | | | | S-11 | | | |
| | | | | S-13 | | | |
| | | | | S-26 | | | |
| | | | | S-29 | | | |
| | | | | S-35 | | | |
| | | | | S-42 | | | |
| | | | | S-42 | | | |
| | | | | S-42 | | | |
| | | | | | ii | | | |
| | | | | | iii | | | |
| | | | | | iv | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 24 | | | |
| | | | | | 40 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | |
| | | |
As of September 30, 2025
|
| |||||||||||||||
| | | |
Historical
|
| |
As adjusted
|
| |
As further
adjusted |
| |||||||||
| | | |
(in millions)
|
| |||||||||||||||
|
CASH AND CASH EQUIVALENTS
|
| | | $ | 1,180 | | | | | $ | 180 | | | | | $ | 180 | | |
| SHORT-TERM DEBT | | | | | | | | | | | | | | | | | | | |
|
Credit facilities(1)
|
| | | | — | | | | | | 1,797 | | | | | | | | |
|
4.65% senior notes due October 2025
|
| | | | 1,000 | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 10 | | | | | | 10 | | | | | | 10 | | |
|
Total short-term debt
|
| | | $ | 1,010 | | | | | $ | 1,807 | | | | | $ | | | |
| LONG-TERM DEBT | | | | | | | | | | | | | | | | | | | |
|
Senior notes
|
| | | | | | | | | | | | | | | | | | |
|
4.50% senior notes due December 2026
|
| | | | 750 | | | | | | 750 | | | | | | 750 | | |
|
3.55% senior notes due December 2029
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
|
3.80% senior notes due September 2030
|
| | | | 750 | | | | | | 750 | | | | | | 750 | | |
|
5.70% senior notes due September 2034
|
| | | | 650 | | | | | | 650 | | | | | | 650 | | |
|
5.95% senior notes due June 2035
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
|
6.70% senior notes due May 2036
|
| | | | 250 | | | | | | 250 | | | | | | 250 | | |
|
6.65% senior notes due January 2037
|
| | | | 600 | | | | | | 600 | | | | | | 600 | | |
|
5.15% senior notes due June 2042
|
| | | | 499 | | | | | | 499 | | | | | | 499 | | |
|
4.30% senior notes due January 2043
|
| | | | 348 | | | | | | 348 | | | | | | 348 | | |
|
4.70% senior notes due June 2044
|
| | | | 687 | | | | | | 687 | | | | | | 687 | | |
|
4.90% senior notes due February 2045
|
| | | | 649 | | | | | | 649 | | | | | | 649 | | |
|
4.70% senior notes due January 2031 (including the 2031 Notes offered hereby)
|
| | | | 700 | | | | | | 700 | | | | | | | | |
|
5.60% senior notes due January 2036 (including the 2036 Notes offered hereby)
|
| | | | 550 | | | | | | 550 | | | | | | | | |
|
Unamortized discounts and debt issuance costs
|
| | | | (62) | | | | | | (62) | | | | | | | | |
|
EPIC Term Loan(2)
|
| | | | — | | | | | | 1,103 | | | | | | 1,103 | | |
| | | |
As of September 30, 2025
|
| |||||||||||||||
| | | |
Historical
|
| |
As adjusted
|
| |
As further
adjusted |
| |||||||||
| | | |
(in millions)
|
| |||||||||||||||
|
Other
|
| | | | 68 | | | | | | 68 | | | | | | 68 | | |
|
Total long-term debt
|
| | | $ | 8,439 | | | | | $ | 9,542 | | | | | $ | | | |
| PARTNERS’ CAPITAL | | | | | | | | | | | | | | | | | | | |
|
Series A preferred unitholders
|
| | | $ | 1,247 | | | | | $ | 1,247 | | | | | $ | 1,247 | | |
|
Series B preferred unitholders
|
| | | | 787 | | | | | | 787 | | | | | | 787 | | |
|
Common unitholders
|
| | | | 7,729 | | | | | | 7,729 | | | | | | 7,729 | | |
|
Noncontrolling interests
|
| | | | 3,226 | | | | | | 3,226 | | | | | | 3,226 | | |
|
Total partners’ capital
|
| | | $ | 12,989 | | | | | $ | 12,989 | | | | | $ | 12,989 | | |
|
Total capitalization
|
| | | $ | 21,428 | | | | | $ | 22,531 | | | | | $ | | | |
| | | |
Principal Amount
|
| |||||||||
|
Underwriter
|
| |
2031 Notes
offered hereby |
| |
2036 Notes
offered hereby |
| ||||||
|
Citigroup Global Markets Inc.
|
| | | $ | | | | | $ | | | ||
|
CIBC World Markets Corp.
|
| | | | | | | | | | | | |
|
RBC Capital Markets, LLC
|
| | | | | | | | | | | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | | | | | | | | | |
|
Total
|
| | | $ | | | | | $ | | | | |
| | | |
Underwriting
Discount |
| |||
|
Per 2031 Note
|
| | | | % | | |
|
Total
|
| | | $ | | | |
|
Per 2036 Note
|
| | | | % | | |
|
Total
|
| | | $ | | | |
| | | | | | ii | | | |
| | | | | | iii | | | |
| | | | | | iv | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 24 | | | |
| | | | | | 40 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | |
| | $ | | | | |
| | $ | | |
4.700% Senior Notes due 2031
|
|
| | $ | | |
5.600% Senior Notes due 2036
|
|