| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-11 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-38 | | | |
| | | | | S-44 | | | |
| | | | | S-51 | | | |
| | | | | S-51 | | | |
| | | | | S-52 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| (in millions, except percentages and per share numbers) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 5,212 | | | | | $ | 4,412 | | | | | $ | 5,936 | | | | | $ | 6,631 | | | | | $ | 11,186 | | |
|
Cost of sales
|
| | | | 3,253 | | | | | | 2,880 | | | | | | 3,880 | | | | | | 4,086 | | | | | | 5,325 | | |
|
Gross margin
|
| | | | 1,959 | | | | | | 1,532 | | | | | | 2,056 | | | | | | 2,545 | | | | | | 5,861 | | |
|
Gross margin percentage
|
| | | | 37.6% | | | | | | 34.7% | | | | | | 34.6% | | | | | | 38.4% | | | | | | 52.4% | | |
|
Net earnings attributable to common stockholders
|
| | | $ | 1,051 | | | | | $ | 890 | | | | | $ | 1,218 | | | | | $ | 1,525 | | | | | $ | 3,346 | | |
|
Net earnings per diluted share
|
| | | $ | 6.39 | | | | | $ | 4.86 | | | | | $ | 6.74 | | | | | $ | 7.87 | | | | | $ | 16.38 | | |
| EBITDA(1) | | | | $ | 2,045 | | | | | $ | 1,749 | | | | | $ | 2,331 | | | | | $ | 2,707 | | | | | $ | 5,542 | | |
|
Adjusted EBITDA(1)
|
| | | $ | 2,072 | | | | | $ | 1,722 | | | | | $ | 2,284 | | | | | $ | 2,760 | | | | | $ | 5,880 | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| (in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net earnings
|
| | | $ | 1,303 | | | | | $ | 1,085 | | | | | $ | 1,477 | | | | | $ | 1,838 | | | | | $ | 3,937 | | |
|
Less: Net earnings attributable to noncontrolling interests
|
| | | | (252) | | | | | | (195) | | | | | | (259) | | | | | | (313) | | | | | | (591) | | |
|
Net earnings attributable to common stockholders
|
| | | | 1,051 | | | | | | 890 | | | | | | 1,218 | | | | | | 1,525 | | | | | | 3,346 | | |
|
Interest expense (income) – net
|
| | | | 57 | | | | | | (16) | | | | | | (2) | | | | | | (8) | | | | | | 279 | | |
|
Income tax provision
|
| | | | 334 | | | | | | 244 | | | | | | 285 | | | | | | 410 | | | | | | 1,158 | | |
|
Depreciation and amortization
|
| | | | 670 | | | | | | 704 | | | | | | 925 | | | | | | 869 | | | | | | 850 | | |
|
Less other adjustments:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income (expense) – net in noncontrolling interest
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Depreciation and amortization in noncontrolling interest
|
| | | | (65) | | | | | | (70) | | | | | | (91) | | | | | | (85) | | | | | | (87) | | |
|
Loan fee amortization(1)
|
| | | | (3) | | | | | | (3) | | | | | | (4) | | | | | | (4) | | | | | | (4) | | |
|
EBITDA
|
| | | $ | 2,045 | | | | | $ | 1,749 | | | | | $ | 2,331 | | | | | $ | 2,707 | | | | | $ | 5,542 | | |
|
Unrealized net mark-to-market loss (gain) on natural gas derivatives
|
| | | | 1 | | | | | | (33) | | | | | | (35) | | | | | | (39) | | | | | | 41 | | |
|
(Gain) loss on foreign currency transactions, including intercompany loans
|
| | | | (5) | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 28 | | |
|
Less: Gain on foreign currency transactions in noncontrolling
interest |
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Blue Point joint venture construction costs(2)
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
U.K. long-lived and intangible asset impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 239 | | |
|
U.K. operations restructuring(3)
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | 10 | | | | | | 19 | | |
|
Acquisition and integration costs
|
| | | | — | | | | | | 4 | | | | | | 4 | | | | | | 39 | | | | | | — | | |
|
Impairment of equity method investment in PLNL
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43 | | | | | | — | | |
|
Unrealized gain on embedded derivative liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14) | | |
|
Pension settlement loss and curtailments gains – net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17 | | |
|
Loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8 | | |
|
Impact of employee benefit plan policy change
|
| | | | — | | | | | | — | | | | | | (16) | | | | | | — | | | | | | — | | |
|
Total adjustments
|
| | | | 27 | | | | | | (27) | | | | | | (47) | | | | | | 53 | | | | | | 338 | | |
|
Adjusted EBITDA
|
| | | $ | 2,072 | | | | | $ | 1,722 | | | | | $ | 2,284 | | | | | $ | 2,760 | | | | | $ | 5,880 | | |
| | | |
As of September 30, 2025
|
| |||||||||
|
(In millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 1,838 | | | | | $ | | | |
| Debt: | | | | | | | | | | | | | |
|
Revolving Credit Facility(1)
|
| | | $ | — | | | | | $ | — | | |
|
Letters of Credit Under Bilateral Agreement(2)
|
| | | | 334 | | | | | | 334 | | |
|
5.150% Senior Notes due March 2034(3)
|
| | | | 750 | | | | | | 750 | | |
|
4.950% Senior Notes due June 2043(3)
|
| | | | 750 | | | | | | 750 | | |
|
5.375% Senior Notes due March 2044(3)
|
| | | | 750 | | | | | | 750 | | |
|
4.500% Senior Notes due December 2026(3)
|
| | | | 750 | | | | | | — | | |
|
% Senior Notes due 20 offered hereby(4)
|
| | | | — | | | | | | | | |
|
Total debt
|
| | | $ | 3,334 | | | | | $ | | | |
|
Total shareholders’ equity
|
| | | $ | 4,849 | | | | | $ | 4,849 | | |
|
Noncontrolling interests
|
| | | | 2,846 | | | | | | 2,846 | | |
|
Total equity
|
| | | $ | 7,695 | | | | | $ | 7,695 | | |
|
Total capitalization
|
| | | $ | 11,029 | | | | | $ | | | |
|
Underwriter
|
| |
Principal
Amount of Notes |
| |||
|
Goldman Sachs & Co. LLC
|
| | | $ | | | |
| BMO Capital Markets Corp. | | | | | | | |
| Citigroup Global Markets Inc. | | | | | | | |
|
Total
|
| | | $ | | | |
| | | |
Paid by Us
|
| |||
|
Per note
|
| | | | % | | |
|
Total
|
| | | $ | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |