| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 99.384% | | | | | $ | 993,840,000 | | |
|
Underwriting discount
|
| | | | 0.450% | | | | | $ | 4,500,000 | | |
|
Proceeds, before expenses, to us(1)
|
| | | | 98.934% | | | | | $ | 989,340,000 | | |
| | BNP PARIBAS | | |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
|
| | HSBC | | |
MUFG
|
| |
Scotiabank
|
|
| | TD Securities | | |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-iv | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-8 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-28 | | | |
| | | | | S-33 | | | |
| | | | | S-38 | | | |
| | | | | S-38 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | |
| | | |
As of December 31, 2025
|
| |||||||||
|
(in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 5,413 | | | | | $ | 4,552(1) | | |
|
Short-term investments
|
| | | | 320 | | | | | | 320 | | |
|
Total
|
| | | | 5,733 | | | | | | 4,872 | | |
| Long Term Obligations, including current maturities: | | | | | | | | | | | | | |
|
Existing senior notes(2)
|
| | | | 5,219 | | | | | | 4,469 | | |
|
Convertible senior notes(3)
|
| | | | 942 | | | | | | — | | |
|
Notes offered hereby
|
| | | | — | | | | | | 986(4) | | |
|
Total
|
| | | | 6,161 | | | | | | 5,455 | | |
|
Total stockholders’ equity
|
| | | | 2,547 | | | | | | 2,547 | | |
|
Total capitalization
|
| | | $ | 8,708 | | | | | $ | 8,002 | | |
|
Underwriter
|
| |
Principal Amount
of Notes |
| |||
|
BofA Securities, Inc.
|
| | | $ | 250,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 250,000,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 80,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 80,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 80,000,000 | | |
|
HSBC Securities (USA) Inc.
|
| | | | 40,000,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 40,000,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 40,000,000 | | |
|
TD Securities (USA) LLC
|
| | | | 40,000,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 40,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 40,000,000 | | |
|
Standard Chartered Bank
|
| | | | 20,000,000 | | |
|
Total
|
| | | $ | 1,000,000,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | | | | | | | |
| • | | | Cruise, LLC | | | • | | | HRN 99 Holdings, LLC | |
| • | | | EAN.com, LP | | | • | | | LEMS I LLC | |
| • | | | Expedia Group Commerce, Inc. | | | • | | | Liberty Protein, Inc. | |
| • | | | Expedia, Inc. | | | • | | | O Holdings Inc. | |
| • | | |
Higher Power Nutrition Common Holdings, LLC
|
| | • | | | Orbitz, LLC | |
| • | | | HomeAway Software, Inc. | | | • | | | Orbitz Worldwide, Inc. | |
| • | | | HomeAway.com, Inc. | | | • | | | Travelscape, LLC | |
| • | | | Hotels.com GP, LLC | | | • | | | VRBO Holdings, Inc. | |
| • | | | Hotels.com, L.P. | | | • | | | WWTE, Inc. | |
| • | | | Hotwire, Inc. | | | | | | | |
| | | | | | | | | | | |