| | | |
Per $1000
Principal Amount of Note |
| |
Total
|
| ||||||
|
Registered direct offering price of 10.75% Senior Secured Notes due 2029
|
| | | $ | 1,000.00 | | | | | $ | 150,000,000(1) | | |
|
Proceeds to us
|
| | | | | | | | | $ | 150,000,000 | | |
| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-3 | | | |
| | | | | | S-9 | | | |
| | | | | | S-22 | | | |
| | | | | | S-23 | | | |
| | | | | | S-24 | | | |
| | | | | | S-58 | | | |
| | | | | | S-59 | | | |
| | | | | | S-70 | | | |
| | | | | | S-70 | | | |
| | | | | | S-70 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 9 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | |
|
Period
|
| |
Percentage
|
| | | | |||
|
From and including November 30, 2026 to but excluding November 30, 2027
|
| | | | 105.3750% | | | | | |
|
From and including November 30, 2027 to but excluding November 30, 2028
|
| | | | 102.6875% | | | | | |
|
From and including November 30, 2028 and thereafter
|
| | | | 100.000% | | | | | |
|
(in millions)
|
| |
December 31, 2024
|
| |
March 31, 2025
|
| ||||||
|
Total current assets
|
| | | $ | 6,234,658 | | | | | $ | 5,433,393 | | |
|
Total noncurrent assets
|
| | | $ | 17,397,691 | | | | | $ | 17,581,060 | | |
|
Total current liabilities
|
| | | $ | 411,704 | | | | | $ | 554,849 | | |
|
Total noncurrent liabilities
|
| | | $ | 9,254,862 | | | | | $ | 9,211,205 | | |
|
Due from non-Guarantors
|
| | | $ | 1,470,067 | | | | | $ | 1,571,764 | | |
|
(in millions)
|
| |
Three months
ended March 31, 2025 |
| |
Twelve months
ended December 31, 2024 |
| ||||||
|
Total revenues
|
| | | $ | 164 | | | | | $ | 60,894 | | |
|
Operating income
|
| | | $ | (3,823) | | | | | $ | 49,284 | | |
|
Net income (loss)
|
| | | $ | (55,417) | | | | | $ | (26,015) | | |
|
Period
|
| |
Percentage
|
| |||
|
From and including November 30, 2026 but excluding November 30, 2027
|
| | | | 105.3750% | | |
|
From and including November 30, 2027 but excluding November 30, 2028
|
| | | | 102.6875% | | |
|
From and including November 30, 2028 and thereafter
|
| | | | 100.000% | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 9 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | |