| | | |
Per 2031 Note
|
| |
Total 2031 Notes
|
| |
Per 2036 Note
|
| |
Total 2036 Notes
|
| ||||||||||||
|
Public Offering Price(1)
|
| | | | 99.806% | | | | | $ | 499,030,000 | | | | | | 99.279% | | | | | $ | 992,790,000 | | |
|
Underwriting discount
|
| | | | 0.600% | | | | | $ | 3,000,000 | | | | | | 0.650% | | | | | $ | 6,500,000 | | |
|
Proceeds to us, before expenses
|
| | | | 99.206% | | | | | $ | 496,030,000 | | | | | | 98.629% | | | | | $ | 986,290,000 | | |
| | Citigroup | | |
Deutsche Bank Securities
|
| |
J.P. Morgan
|
|
| |
BofA Securities
|
| |
Mizuho
|
| |
Morgan Stanley
|
| |
Wells Fargo Securities
|
|
| | Barclays | | |
BNP PARIBAS
|
| |
ING
|
| |
MUFG
|
|
| | SMBC Nikko | | |
UniCredit Capital Markets
|
| |
Academy Securities
|
| |
Scotiabank
|
|
| |
Goldman Sachs & Co. LLC
|
| |
PNC Capital Markets LLC
|
| |
Santander
|
| |
Standard Chartered Bank
|
|
| | TD Securities | | |
Truist Securities
|
| |
BNY Capital Markets
|
| |
Loop Capital Markets
|
|
| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-26 | | | |
| | | | | S-35 | | | |
| | | | | S-41 | | | |
| | | | | S-41 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 10 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
|
(in millions of dollars, except per share data)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| Results of operations data(a): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales and other operating revenues
|
| | | $ | 23,062 | | | | | $ | 25,586 | | | | | $ | 40,302 | | | | | $ | 41,107 | | | | | $ | 50,451 | | |
|
Operating (loss) income
|
| | | | (332) | | | | | | 2,515 | | | | | | 1,817 | | | | | | 3,053 | | | | | | 5,101 | | |
|
(Loss) income from continuing operations
|
| | | | (651) | | | | | | 2,005 | | | | | | 1,363 | | | | | | 2,126 | | | | | | 3,894 | | |
|
(Loss) earnings per share from continuing operations:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | (2.05) | | | | | | 6.13 | | | | | | 4.15 | | | | | | 6.50 | | | | | | 11.86 | | |
|
Diluted
|
| | | | (2.05) | | | | | | 6.11 | | | | | | 4.14 | | | | | | 6.48 | | | | | | 11.83 | | |
| | | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||
|
(in millions of dollars)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | $ | 10,757 | | | | | $ | 12,742 | | | | | $ | 12,266 | | | | | $ | 13,152 | | | | | $ | 11,845 | | |
|
Total assets
|
| | | | 33,787 | | | | | | 37,263 | | | | | | 35,746 | | | | | | 37,000 | | | | | | 36,365 | | |
|
Total current liabilities
|
| | | | 6,852 | | | | | | 5,993 | | | | | | 6,705 | | | | | | 7,150 | | | | | | 6,760 | | |
|
Total long-term debt(b)
|
| | | | 11,719 | | | | | | 11,139 | | | | | | 11,030 | | | | | | 11,115 | | | | | | 10,972 | | |
|
Total equity
|
| | | | 10,610 | | | | | | 13,728 | | | | | | 12,474 | | | | | | 12,944 | | | | | | 12,629 | | |
|
Underwriter
|
| |
Principal
Amount of 2031 Notes |
| |
Principal
Amount of 2036 Notes |
| ||||||
|
Citigroup Global Markets Inc.
|
| | | $ | 66,666,000 | | | | | $ | 133,334,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | | 66,666,000 | | | | | | 133,334,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 66,666,000 | | | | | | 133,334,000 | | |
|
BofA Securities, Inc.
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Mizuho Securities USA LLC
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | | 25,000,000 | | | | | | 50,000,000 | | |
|
Barclays Capital Inc.
|
| | | | 16,667,000 | | | | | | 33,333,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 16,667,000 | | | | | | 33,333,000 | | |
|
ING Financial Markets LLC
|
| | | | 16,667,000 | | | | | | 33,333,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 16,667,000 | | | | | | 33,333,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | 16,667,000 | | | | | | 33,333,000 | | |
|
UniCredit Capital Markets LLC
|
| | | | 16,667,000 | | | | | | 33,333,000 | | |
|
Academy Securities, Inc.
|
| | | | 15,000,000 | | | | | | 30,000,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
PNC Capital Markets LLC
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
Santander US Capital Markets LLC
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
Standard Chartered Bank
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
TD Securities (USA) LLC
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
Truist Securities, Inc.
|
| | | | 10,000,000 | | | | | | 20,000,000 | | |
|
BNY Mellon Capital Markets, LLC
|
| | | | 7,500,000 | | | | | | 15,000,000 | | |
|
Loop Capital Markets LLC
|
| | | | 7,500,000 | | | | | | 15,000,000 | | |
|
Total
|
| | | $ | 500,000,000 | | | | | $ | 1,000,000,000 | | |
| | | |
Per Note
|
| |
Total
|
| ||||||
|
5.125% Guaranteed Notes due 2031
|
| | | | 0.600% | | | | | $ | 3,000,000 | | |
|
5.875% Guaranteed Notes due 2036
|
| | | | 0.650% | | | | | $ | 6,500,000 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 10 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | |