| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 99.987% | | | | | $ | 799,896,000 | | |
|
Underwriting discount
|
| | | | 0.650% | | | | | $ | 5,200,000 | | |
|
Proceeds to us (before expenses)
|
| | | | 99.337% | | | | | $ | 794,696,000 | | |
| |
Citigroup
|
| |
Credit Agricole CIB
|
| |
Mizuho
|
| |
Wells Fargo Securities
|
|
| |
ING
|
| |
J.P. Morgan
|
| |
PNC Capital Markets LLC
|
| |
RBC Capital Markets
|
| |
SMBC Nikko
|
|
| |
Barclays
|
| |
BNP PARIBAS
|
| |
COMMERZBANK
|
| |
Danske Markets
|
| |
Deutsche Bank Securities
|
| |
Goodbody
|
| |
Lloyds Securities
|
|
| |
NatWest
|
| |
Rabo Securities
|
| |
Santander
|
| |
Scotiabank
|
| |
SEB
|
| |
TD Securities
|
|
| |
Bank of China
|
| |
Regions Securities LLC
|
| |
Siebert Williams Shank
|
| |
The Governor and Company of the Bank of Ireland
|
|
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-10 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-22 | | | |
| | | | | S-50 | | | |
| | | | | S-53 | | | |
| | | | | S-60 | | | |
| | | | | S-66 | | | |
| | | | | S-71 | | | |
| | | | | S-71 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 18 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | |
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
|
Cash and cash equivalents (including restricted cash)
|
| | | | 851 | | | | | | 1,141 | | |
|
Short Term Debt (excluding debt issuance costs)(1):
|
| | | | 806 | | | | | | 806 | | |
| Long Term Debt: | | | | | | | | | | | | | |
|
Revolving Credit Facility
|
| | |
|
—
|
| | | |
|
—
|
| |
|
Term Loan Facilities
|
| | | | 600 | | | | | | 600 | | |
|
Bank loans(2)
|
| | | | 16 | | | | | | 16 | | |
|
Finance lease obligations(3)
|
| | | | 505 | | | | | | 505 | | |
|
Receivables Securitizations(4)
|
| | | | 844 | | | | | | 844 | | |
|
Senior Notes(5)
|
| | | | | | | | | | | | |
|
3.375% Senior Notes due 2027
|
| | | | 485 | | | | | | —(6) | | |
|
1.500% Senior Notes due 2027
|
| | | | 881 | | | | | | 881(7) | | |
|
4.000% Senior Notes due 2028
|
| | | | 584 | | | | | | 584 | | |
|
3.900% Senior Notes due 2028
|
| | | | 485 | | | | | | 485 | | |
|
4.900% Senior Notes due 2029
|
| | | | 749 | | | | | | 749 | | |
|
0.500% Senior Notes due 2029
|
| | | | 587 | | | | | | 587 | | |
|
5.200% Senior Notes due 2030
|
| | | | 749 | | | | | | 749 | | |
|
8.200% Senior Notes due 2030
|
| | | | 447 | | | | | | 447 | | |
|
7.950% Senior Notes due 2031
|
| | | | 335 | | | | | | 335 | | |
|
4.200% Senior Notes due 2032
|
| | | | 475 | | | | | | 475 | | |
|
6.800% Senior Notes due 2032
|
| | | | 81 | | | | | | 81 | | |
|
3.454% Senior Notes due 2032
|
| | | | 704 | | | | | | 704 | | |
|
3.000% Senior Notes due 2033
|
| | | | 520 | | | | | | 520 | | |
|
1.000% Senior Notes due 2033
|
| | | | 587 | | | | | | 587 | | |
|
5.438% Senior Notes due 2034
|
| | | | 1,000 | | | | | | 1,000 | | |
|
5.418% Senior Notes due 2035
|
| | | | 850 | | | | | | 850 | | |
|
3.807% Senior Notes due 2036
|
| | | | 704 | | | | | | 704 | | |
|
6.840% Senior Notes due 2037
|
| | | | 3 | | | | | | 3 | | |
|
7.550% Senior Notes due 2047
|
| | | | 174 | | | | | | 174 | | |
|
5.777% Senior Notes due 2054
|
| | | | 1,000 | | | | | | 1,000 | | |
|
Notes offered hereby
|
| | | | — | | | | | | 800 | | |
|
Total Long Term Debt (excluding debt issuance costs)
|
| | | | 13,365 | | | | | | 13,680 | | |
|
Debt issuance costs
|
| | | | (60) | | | | | | (69) | | |
|
Total Debt (including debt issuance costs)
|
| | | | 14,111 | | | | | | 14,417 | | |
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
| Shareholders’ Equity: | | | | | | | | | | | | | |
|
Preferred stock
|
| | | | — | | | | | | — | | |
|
Common stock
|
| | | | 1 | | | | | | 1 | | |
|
Treasury stock, at cost
|
| | | | (65) | | | | | | (65) | | |
|
Capital in excess of par value
|
| | | | 16,057 | | | | | | 16,057 | | |
|
Retained earnings
|
| | | | 2,787 | | | | | | 2,772 | | |
|
Accumulated other comprehensive loss
|
| | | | (347) | | | | | | (347) | | |
|
Noncontrolling interests
|
| | | | 26 | | | | | | 26 | | |
|
Total Equity
|
| | | | 18,459 | | | | | | 18,444 | | |
|
Total Capitalization
|
| | | | 32,570 | | | | | | 32,861 | | |
| | |||||||||||||
|
Underwriter
|
| |
Principal Amount of
the Notes |
| |||
|
Citigroup Global Markets Inc.
|
| | | $ | 88,000,000 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | $ | 80,000,000 | | |
|
Mizuho Securities USA LLC
|
| | | $ | 80,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | $ | 80,000,000 | | |
|
ING Financial Markets LLC
|
| | | $ | 46,400,000 | | |
|
J.P. Morgan Securities LLC
|
| | | $ | 46,400,000 | | |
|
PNC Capital Markets LLC
|
| | | $ | 46,400,000 | | |
|
RBC Capital Markets, LLC
|
| | | $ | 46,400,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | $ | 46,400,000 | | |
|
Barclays Capital Inc.
|
| | | $ | 16,000,000 | | |
|
BNP Paribas Securities Corp.
|
| | | $ | 16,000,000 | | |
|
Commerz Markets LLC
|
| | | $ | 16,000,000 | | |
|
Danske Markets Inc.
|
| | | $ | 16,000,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | $ | 16,000,000 | | |
|
Goodbody Stockbrokers UC
|
| | | $ | 16,000,000 | | |
|
Lloyds Securities Inc.
|
| | | $ | 16,000,000 | | |
|
NatWest Markets Securities Inc.
|
| | | $ | 16,000,000 | | |
|
Rabo Securities USA, Inc.
|
| | | $ | 16,000,000 | | |
|
Santander US Capital Markets LLC
|
| | | $ | 16,000,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | $ | 16,000,000 | | |
|
SEB Securities, Inc.
|
| | | $ | 16,000,000 | | |
|
TD Securities (USA) LLC
|
| | | $ | 16,000,000 | | |
|
Bank of China (Europe) S.A.
|
| | | $ | 8,000,000 | | |
|
Regions Securities LLC
|
| | | $ | 8,000,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | $ | 8,000,000 | | |
|
The Governor and Company of the Bank of Ireland
|
| | | $ | 8,000,000 | | |
|
Total
|
| | | $ | 800,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per Note
|
| | | | 0.650% | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 18 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | |