| | | |
Per 2030 Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 99.776% | | | | | € | 498,880,000 | | |
|
Underwriting discounts
|
| | | | 0.350% | | | | | € | 1,750,000 | | |
|
Proceeds to the Issuer (before expenses)(1)
|
| | | | 99.426% | | | | | € | 497,130,000 | | |
| | Barclays | | | Deutsche Bank | | | Goldman Sachs & Co. LLC | |
| |
BofA Securities
|
| |
Crédit Agricole CIB
|
|
| |
BNP PARIBAS
|
| |
RBC Capital Markets
|
| |
Truist Securities
|
| |
Wells Fargo Securities
|
|
| |
Morgan Stanley
|
| |
Regions Securities LLC
|
| ||||||
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-9 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-35 | | | |
| | | | | S-39 | | | |
| | | | | S-43 | | | |
| | | | | S-50 | | | |
| | | | | S-52 | | | |
| | | | | S-52 | | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 42 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | |
| | | |
September 30, 2025
|
| |||||||||
|
(In millions, except per share amounts)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
| Cash | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 339 | | | | | $ | 914 | | |
| Debt | | | | | | | | | | | | | |
|
GXO Five-Year Term Loan due 2027(1)
|
| | | | 399 | | | | | | 399 | | |
|
GXO unsecured notes due 2026
|
| | | | 400 | | | | | | 400 | | |
|
GXO unsecured notes due 2029(2)
|
| | | | 594 | | | | | | 594 | | |
|
GXO unsecured notes due 2031(3)
|
| | | | 398 | | | | | | 398 | | |
|
GXO unsecured notes due 2034(4)
|
| | | | 491 | | | | | | 491 | | |
|
GXO Capital unsecured notes due 2030 offered hereby (€500 million principal value)
|
| | | | — | | | | | | 575(5) | | |
|
Finance leases and other debt
|
| | | | 416 | | | | | | 416 | | |
|
Total indebtedness
|
| | | | 2,698 | | | | | | 3,273 | | |
| Equity | | | | | | | | | | | | | |
|
Common stock, $0.01 par value
|
| | | | 1 | | | | | | 1 | | |
|
Treasury stock, at cost
|
| | | | (202) | | | | | | (202) | | |
|
Preferred Stock, $0.01 par value
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 2,655 | | | | | | 2,655 | | |
|
Retained earnings
|
| | | | 675 | | | | | | 675 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (174) | | | | | | (174) | | |
|
Noncontrolling interests
|
| | | | 33 | | | | | | 33 | | |
|
Total equity
|
| | | | 2,988 | | | | | | 2,988 | | |
|
Total capitalization
|
| | | $ | 5,686 | | | | | $ | 6,261 | | |
|
Underwriter
|
| |
Principal
Amount of 2030 Notes |
| |||
|
Barclays Bank PLC
|
| | | € | 100,000,000 | | |
|
Deutsche Bank Aktiengesellschaft
|
| | | | 100,000,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 100,000,000 | | |
|
BofA Securities Europe SA
|
| | | | 50,000,000 | | |
|
Crédit Agricole Corporate and Investment Bank
|
| | | | 50,000,000 | | |
|
BNP PARIBAS
|
| | | | 20,000,000 | | |
|
RBC Europe Limited
|
| | | | 20,000,000 | | |
|
Truist Securities, Inc.
|
| | | | 20,000,000 | | |
|
Wells Fargo Securities Europe, S.A.
|
| | | | 20,000,000 | | |
|
Morgan Stanley & Co. International plc
|
| | | | 10,000,000 | | |
|
Regions Securities LLC
|
| | | | 10,000,000 | | |
|
Total
|
| | | € | 500,000,000 | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 42 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | |
| | Barclays | | | Deutsche Bank | | |
Goldman Sachs & Co. LLC
|
|
| |
BofA Securities
|
| |
Crédit Agricole CIB
|
|
| |
BNP PARIBAS
|
| |
RBC Capital Markets
|
| |
Truist Securities
|
| |
Wells Fargo Securities
|
|
| |
Morgan Stanley
|
| |
Regions Securities LLC
|
| ||||||