| | | |
公开发行
价格(1) |
| |
承销
折扣 |
| |
收益,之前
费用,对我们 |
| |||||||||
|
根据2029年注
|
| | | | 99.958% | | | | | | 0.350% | | | | | | 99.608% | | |
|
合计
|
| | | $ | 1,199,496,000 | | | | | $ | 4,200,000 | | | | | $ | 1,195,296,000 | | |
|
根据2031年注
|
| | | | 99.820% | | | | | | 0.600% | | | | | | 99.220% | | |
|
合计
|
| | | $ | 898,380,000 | | | | | $ | 5,400,000 | | | | | $ | 892,980,000 | | |
|
每2033注
|
| | | | 99.898% | | | | | | 0.625% | | | | | | 99.273% | | |
|
合计
|
| | | $ | 1,498,470,000 | | | | | $ | 9,375,000 | | | | | $ | 1,489,095,000 | | |
|
根据2036年注
|
| | | | 99.712% | | | | | | 0.650% | | | | | | 99.062% | | |
|
合计
|
| | | $ | 1,395,968,000 | | | | | $ | 9,100,000 | | | | | $ | 1,386,868,000 | | |
| | 花旗集团 | | |
巴克莱银行
|
| |
美银证券
|
| |
富国银行证券
|
|
| |
高盛 Sachs & Co. LLC
|
| |
摩根大通
|
| |
SMBC Nikko
|
| |
美国银行
|
|
| | 摩根士丹利 | | | 桑坦德银行 | | |
渣打银行
|
|
| |
布里奇韦证券
|
| |
循环资本市场
|
|
| | | |
页
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-四 | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-7 | | | |
| | | | | S-8 | | | |
| | | | | S-9 | | | |
| | | | | S-24 | | | |
| | | | | S-29 | | | |
| | | | | S-36 | | | |
| | | | | S-36 | | | |
| | | |
页
|
| |||
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | |
截至2026年3月31日
|
| |||||||||
| | | |
实际
|
| |
经调整
|
| ||||||
| | | |
(百万)
|
| |||||||||
|
现金及现金等价物
|
| | | $ | 519.8 | | | | | $ | 5,470.6 | | |
| 短期债务: | | | | | | | | | | | | | |
|
商业票据
|
| | | $ | 300.0 | | | | | $ | 300.0 | | |
|
应付票据
|
| | | | 8.6 | | | | | | 8.6 | | |
|
长期债务,当前期限
|
| | | | 1,264.6 | | | | | | 1,264.6 | | |
|
短期债务总额
|
| | | $ | 1,573.2 | | | | | $ | 1,573.2 | | |
| 长期债务: | | | | | | | | | | | | | |
|
2026年到期的2.700%优先票据
|
| | | $ | 747.9 | | | | | $ | 747.9 | | |
|
2027年到期3.250%优先票据
|
| | | | 482.4 | | | | | | 482.4 | | |
|
2027年到期1.650%优先票据
|
| | | | 499.3 | | | | | | 499.3 | | |
|
2028年到期5.250%优先票据
|
| | | | 497.4 | | | | | | 497.4 | | |
|
2028年到期的4.300%优先票据
|
| | | | 497.0 | | | | | | 497.0 | | |
|
2030年到期的4.800%优先票据
|
| | | | 669.5 | | | | | | 669.5 | | |
|
2031年到期的1.300%优先票据
|
| | | | 571.0 | | | | | | 571.0 | | |
|
2032年到期2.125%优先票据
|
| | | | 646.5 | | | | | | 646.5 | | |
|
2035年到期的5.000%优先票据
|
| | | | 495.2 | | | | | | 495.2 | | |
|
2041年到期的5.500%优先票据
|
| | | | 385.3 | | | | | | 385.3 | | |
|
2046年到期的3.700%优先票据
|
| | | | 197.6 | | | | | | 197.6 | | |
|
2047年到期的3.950%优先票据
|
| | | | 430.1 | | | | | | 430.1 | | |
|
2050年到期的2.125%优先票据
|
| | | | 491.8 | | | | | | 491.8 | | |
|
2051年到期的2.700%优先票据
|
| | | | 840.2 | | | | | | 840.2 | | |
|
2055年到期2.750%优先票据
|
| | | | 544.0 | | | | | | 544.0 | | |
|
2029年到期4.600%优先票据特此发售
|
| | | | — | | | | | | 1,192.1 | | |
|
特此发售2031年到期的4.800%优先票据
|
| | | | — | | | | | | 890.5 | | |
|
2033年到期5.150%优先票据特此发售
|
| | | | — | | | | | | 1,485.1 | | |
|
2036年到期5.350%优先票据特此发售
|
| | | | — | | | | | | 1,383.1 | | |
|
融资租赁义务和其他
|
| | | | 191.9 | | | | | | 191.9 | | |
|
长期债务,当前期限
|
| | | | (1,264.6) | | | | | | (1,264.6) | | |
|
长期负债合计
|
| | | $ | 6,922.5 | | | | | $ | 11,873.3 | | |
| 股权: | | | | | | | | | | | | | |
|
普通股
|
| | | $ | 370.2 | | | | | $ | 370.2 | | |
|
额外实收资本
|
| | | | 7,643.7 | | | | | | 7,643.7 | | |
|
留存收益
|
| | | | 13,060.5 | | | | | | 13,060.5 | | |
|
累计其他综合损失
|
| | | | (1,626.1) | | | | | | (1,626.1) | | |
|
库存股票
|
| | | | (9,444.4) | | | | | | (9,444.4) | | |
|
非控制性权益
|
| | | | 28.1 | | | | | | 28.1 | | |
|
总股本
|
| | | | 10,032.0 | | | | | | 10,032.0 | | |
|
长期债务和权益合计
|
| | | $ | 16,954.5 | | | | | $ | 21,905.3 | | |
|
承销商
|
| |
校长
金额 2029年票据 |
| |
校长
金额 2031年票据 |
| |
校长
金额 2033年笔记 |
| |
校长
金额 2036年票据 |
| ||||||||||||
|
花旗集团环球市场公司。
|
| | | $ | 270,000,000 | | | | | $ | 202,500,000 | | | | | $ | 337,500,000 | | | | | $ | 315,000,000 | | |
|
BARCLAYS CAPITAL INC.
|
| | | $ | 174,000,000 | | | | | $ | 130,500,000 | | | | | $ | 217,500,000 | | | | | $ | 203,000,000 | | |
|
美国银行证券公司。
|
| | | $ | 174,000,000 | | | | | $ | 130,500,000 | | | | | $ | 217,500,000 | | | | | $ | 203,000,000 | | |
|
富国银行 Securities,LLC
|
| | | $ | 174,000,000 | | | | | $ | 130,500,000 | | | | | $ | 217,500,000 | | | | | $ | 203,000,000 | | |
|
高盛 Sachs & Co. LLC
|
| | | $ | 72,000,000 | | | | | $ | 54,000,000 | | | | | $ | 90,000,000 | | | | | $ | 84,000,000 | | |
|
摩根大通证券有限责任公司
|
| | | $ | 72,000,000 | | | | | $ | 54,000,000 | | | | | $ | 90,000,000 | | | | | $ | 84,000,000 | | |
|
SMBC Nikko Securities America,Inc。
|
| | | $ | 72,000,000 | | | | | $ | 54,000,000 | | | | | $ | 90,000,000 | | | | | $ | 84,000,000 | | |
|
美国合众银行投资公司。
|
| | | $ | 72,000,000 | | | | | $ | 54,000,000 | | | | | $ | 90,000,000 | | | | | $ | 84,000,000 | | |
|
摩根士丹利 & Co. LLC
|
| | | $ | 36,000,000 | | | | | $ | 27,000,000 | | | | | $ | 45,000,000 | | | | | $ | 42,000,000 | | |
|
桑坦德银行美国资本市场有限责任公司
|
| | | $ | 36,000,000 | | | | | $ | 27,000,000 | | | | | $ | 45,000,000 | | | | | $ | 42,000,000 | | |
|
渣打银行
|
| | | $ | 36,000,000 | | | | | $ | 27,000,000 | | | | | $ | 45,000,000 | | | | | $ | 42,000,000 | | |
|
Bridgeway证券公司
|
| | | $ | 6,000,000 | | | | | $ | 4,500,000 | | | | | $ | 7,500,000 | | | | | $ | 7,000,000 | | |
|
Loop资本市场有限责任公司
|
| | | $ | 6,000,000 | | | | | $ | 4,500,000 | | | | | $ | 7,500,000 | | | | | $ | 7,000,000 | | |
|
合计
|
| | | $ | 1,200,000,000 | | | | | $ | 900,000,000 | | | | | $ | 1,500,000,000 | | | | | $ | 1,400,000,000 | | |
| | | |
承销
折扣 |
| |
合计
|
| ||||||
|
根据2029年注
|
| | | | 0.350% | | | | | $ | 4,200,000 | | |
|
根据2031年注
|
| | | | 0.600% | | | | | $ | 5,400,000 | | |
|
每2033注
|
| | | | 0.625% | | | | | $ | 9,375,000 | | |
|
根据2036年注
|
| | | | 0.650% | | | | | $ | 9,100,000 | | |
| | | |
页
|
| |||
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |
| | | | | 9 | | | |