| | | |
每注
|
| |
合计
|
| ||||||
|
公开发行价格(1)
|
| | | | 99.705% | | | | | $ | 498,525,000 | | |
|
承销折扣
|
| | | | 0.650% | | | | | $ | 3,250,000 | | |
|
收益给我们,费用前(1)
|
| | | | 99.055% | | | | | $ | 495,275,000 | | |
| |
美银证券
|
| |
富国银行证券
|
|
| |
巴克莱银行
MUFG
|
| |
巴黎银行
SMBC Nikko
|
| |
ING
UniCredit资本市场
|
|
| | | |
页
|
| |||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-V | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-15 | | | |
| | | | | S-28 | | | |
| | | | | S-37 | | | |
| | | | | S-43 | | | |
| | | | | S-43 | | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 6 | | | |
| | | | | 10 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | | | 22 | | | |
| | | |
三个月结束
3月31日, |
| |
年终
12月31日, |
| ||||||||||||||||||||||||
|
(百万美元,每股数据除外)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| 运营数据结果(a): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售及其他营业收入
|
| | | $ | 7,677 | | | | | $ | 8,304 | | | | | $ | 40,302 | | | | | $ | 41,107 | | | | | $ | 50,451 | | |
|
营业收入(b)
|
| | | | 114 | | | | | | 651 | | | | | | 1,817 | | | | | | 3,053 | | | | | | 5,101 | | |
|
持续经营收益(b)
|
| | | | 23 | | | | | | 433 | | | | | | 1,363 | | | | | | 2,126 | | | | | | 3,894 | | |
|
持续经营业务每股收益:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 0.06 | | | | | | 1.32 | | | | | | 4.15 | | | | | | 6.50 | | | | | | 11.86 | | |
|
摊薄
|
| | | | 0.06 | | | | | | 1.31 | | | | | | 4.14 | | | | | | 6.48 | | | | | | 11.83 | | |
| | | |
截至3月31日,
|
| |
截至12月31日,
|
| ||||||||||||||||||||||||
|
(百万美元)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| 资产负债表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
流动资产总额
|
| | | $ | 11,401 | | | | | $ | 12,875 | | | | | $ | 12,266 | | | | | $ | 13,152 | | | | | | 11,845 | | |
|
总资产
|
| | | | 35,189 | | | | | | 36,624 | | | | | | 35,746 | | | | | | 37,000 | | | | | | 36,365 | | |
|
流动负债合计
|
| | | | 6,240 | | | | | | 6,087 | | | | | | 6,705 | | | | | | 7,150 | | | | | | 6,760 | | |
|
长期负债合计(c)
|
| | | | 11,100 | | | | | | 11,030 | | | | | | 11,030 | | | | | | 11,115 | | | | | | 10,972 | | |
|
总股本
|
| | | | 12,221 | | | | | | 12,993 | | | | | | 12,474 | | | | | | 12,944 | | | | | | 12,629 | | |
| | | |
截至2025年3月31日
|
| |||||||||
| | | |
实际
|
| |
经调整
|
| ||||||
| | | |
百万美元
|
| |||||||||
|
现金及现金等价物和受限制现金(1)
|
| | | $ | 1,870 | | | | | $ | 2,364 | | |
| 债务,包括当前期限: | | | | | | | | | | | | | |
|
短期债务
|
| | | | 120 | | | | | | 120 | | |
|
37.50亿美元高级循环信贷融资
|
| | | | — | | | | | | — | | |
|
9亿美元美国应收账款融资
|
| | | | — | | | | | | — | | |
|
当前期限长期债务(2)
|
| | | | 489 | | | | | | 489 | | |
|
特此提呈2035年到期6.150%有担保票据(3)
|
| | | | — | | | | | | 494 | | |
|
2026年到期0.875%有担保票据(4)
|
| | | | 536 | | | | | | 536 | | |
|
2027年到期3.5%担保票据(5)
|
| | | | 586 | | | | | | 586 | | |
|
2027年到期的8.1%担保票据(6)
|
| | | | 300 | | | | | | 300 | | |
|
2030年到期3.375%有担保票据(7)
|
| | | | 126 | | | | | | 126 | | |
|
2.25% 2030年到期有担保票据(8)
|
| | | | 476 | | | | | | 476 | | |
|
2031年到期的1.625%有担保票据(9)
|
| | | | 533 | | | | | | 533 | | |
|
2033年到期5.625%有担保票据(10)
|
| | | | 495 | | | | | | 495 | | |
|
2034年到期的5.5%担保票据(11)
|
| | | | 738 | | | | | | 738 | | |
|
2040年到期3.375%有担保票据(12)
|
| | | | 742 | | | | | | 742 | | |
|
2043年到期5.25%有担保票据(13)
|
| | | | 726 | | | | | | 726 | | |
|
2044年到期的4.875%有担保票据(14)
|
| | | | 983 | | | | | | 983 | | |
|
2049年到期的4.2%担保票据(15)
|
| | | | 977 | | | | | | 977 | | |
|
2050年到期的4.2%担保票据(16)
|
| | | | 983 | | | | | | 983 | | |
|
2051年到期3.625%有担保票据(17)
|
| | | | 932 | | | | | | 932 | | |
|
2055年到期的4.625%优先票据(18)
|
| | | | 975 | | | | | | 975 | | |
|
2060年到期3.8%有担保票据(19)
|
| | | | 485 | | | | | | 485 | | |
|
其他长期债务
|
| | | | 18 | | | | | | 18 | | |
|
总债务,包括当前期限:
|
| | | | 11,220 | | | | | | 11,714 | | |
|
非控股权益
|
| | | | 12 | | | | | | 12 | | |
|
利安德巴塞尔股东权益份额合计
|
| | | | 12,209 | | | | | | 12,209 | | |
|
总资本
|
| | | $ | 23,441 | | | | | $ | 23,935 | | |
|
承销商
|
| |
校长
金额 笔记 |
| |||
|
美国银行证券公司。
|
| | | $ | 155,500,000 | | |
|
富国银行 Securities,LLC
|
| | | | 155,500,000 | | |
|
德意志银行证券公司。
|
| | | | 35,000,000 | | |
|
摩根大通证券有限责任公司
|
| | | | 35,000,000 | | |
|
摩根士丹利 & Co. LLC
|
| | | | 35,000,000 | | |
|
BARCLAYS CAPITAL INC.
|
| | | | 14,000,000 | | |
|
法国巴黎证券公司。
|
| | | | 14,000,000 | | |
|
ING金融市场有限责任公司
|
| | | | 14,000,000 | | |
|
MUFG Securities Americas Inc。
|
| | | | 14,000,000 | | |
|
SMBC Nikko Securities America,Inc.。
|
| | | | 14,000,000 | | |
|
UniCredit Capital Markets LLC
|
| | | | 14,000,000 | | |
|
合计
|
| | | $ | 500,000,000 | | |
| | | |
每注
|
| |
合计
|
| ||||||
|
2035年到期的6.150%有担保票据
|
| | | | 0.650% | | | | | $ | 3,250,000 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 10 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | |