| | | |
公开发行
价格(1) |
| |
承销
折扣(2) |
| |
收益(1)
|
| |||||||||
|
每2028年注
|
| | | | 99.958% | | | | | | 0.200% | | | | | | 99.758% | | |
|
合计
|
| | | $ | 499,790,000 | | | | | $ | 1,000,000 | | | | | $ | 498,790,000 | | |
|
根据2029年票据
|
| | | | 99.981% | | | | | | 0.250% | | | | | | 99.731% | | |
|
合计
|
| | | $ | 999,810,000 | | | | | $ | 2,500,000 | | | | | $ | 997,310,000 | | |
|
每2031年注
|
| | | | 99.996% | | | | | | 0.350% | | | | | | 99.646% | | |
|
合计
|
| | | $ | 999,960,000 | | | | | $ | 3,500,000 | | | | | $ | 996,460,000 | | |
|
根据2034年票据
|
| | | | 99.987% | | | | | | 0.420% | | | | | | 99.567% | | |
|
合计
|
| | | $ | 499,935,000 | | | | | $ | 2,100,000 | | | | | $ | 497,835,000 | | |
| | 巴克莱银行 | | |
美银证券
|
| |
花旗集团
|
|
| | 高盛 Sachs & Co. LLC | | |
汇丰银行
|
| |
摩根大通
|
|
| | 瑞穗 | | |
摩根士丹利
|
| |
加拿大皇家银行资本市场
|
|
| |
总社
|
| |
道明证券
|
| |
美国银行
|
| |
富国银行证券
|
|
| |
Blaylock Van,LLC
|
| |
CastleOak Securities,L.P。
|
|
| | 独立点证券 | | |
Ramirez & Co.,Inc。
|
| |
西伯特·威廉姆斯 Shank
|
|
| | | |
页
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-6 | | | |
| | | | | S-8 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-11 | | | |
| | | | | S-23 | | | |
| | | | | S-27 | | | |
| | | | | S-33 | | | |
| | | | | S-33 | | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | |
截至2026年3月31日
|
| |||||||||
|
(百万)
|
| |
实际
|
| |
经调整
|
| ||||||
|
现金、现金等价物和有价债务证券
|
| | | $ | 8,625 | | | | | $ | 12,709 | | |
| 短期债务: | | | | | | | | | | | | | |
|
定期贷款工具(1)
|
| | | | — | | | | | | 1,099 | | |
| 长期债务: | | | | | | | | | | | | | |
|
2027年3月到期的2.95%优先无抵押票据
|
| | | | 1,249 | | | | | | 1,249 | | |
|
2027年10月到期的1.20%优先无抵押票据
|
| | | | 749 | | | | | | 749 | | |
|
2029年11月到期的4.80%优先无抵押票据
|
| | | | 747 | | | | | | 747 | | |
|
2030年10月到期的1.65%优先无抵押票据
|
| | | | 996 | | | | | | 996 | | |
|
2033年10月到期的5.25%优先无抵押票据
|
| | | | 994 | | | | | | 994 | | |
|
2035年6月到期的5.10%优先无抵押票据
|
| | | | 992 | | | | | | 992 | | |
|
2035年9月到期的4.60%优先无抵押票据
|
| | | | 994 | | | | | | 994 | | |
|
2036年9月到期的4.00%优先无抵押票据
|
| | | | 744 | | | | | | 744 | | |
|
2040年10月到期的2.60%优先无抵押票据
|
| | | | 990 | | | | | | 990 | | |
|
2041年12月到期的5.65%优先无抵押票据
|
| | | | 997 | | | | | | 997 | | |
|
2044年4月到期的4.80%优先无抵押票据
|
| | | | 1,738 | | | | | | 1,738 | | |
|
2045年2月到期的4.50%优先无抵押票据
|
| | | | 1,736 | | | | | | 1,736 | | |
|
2046年3月到期的4.75%优先无抵押票据
|
| | | | 2,225 | | | | | | 2,225 | | |
|
2047年3月到期的4.15%优先无抵押票据
|
| | | | 1,731 | | | | | | 1,731 | | |
|
2050年10月到期的2.80%优先无抵押票据
|
| | | | 1,480 | | | | | | 1,480 | | |
|
2053年10月到期的5.55%优先无抵押票据
|
| | | | 989 | | | | | | 989 | | |
|
2054年11月到期的5.50%优先无抵押票据
|
| | | | 989 | | | | | | 989 | | |
|
2064年11月到期的5.60%优先无抵押票据
|
| | | | 739 | | | | | | 739 | | |
|
特此提呈2028年5月到期的4.250%优先无抵押票据
|
| | | | — | | | | | | 498 | | |
|
4.400%于2029年5月到期的高级无抵押票据特此发售
|
| | | | — | | | | | | 996 | | |
|
特此发售2031年5月到期的4.600%优先无抵押票据
|
| | | | — | | | | | | 995 | | |
|
特此发售2034年5月到期的4.900%优先无抵押票据
|
| | | | — | | | | | | 497 | | |
|
高级无抵押票据总额
|
| | | | 21,080 | | | | | | 24,066 | | |
|
与未来特许权使用费相关的负债
|
| | | | 1,094 | | | | | | 1,094 | | |
|
长期负债合计
|
| | | | 22,174 | | | | | | 25,160 | | |
|
总债务
|
| | | | 22,174 | | | | | | 26,258 | | |
|
股东权益合计
|
| | | $ | 23,431 | | | | | $ | 23,431 | | |
|
总资本
|
| | | $ | 45,605 | | | | | $ | 49,689 | | |
|
承销商
|
| |
校长
金额 2028年票据 |
| |
校长
金额 2029年票据 |
| |
校长
金额 2031年票据 |
| |
校长
金额 2034年票据 |
| ||||||||||||
|
BARCLAYS CAPITAL INC.
|
| | | $ | 75,000,000 | | | | | $ | 150,000,000 | | | | | $ | 150,000,000 | | | | | $ | 75,000,000 | | |
|
美国银行证券股份有限公司。
|
| | | | 75,000,000 | | | | | | 150,000,000 | | | | | | 150,000,000 | | | | | | 75,000,000 | | |
|
花旗集团环球市场公司。
|
| | | | 75,000,000 | | | | | | 150,000,000 | | | | | | 150,000,000 | | | | | | 75,000,000 | | |
|
高盛 Sachs & Co. LLC
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
HSBC Securities(USA)Inc。
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
摩根大通证券有限责任公司
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
瑞穗证券美国有限责任公司
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
摩根士丹利 & Co. LLC
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
加拿大皇家银行资本市场有限责任公司
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
SG Americas Securities,LLC
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
道明证券(美国)有限责任公司
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
美国合众银行投资公司。
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
富国银行 Securities,LLC
|
| | | | 26,750,000 | | | | | | 53,500,000 | | | | | | 53,500,000 | | | | | | 26,750,000 | | |
|
Blaylock Van,LLC
|
| | | | 1,500,000 | | | | | | 3,000,000 | | | | | | 3,000,000 | | | | | | 1,500,000 | | |
|
CastleOak Securities,L.P。
|
| | | | 1,500,000 | | | | | | 3,000,000 | | | | | | 3,000,000 | | | | | | 1,500,000 | | |
|
独立点证券有限责任公司
|
| | | | 1,500,000 | | | | | | 3,000,000 | | | | | | 3,000,000 | | | | | | 1,500,000 | | |
|
Samuel A. Ramirez & Company,Inc。
|
| | | | 1,500,000 | | | | | | 3,000,000 | | | | | | 3,000,000 | | | | | | 1,500,000 | | |
|
Siebert 威廉姆斯 Shank & Co.,LLC
|
| | | | 1,500,000 | | | | | | 3,000,000 | | | | | | 3,000,000 | | | | | | 1,500,000 | | |
|
合计
|
| | | $ | 500,000,000 | | | | | $ | 1,000,000,000 | | | | | $ | 1,000,000,000 | | | | | $ | 500,000,000 | | |
| | | |
2028年票据
|
| |
2029年票据
|
| |
2031年票据
|
| |
2034年票据
|
| ||||||||||||
|
每注
|
| | | | 0.200% | | | | | | 0.250% | | | | | | 0.350% | | | | | | 0.420% | | |
|
合计
|
| | | $ | 1,000,000 | | | | | $ | 2,500,000 | | | | | $ | 3,500,000 | | | | | $ | 2,100,000 | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |