| | | |
2033年笔记
|
| |
2036年票据
|
| ||||||||||||||||||
| | | |
每注
|
| |
合计
|
| |
每注
|
| |
合计
|
| ||||||||||||
|
公开发行价格(1)
|
| | | | 99.736% | | | | | $ | 498,680,000 | | | | | | 99.845% | | | | | $ | 698,915,000 | | |
|
承销折扣
|
| | | | 0.400% | | | | | $ | 2,000,000 | | | | | | 0.450% | | | | | $ | 3,150,000 | | |
|
对BLFC的收益(费用前)(1)
|
| | | | 99.336% | | | | | $ | 496,680,000 | | | | | | 99.395% | | | | | $ | 695,765,000 | | |
| |
SMBC Nikko
|
| |
花旗集团
|
| |
摩根大通
|
| |
巴黎银行
|
|
| |
德国商业银行
|
| |
法国农业信贷银行CIB
|
| |
汇丰银行
|
| |
法国外贸银行
|
|
| |
荷兰合作证券
|
| |
加拿大丰业银行
|
| |
渣打银行
|
|
| |
Academy Securities
|
| |
BBVA
|
| |
BMO资本市场
|
| |
美银证券
|
|
| |
联邦银行
澳大利亚 |
| |
德意志银行
证券 |
| |
ING
|
| |
瑞穗
|
|
| |
华侨银行
|
| |
桑坦德银行
|
| |
美国银行
|
| |
富国银行证券
|
|
| |
澳新证券
|
| |
DZ金融市场有限责任公司
|
| |
高盛 Sachs & Co. LLC
|
| |
工行标准银行
|
|
| |
循环资本市场
|
| |
米施勒金融集团有限公司。
|
| |
PNC资本市场有限责任公司
|
| |
Raiffeisen国际银行
|
|
| |
加拿大皇家银行资本市场
|
| |
SEB
|
| |
总社
|
| |
西太平洋银行资本市场有限责任公司
|
|
| | | | | | S-iii | | | |
| | | | | | S-四 | | | |
| | | | | | S-1 | | | |
| | | | | | S-7 | | | |
| | | | | | S-10 | | | |
| | | | | | S-11 | | | |
| | | | | | S-13 | | | |
| | | | | | S-29 | | | |
| | | | | | S-31 | | | |
| | | | | | S-37 | | | |
| | | | | | S-39 | | | |
| | | | | | S-44 | | | |
| | | | | | S-44 | | | |
| | | | | | S-44 | | | |
| | | | | | S-44 | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(百万美元)
|
| |||||||||||||||
| 合并损益表数据 | | | | | | | | | | | | | | | | | | | |
|
净销售额
|
| | | $ | 70,329 | | | | | $ | 53,108 | | | | | $ | 59,540 | | |
|
销售商品成本
|
| | | | (66,920) | | | | | | (49,715) | | | | | | (54,695) | | |
|
毛利
|
| | | | 3,409 | | | | | | 3,393 | | | | | | 4,845 | | |
|
销售、一般和管理费用
|
| | | | (2,113) | | | | | | (1,776) | | | | | | (1,715) | | |
|
利息收入
|
| | | | 202 | | | | | | 163 | | | | | | 148 | | |
|
利息支出
|
| | | | (628) | | | | | | (471) | | | | | | (516) | | |
|
外汇(亏损)收益–净额
|
| | | | (51) | | | | | | (189) | | | | | | 20 | | |
|
其他收入–净额
|
| | | | 289 | | | | | | 442 | | | | | | 129 | | |
|
来自附属公司的收入(亏损)
|
| | | | 26 | | | | | | (38) | | | | | | 140 | | |
|
所得税前持续经营收入
|
| | | | 1,134 | | | | | | 1,524 | | | | | | 3,051 | | |
|
所得税费用
|
| | | | (288) | | | | | | (336) | | | | | | (714) | | |
|
持续经营收益
|
| | | | 846 | | | | | | 1,188 | | | | | | 2,337 | | |
|
终止经营业务亏损,税后净额
|
| | | | (3) | | | | | | — | | | | | | — | | |
|
净收入
|
| | | | 843 | | | | | | 1,188 | | | | | | 2,337 | | |
|
归属于非控制性权益和可赎回非控制性权益的净利润
|
| | | | (27) | | | | | | (51) | | | | | | (94) | | |
|
归属于邦吉股东的净利润
|
| | | $ | 816 | | | | | $ | 1,137 | | | | | $ | 2,243 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(百万美元)
|
| |||||||||
| 合并资产负债表数据 | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | $ | 1,135 | | | | | $ | 3,311 | | |
| 库存(1) | | | | | 13,198 | | | | | | 6,491 | | |
|
营运资金(2)
|
| | | | 9,264 | | | | | | 8,523 | | |
|
总资产
|
| | | | 44,528 | | | | | | 24,899 | | |
|
短期债务,包括长期债务的流动部分
|
| | | | 5,220 | | | | | | 1,544 | | |
|
长期负债
|
| | | | 8,831 | | | | | | 4,694 | | |
|
注册股份及额外实收资本
|
| | | | 9,843 | | | | | | 5,326 | | |
|
总股本
|
| | | | 17,369 | | | | | | 10,945 | | |
|
总负债、可赎回非控股权益和权益
|
| | | $ | 44,528 | | | | | $ | 24,899 | | |
| | | |
截至2025年12月31日
|
| |||||||||
| | | |
实际
|
| |
经调整(1)
|
| ||||||
| | | |
(百万美元)
|
| |||||||||
|
现金及现金等价物(2)
|
| | | $ | 1,135 | | | | | $ | 2,324 | | |
| 债务(3): | | | | | | | | | | | | | |
| 短期债务和长期债务的流动部分: | | | | | | | | | | | | | |
|
循环信贷额度
|
| | | $ | 600 | | | | | $ | 600 | | |
|
商业票据计划
|
| | | | 300 | | | | | | 300 | | |
|
其他短期债务
|
| | | | 2,983 | | | | | | 2,983 | | |
|
长期债务的流动部分
|
| | | | 1,337 | | | | | | 1,337 | | |
|
短期债务总额和长期债务的流动部分(4)
|
| | | | 5,220 | | | | | | 5,220 | | |
| 长期负债(5) | | | | | | | | | | | | | |
|
2027年到期定期贷款– SOFR加1.000%
|
| | | | 250 | | | | | | 250 | | |
|
2028年到期定期贷款– SOFR加1.200%
|
| | | | 250 | | | | | | 250 | | |
|
2028年到期的定期贷款– SOFR加1.100%
|
| | | | 300 | | | | | | 300 | | |
|
2028年到期的定期贷款– SOFR加1.100%
|
| | | | 1,000 | | | | | | 1,000 | | |
|
2026年到期的2.00%优先票据
|
| | | | 575 | | | | | | 575 | | |
|
2026年到期的3.25%优先票据
|
| | | | 700 | | | | | | 700 | | |
|
2027年到期的4.90%优先票据
|
| | | | 443 | | | | | | 443 | | |
|
2027年到期的3.75%优先票据
|
| | | | 599 | | | | | | 599 | | |
|
2028年到期的1.00%优先票据–欧元
|
| | | | 779 | | | | | | 779 | | |
|
4.10%于2028年到期的优先票据
|
| | | | 398 | | | | | | 398 | | |
|
4.20% 2029年到期优先票据
|
| | | | 794 | | | | | | 794 | | |
|
2030年到期的4.55%优先票据
|
| | | | 645 | | | | | | 645 | | |
|
2031年到期的3.20%优先票据
|
| | | | 557 | | | | | | 557 | | |
|
2031年到期的2.75%优先票据
|
| | | | 994 | | | | | | 994 | | |
|
2032年到期的5.25%优先票据
|
| | | | 307 | | | | | | 307 | | |
|
2034年到期的4.65%优先票据
|
| | | | 791 | | | | | | 791 | | |
|
2035年到期的5.15%优先票据
|
| | | | 643 | | | | | | 643 | | |
|
特此提呈的2033年票据
|
| | | | — | | | | | | 500 | | |
|
特此提呈的2036年票据
|
| | | | — | | | | | | 700 | | |
|
应用套期保值对长期债务的累计调整
会计 |
| | | | (128) | | | | | | (128) | | |
|
其他长期债务
|
| | | | 271 | | | | | | 271 | | |
|
小计
|
| | | | 10,168 | | | | | | 11,368 | | |
|
减:长期债务流动部分
|
| | | | (1,337) | | | | | | (1,337) | | |
|
长期负债合计(6)
|
| | | | 8,831 | | | | | | 10,031 | | |
|
总债务
|
| | | | 14,051 | | | | | | 15,251 | | |
| | | |
截至2025年12月31日
|
| |||||||||
| | | |
实际
|
| |
经调整(1)
|
| ||||||
| | | |
(百万美元)
|
| |||||||||
| 股东权益: | | | | | | | | | | | | | |
|
注册股–面值0.01元:
|
| | | | | | | | | | | | |
|
33,632,445股授权未发行;32,285,894股有条件授权;193,408,656股已发行和流通股,实际和作为
调整后 |
| | | | 2 | | | | | | 2 | | |
|
额外实收资本
|
| | | | 9,841 | | | | | | 9,841 | | |
|
留存收益
|
| | | | 13,152 | | | | | | 13,152 | | |
|
累计其他综合损失
|
| | | | (6,084) | | | | | | (6,084) | | |
|
库存股,按成本
|
| | | | (1,007) | | | | | | (1,007) | | |
|
股东权益合计
|
| | | | 15,904 | | | | | | 15,904 | | |
|
总资本
|
| | | $ | 29,955 | | | | | $ | 31,155 | | |
| | |||||||||||||
|
承销商
|
| |
校长
金额 2033年笔记 |
| |
校长
金额 2036年票据 |
| ||||||
|
SMBC Nikko Securities America,Inc。
|
| | | $ | 50,000,000 | | | | | $ | 70,000,000 | | |
|
花旗集团环球市场公司。
|
| | | | 50,000,000 | | | | | | 70,000,000 | | |
|
摩根大通证券有限责任公司
|
| | | | 50,000,000 | | | | | | 70,000,000 | | |
|
法国巴黎证券公司。
|
| | | | — | | | | | | 70,000,000 | | |
|
德国商业市场有限责任公司
|
| | | | 50,000,000 | | | | | | — | | |
|
法国农业信贷证券(美国)公司。
|
| | | | — | | | | | | 70,000,000 | | |
|
HSBC Securities(USA)Inc。
|
| | | | 50,000,000 | | | | | | — | | |
|
Natixis Securities Americas LLC
|
| | | | — | | | | | | 70,000,000 | | |
|
Rabo Securities USA,Inc。
|
| | | | — | | | | | | 70,000,000 | | |
|
Scotia Capital(USA)Inc。
|
| | | | 50,000,000 | | | | | | — | | |
|
渣打银行
|
| | | | 50,000,000 | | | | | | — | | |
|
Academy Securities,Inc。
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
BBVA证券公司。
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
BMO资本市场公司。
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
美国银行证券公司。
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
澳大利亚联邦银行
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
德意志银行证券公司。
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
ING金融市场有限责任公司
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
瑞穗证券美国有限责任公司
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
华侨银行股份有限公司
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
桑坦德银行美国资本市场有限责任公司
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
美国合众银行投资公司。
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
富国银行 Securities,LLC
|
| | | | 8,350,000 | | | | | | 11,690,000 | | |
|
澳新证券公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
DZ金融市场有限责任公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
高盛 Sachs & Co. LLC
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
工行标准银行股份有限公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
Loop资本市场有限责任公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
米施勒金融集团有限公司。
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
PNC资本市场有限责任公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
RB International Markets(USA)LLC
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
加拿大皇家银行资本市场有限责任公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
SEB证券公司。
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
SG Americas Securities,LLC
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
西太平洋银行资本市场有限责任公司
|
| | | | 4,150,000 | | | | | | 5,810,000 | | |
|
合计
|
| | | $ | 500,000,000 | | | | | $ | 700,000,000 | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |