| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-5 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-12 | | | |
| | | | S-34 | | | |
Underwriting | | | | | S-39 | | |
| | | | S-45 | | | |
| | | | S-45 | | | |
| | | | S-45 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | |
| | |
As of November 28, 2024
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(dollars in millions)
|
| |||||||||
Cash and equivalents
|
| | | $ | 6,693 | | | | | $ | | | |
Short-term investments
|
| | | | 895 | | | | | | 895 | | |
Long-term marketable investments
|
| | | | 1,156 | | | | | | 1,156 | | |
Cash and equivalents, short-term investments and long-term marketable
investments |
| | | $ | 8,744 | | | | | $ | | | |
Current debt: | | | | | | | | | | | | | |
2026 Term Loan A
|
| | | | 49 | | | | | | 49 | | |
2027 Term Loan A
|
| | | | 57 | | | | | | 57 | | |
Finance lease obligations
|
| | | | 427 | | | | | | 427 | | |
Total current debt
|
| | | $ | 533 | | | | | $ | 533 | | |
Long-term debt and finance lease obligations, excluding current portion: | | | | ||||||||||
% senior notes due 20 offered hereby
|
| | | $ | — | | | | | $ | | | |
2026 Term Loan A
|
| | | | 859 | | | | | | 859 | | |
2027 Term Loan A
|
| | | | 992 | | | | | | 992 | | |
4.975% senior notes due 2026
|
| | | | 499 | | | | | | — | | |
4.185% senior notes due 2027(1)
|
| | | | 827 | | | | | | 827 | | |
5.375% senior notes due 2028
|
| | | | 597 | | | | | | 597 | | |
5.327% senior notes due 2029
|
| | | | 698 | | | | | | 698 | | |
6.750% senior notes due 2029
|
| | | | 1,261 | | | | | | 1,261 | | |
4.663% senior notes due 2030
|
| | | | 847 | | | | | | 847 | | |
5.300% senior notes due 2031
|
| | | | 994 | | | | | | 994 | | |
2.703% senior notes due 2032
|
| | | | 996 | | | | | | 996 | | |
5.875% senior notes due 2033
|
| | | | 746 | | | | | | 746 | | |
5.875% senior notes due 2033
|
| | | | 891 | | | | | | 891 | | |
3.366% senior notes due 2041
|
| | | | 497 | | | | | | 497 | | |
3.477% senior notes due 2051
|
| | | | 496 | | | | | | 496 | | |
Finance lease obligations
|
| | | | 2,052 | | | | | | 2,052 | | |
Total long-term debt and finance lease obligations, excluding current
portion |
| | | | 13,252 | | | | | | | | |
Total shareholders’ equity
|
| | | | 46,797 | | | | | | | | |
Total capitalization
|
| | | $ | 60,049 | | | | | $ | | | |
Underwriter
|
| |
Principal
Amount Notes |
| |||
Morgan Stanley & Co. LLC
|
| | | $ | | | |
BNP Paribas Securities Corp.
|
| | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Percentage
|
| |
Total
|
| ||||||
Per Note
|
| | | | % | | | | | $ | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 9 | | |