| | | | | | S-1 | | | |
| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-12 | | | |
| | | | | | S-17 | | | |
| | | | | | S-20 | | | |
| | | | | | S-21 | | | |
| | | | | | S-23 | | | |
| | | | | | S-46 | | | |
| | | | | | S-50 | | | |
| | | | | | S-56 | | | |
| | | | | | S-56 | | | |
| | | | | | S-56 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 30 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | |
| | | |
Senior Long-Term
|
| |
Short-Term
|
| |
Outlook
|
|
|
S&P Global Ratings
|
| |
BBB+
|
| |
A-2
|
| |
Negative
|
|
|
Fitch Ratings
|
| |
BBB
|
| |
F2
|
| |
Stable
|
|
|
Moody’s Investors Service
|
| |
Baa2
|
| |
—
|
| |
Stable
|
|
| | | |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
|
Total assets
|
| | | $ | 8,613,369 | | | | | $ | 8,226,836 | | |
|
Total debt
|
| | | $ | 8,100,379 | | | | | $ | 7,686,446 | | |
| | | |
As of March 31, 2026
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | | |
(dollars in thousands)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 86,351 | | | | | $ | | | |
|
Restricted cash
|
| | | | 332,503 | | | | | | 332,503 | | |
|
Total cash, cash equivalents and restricted cash
|
| | | $ | 418,854 | | | | | $ | | | |
| Debt | | | | | | | | | | | | | |
|
Short-term debt (including current maturities of long-term debt)
|
| | | | | | | | | | | | |
|
1.450% Notes due 2026
|
| | | $ | 600,000 | | | | | $ | 600,000 | | |
|
5.500% Notes due 2026
|
| | | | 287,055 | | | | | | 287,055 | | |
|
1.450% Notes due 2026
|
| | | | 287,055 | | | | | | 287,055 | | |
|
Credit facility – secured
|
| | | | 1,772,532 | | | | | | 1,772,532 | | |
|
Other secured debt
|
| | | | 1,883,685 | | | | | | 1,883,685 | | |
|
Repurchase agreement
|
| | | | 322,937 | | | | | | 322,937 | | |
|
Uncommitted credit line – unsecured
|
| | | | — | | | | | | — | | |
|
Hedging, discounts and unamortized issuance costs
|
| | | | (2,730) | | | | | | (2,730) | | |
|
Total short-term debt
|
| | | | 5,150,534 | | | | | | 5,150,534 | | |
|
Long-term debt
|
| | | | | | | | | | | | |
|
Notes offered hereby(2)
|
| | | | — | | | | | | | | |
|
4.500% Notes due 2027
|
| | | | 500,000 | | | | | | 500,000 | | |
|
4.750% Notes due 2028
|
| | | | 500,000 | | | | | | 500,000 | | |
|
4.550% Notes due 2028
|
| | | | 600,000 | | | | | | 600,000 | | |
|
4.000% Notes due 2028
|
| | | | 215,291 | | | | | | 215,291 | | |
|
5.500% Notes due 2029
|
| | | | 500,000 | | | | | | 500,000 | | |
|
5.100% Notes due 2029
|
| | | | 600,000 | | | | | | 600,000 | | |
|
3.750% Notes due 2029
|
| | | | 358,819 | | | | | | 358,819 | | |
|
4.500% Notes due 2030
|
| | | | 500,000 | | | | | | 500,000 | | |
|
4.375% Notes due 2031
|
| | | | 500,000 | | | | | | 500,000 | | |
|
Credit facility – secured
|
| | | | 1,026,131 | | | | | | 1,026,131 | | |
|
Other secured debt
|
| | | | 3,067,601 | | | | | | 3,067,601 | | |
|
Hedging, discounts and unamortized issuance costs
|
| | | | (28,758) | | | | | | | | |
|
Total long-term debt
|
| | | | 8,339,084 | | | | | | | | |
|
Total third-party debt
|
| | | | 13,489,618 | | | | | | | | |
|
Affiliated debt
|
| | | | 15,854 | | | | | | 15,854 | | |
|
Total debt
|
| | | | 13,505,472 | | | | | | | | |
| | | |
As of March 31, 2026
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | | |
(dollars in thousands)
|
| |||||||||
| Stockholder’s equity | | | | | | | | | | | | | |
|
Member’s capital
|
| | | | — | | | | | | — | | |
|
Paid-in-capital
|
| | | | 918,283 | | | | | | 918,283 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (166,310) | | | | | | (166,310) | | |
|
Retained earnings
|
| | | | 852,516 | | | | | | 852,516 | | |
|
Total stockholder’s equity
|
| | | | 1,604,489 | | | | | | 1,604,489 | | |
|
Total capitalization
|
| | | $ | 15,109,961 | | | | | $ | | | |
| | |||||||||||||
|
Underwriters
|
| |
Principal
Amount of Notes |
| |||
|
BofA Securities, Inc.
|
| | | $ | | | |
|
Deutsche Bank Securities Inc.
|
| | | | | | |
|
Goldman Sachs & Co. LLC
|
| | | | | | |
|
Santander US Capital Markets LLC
|
| | | | | | |
|
Intesa Sanpaolo IMI Securities Corp.
|
| | | | | | |
|
Mizuho Securities USA LLC
|
| | | | | | |
|
UniCredit Capital Markets LLC
|
| | | | | | |
|
Wells Fargo Securities, LLC
|
| | | | | | |
| Total | | | | $ | | | |
| | | |
Per Note
|
| |
Total
|
| ||||||
|
Underwriting discount
|
| | | | % | | | | | $ | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 30 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | |
| | BofA Securities | | |
Deutsche Bank
Securities |
| |
Goldman Sachs &
Co. LLC |
| |
Santander
|
|
| |
IMI – Intesa Sanpaolo
|
| |
Mizuho
|
| |
UniCredit Capital
Markets |
| |
Wells Fargo
Securities |
|