| | | |
Public Offering
Price(1) |
| |
Underwriting
Discount and Commissions |
| |
Proceeds, before
expenses, to us(1) |
| |||||||||
|
Per % Senior Note due 2029
|
| | | | % | | | | | | % | | | | | | % | | |
|
Per % Senior Note due 2031
|
| | | | % | | | | | | % | | | | | | % | | |
|
Per % Senior Note due 2036
|
| | | | % | | | | | | % | | | | | | % | | |
|
Total
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | BofA Securities | | |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
|
| |
M&T Securities
Regions Securities LLC TD Securities |
| |
MUFG
Scotiabank Truist Securities |
| |
PNC Capital Markets LLC
SMBC Nikko US Bancorp |
|
| | | | | | S-ii | | | |
| | | | | | S-ii | | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-iii | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-8 | | | |
| | | | | | S-16 | | | |
| | | | | | S-17 | | | |
| | | | | | S-19 | | | |
| | | | | | S-37 | | | |
| | | | | | S-42 | | | |
| | | | | | S-48 | | | |
| | | | | | S-48 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 32 | | | |
| | | | | | 36 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | |
| | | |
As of September 30, 2026
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | | |
(in millions)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 153 | | | | | $ | 153 | | |
| Debt(2): | | | | | | | | | | | | | |
|
Accounts Receivable Securitization Facility expiring 2027(3)
|
| | | $ | 1,473 | | | | | $ | 1,473 | | |
|
$4.5 billion ABL Facility expiring 2030(4)
|
| | | | 2,033 | | | | | | 1,024 | | |
|
Term Loan Facility maturing 2031
|
| | | | 969 | | | | | | — | | |
|
37∕8% Senior Secured Notes due 2027 (to be Unsecured)
|
| | | | 749 | | | | | | 749 | | |
|
47∕8% Senior Notes due 2028
|
| | | | 1,670 | | | | | | 1,670 | | |
|
6% Senior Secured Notes due 2029 (to be Unsecured)
|
| | | | 1,493 | | | | | | 1,493 | | |
|
51∕4% Senior Notes due 2030
|
| | | | 747 | | | | | | 747 | | |
|
4% Senior Notes due 2030
|
| | | | 747 | | | | | | 747 | | |
|
37∕8% Senior Notes due 2031
|
| | | | 1,095 | | | | | | 1,095 | | |
|
33∕4% Senior Notes due 2032
|
| | | | 746 | | | | | | 746 | | |
|
53∕8% Senior Notes due 2033
|
| | | | 1,487 | | | | | | 1,487 | | |
|
61∕8% Senior Notes due 2034
|
| | | | 1,092 | | | | | | 1,092 | | |
|
Notes due 2029 offered hereby
|
| | | | — | | | | | | | | |
|
Notes due 2031 offered hereby
|
| | | | — | | | | | | | | |
|
Notes due 2036 offered hereby
|
| | | | — | | | | | | | | |
|
Finance leases
|
| | | | 370 | | | | | | 370 | | |
|
Total debt
|
| | | | 14,671 | | | | | | 14,677 | | |
|
Total stockholders’ equity(5)
|
| | | | 9,695 | | | | | | 9,690 | | |
|
Total capitalization
|
| | | $ | 24,366 | | | | | $ | 24,367 | | |
|
Underwriter
|
| |
Principal Amount
of 2029 Notes |
| |
Principal Amount
of 2031 Notes |
| |
Principal Amount
of 2036 Notes |
| |||||||||
|
BofA Securities, Inc.
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Goldman Sachs & Co. LLC
|
| | | | | | | | | | | | | | | | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | | | | | | | | | | | | | |
|
Wells Fargo Securities, LLC
|
| | | | | | | | | | | | | | | | | | |
|
M&T Securities, Inc.
|
| | | | | | | | | | | | | | | | | | |
|
MUFG Securities Americas Inc.
|
| | | | | | | | | | | | | | | | | | |
|
PNC Capital Markets LLC
|
| | | | | | | | | | | | | | | | | | |
|
Regions Securities LLC
|
| | | | | | | | | | | | | | | | | | |
|
Scotia Capital (USA) Inc.
|
| | | | | | | | | | | | | | | | | | |
|
SMBC Nikko Securities America, Inc.
|
| | | | | | | | | | | | | | | | | | |
|
TD Securities (USA) LLC
|
| | | | | | | | | | | | | | | | | | |
|
Truist Securities, Inc.
|
| | | | | | | | | | | | | | | | | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | | | | | | | | | | | | | | | |
|
Total
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 32 | | | |
| | | | | | 36 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | |
| |
BofA Securities
|
| |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
|
| |
Wells Fargo Securities
|
| ||||||
| | M&T Securities | | |
MUFG
|
| |
PNC Capital Markets LLC
|
|
| | Regions Securities LLC | | |
Scotiabank
|
| |
SMBC Nikko
|
|
| | TD Securities | | |
Truist Securities
|
| |
US Bancorp
|
|