11/20/2024 | Press release | Distributed by Public on 11/20/2024 07:12
| | |
Per
note |
| |
Total
notes |
|
Public offering price(1)
|
| | | | | | |
Underwriting discount
|
| | | | | | |
Proceeds to Expand Energy Corporation (before expenses)
|
| | | | | | |
|
J.P. Morgan
|
| |
TD Securities
|
| |
BofA Securities
|
|
|
FORWARD-LOOKING STATEMENTS
|
| | | | S-ii | | |
|
SUMMARY
|
| | | | S-1 | | |
|
THE OFFERING
|
| | | | S-6 | | |
|
RISK FACTORS
|
| | | | S-16 | | |
|
USE OF PROCEEDS
|
| | | | S-19 | | |
|
CAPITALIZATION
|
| | | | S-20 | | |
|
DESCRIPTION OF THE NOTES
|
| | | | S-21 | | |
|
MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES
|
| | | | S-34 | | |
|
UNDERWRITING
|
| | | | S-39 | | |
|
LEGAL MATTERS
|
| | | | S-46 | | |
|
EXPERTS
|
| | | | S-46 | | |
|
WHERE YOU CAN FIND MORE INFORMATION; INCORPORATION BY REFERENCE
|
| | | | S-47 | | |
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 2 | | |
|
WHERE YOU CAN FIND MORE INFORMATION; INCORPORATION BY
REFERENCE |
| | | | 4 | | |
|
OUR COMPANY
|
| | | | 6 | | |
|
RISK FACTORS
|
| | | | 7 | | |
|
USE OF PROCEEDS
|
| | | | 8 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 9 | | |
|
DESCRIPTION OF DEBT SECURITIES
|
| | | | 14 | | |
|
DESCRIPTION OF OTHER SECURITIES
|
| | | | 22 | | |
|
GLOBAL SECURITIES
|
| | | | 23 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 27 | | |
|
LEGAL MATTERS
|
| | | | 28 | | |
|
EXPERTS
|
| | | | 28 | | |
| | |
Nine months
Ended September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Financial Review | | | | | | | | | | | | | | | | | | | | | | | | | |
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues and Other: | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas, oil and NGL
|
| | | $ | 1,374 | | | | | $ | 2,784 | | | | | $ | 3,547 | | | | | $ | 9,892 | | |
Marketing
|
| | | | 641 | | | | | | 1,987 | | | | | | 2,500 | | | | | | 4,231 | | |
Natural gas and oil derivatives
|
| | | | 207 | | | | | | 1,195 | | | | | | 1,728 | | | | | | (2,680) | | |
Gains on sales of assets
|
| | | | 12 | | | | | | 807 | | | | | | 946 | | | | | | 300 | | |
| | | | | 2,234 | | | | | | 6,773 | | | | | | 8,721 | | | | | | 11,743 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Production
|
| | | | 158 | | | | | | 293 | | | | | | 356 | | | | | | 475 | | |
Gathering, processing and transportation
|
| | | | 479 | | | | | | 663 | | | | | | 853 | | | | | | 1,059 | | |
Severance and ad valorem taxes
|
| | | | 58 | | | | | | 136 | | | | | | 167 | | | | | | 242 | | |
Exploration
|
| | | | 7 | | | | | | 19 | | | | | | 27 | | | | | | 23 | | |
Marketing
|
| | | | 656 | | | | | | 1,985 | | | | | | 2,499 | | | | | | 4,215 | | |
General and administrative
|
| | | | 133 | | | | | | 95 | | | | | | 127 | | | | | | 142 | | |
Separation and other termination costs
|
| | | | 23 | | | | | | 3 | | | | | | 5 | | | | | | 5 | | |
Depreciation, depletion and amortization
|
| | | | 1,082 | | | | | | 1,148 | | | | | | 1,527 | | | | | | 1,753 | | |
Other operating expense, net
|
| | | | 55 | | | | | | 15 | | | | | | 18 | | | | | | 49 | | |
| | | | | 2,651 | | | | | | 4,357 | | | | | | 5,579 | | | | | | 7,963 | | |
Income (loss) from operations
|
| | | | (417) | | | | | | 2,416 | | | | | | 3,142 | | | | | | 3,780 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (59) | | | | | | (82) | | | | | | (104) | | | | | | (160) | | |
Losses on purchases, exchanges or extinguishments of debt
|
| | | | (2) | | | | | | - | | | | | | - | | | | | | (5) | | |
Other income
|
| | | | 58 | | | | | | 48 | | | | | | 79 | | | | | | 36 | | |
| | | | | (3) | | | | | | (34) | | | | | | (25) | | | | | | (129) | | |
Income (loss) before income taxes
|
| | | | (420) | | | | | | 2,382 | | | | | | 3,117 | | | | | | 3,651 | | |
Income tax expense (benefit)
|
| | | | (105) | | | | | | 532 | | | | | | 698 | | | | | | (1,285) | | |
Net income (loss)
|
| | | | (315) | | | | | | 1,850 | | | | | | 2,419 | | | | | | 4,936 | | |
| | |
Nine months
Ended September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Deemed dividend on warrants
|
| | | | - | | | | | | - | | | | | | - | | | | | | (67) | | |
Net income (loss) available to common stockholders
|
| | | $ | (315) | | | | | $ | 1,850 | | | | | $ | 2,419 | | | | | $ | 4,869 | | |
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 1,183 | | | | | $ | 1,910 | | | | | $ | 2,380 | | | | | $ | 4,125 | | |
Net cash provided by (used in) investing activities
|
| | | $ | (959) | | | | | $ | 368 | | | | | $ | 473 | | | | | $ | (3,401) | | |
Net cash used in financing activities
|
| | | $ | (257) | | | | | $ | (1,684) | | | | | $ | (1,892) | | | | | $ | (1,446) | | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | $ | 3,204 | | | | | | | | | | | $ | 3,647 | | | | | $ | 6,344 | | |
Total stockholders' equity
|
| | | $ | 10,188 | | | | | | | | | | | $ | 10,729 | | | | | $ | 9,124 | | |
Total liabilities and stockholders' equity
|
| | | $ | 13,392 | | | | | | | | | | | $ | 14,376 | | | | | $ | 15,468 | | |
Total assets
|
| | | $ | 13,392 | | | | | | | | | | | $ | 14,376 | | | | | $ | 15,468 | | |
Non-GAAP Financial Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDAX(a)
|
| | | $ | 1,231 | | | | | $ | 1,878 | | | | | $ | 2,513 | | | | | $ | 4,470 | | |
Net Debt(b)
|
| | | $ | 906 | | | | | $ | 1,237 | | | | | $ | 871 | | | | | $ | 2,870 | | |
| | |
Nine months
ended September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Net Income (Loss) (GAAP)
|
| | | $ | (315) | | | | | $ | 1,850 | | | | | $ | 2,419 | | | | | $ | 4,936 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 59 | | | | | | 82 | | | | | | 104 | | | | | | 160 | | |
Income tax expense (benefit)
|
| | | | (105) | | | | | | 532 | | | | | | 698 | | | | | | (1,285) | | |
Depreciation, depletion and amortization
|
| | | | 1,082 | | | | | | 1,148 | | | | | | 1,527 | | | | | | 1,753 | | |
Exploration
|
| | | | 7 | | | | | | 19 | | | | | | 27 | | | | | | 23 | | |
Unrealized (gains) losses on natural gas and oil derivatives
|
| | | | 489 | | | | | | (931) | | | | | | (1,278) | | | | | | (895) | | |
Separation and other termination costs
|
| | | | 23 | | | | | | 3 | | | | | | 5 | | | | | | 5 | | |
Gain on sale of asset
|
| | | | (12) | | | | | | (807) | | | | | | (946) | | | | | | (300) | | |
Other operating expense, net
|
| | | | 58 | | | | | | 18 | | | | | | 22 | | | | | | 78 | | |
Losses on purchases, exchanges or extinguishments of debt
|
| | | | 2 | | | | | | - | | | | | | - | | | | | | 5 | | |
Other
|
| | | | (57) | | | | | | (36) | | | | | | (65) | | | | | | (10) | | |
Adjusted EBITDAX (Non-GAAP)
|
| | | $ | 1,231 | | | | | $ | 1,878 | | | | | $ | 2,513 | | | | | $ | 4,470 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Total Debt (GAAP)
|
| | | $ | 2,017 | | | | | $ | 2,032 | | | | | $ | 2,028 | | | | | $ | 3,093 | | |
Premiums and issuance costs on debt
|
| | | | (67) | | | | | | (82) | | | | | | (78) | | | | | | (93) | | |
Principal amount of debt
|
| | | | 1,950 | | | | | | 1,950 | | | | | | 1,950 | | | | | | 3,000 | | |
Cash and Cash Equivalents
|
| | | | (1,044) | | | | | | (713) | | | | | | (1,079) | | | | | | (130) | | |
Net Debt (Non-GAAP)
|
| | | $ | 906 | | | | | $ | 1,237 | | | | | $ | 871 | | | | | $ | 2,870 | | |
| | |
Nine months
Ended September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Financial Review | | | | | | | | | | | | | | | | | | | | | | | | | |
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gas sales
|
| | | $ | 1,470 | | | | | $ | 2,323 | | | | | $ | 3,089 | | | | | $ | 9,101 | | |
Oil sales
|
| | | | 261 | | | | | | 281 | | | | | | 379 | | | | | | 439 | | |
NGL sales
|
| | | | 496 | | | | | | 523 | | | | | | 702 | | | | | | 1,046 | | |
Marketing
|
| | | | 1,488 | | | | | | 1,707 | | | | | | 2,355 | | | | | | 4,419 | | |
Other
|
| | | | (2) | | | | | | (4) | | | | | | (3) | | | | | | (3) | | |
| | | | | 3,713 | | | | | | 4,830 | | | | | | 6,522 | | | | | | 15,002 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing purchases
|
| | | | 1,509 | | | | | | 1,693 | | | | | | 2,331 | | | | | | 4,392 | | |
Operating expenses
|
| | | | 1,240 | | | | | | 1,280 | | | | | | 1,717 | | | | | | 1,616 | | |
General and administrative expenses
|
| | | | 150 | | | | | | 133 | | | | | | 187 | | | | | | 170 | | |
Merger-related expenses
|
| | | | 39 | | | | | | - | | | | | | - | | | | | | 27 | | |
Depreciation, depletion and amortization
|
| | | | 696 | | | | | | 979 | | | | | | 1,307 | | | | | | 1,174 | | |
Impairments
|
| | | | 3,202 | | | | | | - | | | | | | 1,710 | | | | | | - | | |
Taxes, other than income taxes
|
| | | | 110 | | | | | | 189 | | | | | | 244 | | | | | | 269 | | |
| | | | | 6,946 | | | | | | 4,274 | | | | | | 7,496 | | | | | | 7,648 | | |
Operating income (loss)
|
| | | | (3,233) | | | | | | 556 | | | | | | (974) | | | | | | 7,354 | | |
Interest expense, net
|
| | | | 113 | | | | | | 106 | | | | | | 142 | | | | | | 184 | | |
Gain (loss) on derivatives
|
| | | | 243 | | | | | | 1,811 | | | | | | 2,433 | | | | | | (5,259) | | |
Loss on early extinguishment of debt
|
| | | | - | | | | | | (19) | | | | | | (19) | | | | | | (14) | | |
| | |
Nine months
Ended September 30, |
| |
Years Ended
December 31, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Other income (loss), net
|
| | | | (1) | | | | | | 1 | | | | | | 2 | | | | | | 3 | | |
Income (loss) before income taxes
|
| | | | (3,104) | | | | | | 2,243 | | | | | | 1,300 | | | | | | 1,900 | | |
Provision (benefit) for income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | - | | | | | | - | | | | | | (5) | | | | | | 51 | | |
Deferred
|
| | | | (681) | | | | | | 28 | | | | | | (252) | | | | | | - | | |
| | | | | (681) | | | | | | 28 | | | | | | (257) | | | | | | 51 | | |
Net income (loss)
|
| | | $ | (2,423) | | | | | $ | 2,215 | | | | | $ | 1,557 | | | | | $ | 1,849 | | |
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 1,119 | | | | | $ | 2,039 | | | | | $ | 2,516 | | | | | $ | 3,154 | | |
Net cash used in investing activities
|
| | | $ | (1,345) | | | | | $ | (1,710) | | | | | $ | (2,047) | | | | | $ | (2,043) | | |
Net cash provided by (used in) financing activities
|
| | | $ | 331 | | | | | $ | (353) | | | | | $ | (498) | | | | | $ | (1,089) | | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | $ | 6,035 | | | | | | | | | | | $ | 6,103 | | | | | $ | 8,602 | | |
Total equity
|
| | | $ | 3,487 | | | | | | | | | | | $ | 5,888 | | | | | $ | 4,324 | | |
Total liabilities and equity
|
| | | $ | 9,522 | | | | | | | | | | | $ | 11,991 | | | | | $ | 12,926 | | |
Total assets
|
| | | $ | 9,522 | | | | | | | | | | | $ | 11,991 | | | | | $ | 12,926 | | |
Non-GAAP Financial Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(a)
|
| | | $ | 1,347 | | | | | $ | 1,796 | | | | | $ | 2,407 | | | | | $ | 3,283 | | |
Net Debt(b)
|
| | | $ | 4,200 | | | | | $ | 4,105 | | | | | $ | 3,942 | | | | | $ | 4,364 | | |
| | |
Nine months
ended September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Net Income (Loss) (GAAP)
|
| | | $ | (2,423) | | | | | $ | 2,215 | | | | | $ | 1,557 | | | | | $ | 1,849 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 113 | | | | | | 106 | | | | | | 142 | | | | | | 184 | | |
Income tax expense (benefit)
|
| | | | (681) | | | | | | 28 | | | | | | (257) | | | | | | 51 | | |
Depreciation, depletion and amortization
|
| | | | 696 | | | | | | 979 | | | | | | 1,307 | | | | | | 1,174 | | |
Merger-related expenses
|
| | | | 39 | | | | | | - | | | | | | - | | | | | | 27 | | |
Impairments
|
| | | | 3,202 | | | | | | - | | | | | | 1,710 | | | | | | - | | |
(Gain) loss on unsettled derivatives
|
| | | | 384 | | | | | | (1,562) | | | | | | (2,088) | | | | | | (24) | | |
Loss on early extinguishment of debt
|
| | | | - | | | | | | 19 | | | | | | 19 | | | | | | 14 | | |
Other (gain) loss
|
| | | | 3 | | | | | | 4 | | | | | | 8 | | | | | | 4 | | |
Stock based compensation expense
|
| | | | 14 | | | | | | 7 | | | | | | 9 | | | | | | 4 | | |
Adjusted EBITDA (Non-GAAP)
|
| | | $ | 1,347 | | | | | $ | 1,796 | | | | | $ | 2,407 | | | | | $ | 3,283 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
(millions of dollars)
|
| |||||||||||||||||||||
Total Debt (GAAP)
|
| | | $ | 4,311 | | | | | $ | 4,114 | | | | | $ | 3,947 | | | | | $ | 4,392 | | |
Premiums and issuance costs on debt
|
| | | | 15 | | | | | | 17 | | | | | | 16 | | | | | | 22 | | |
Principal amount of debt
|
| | | | 4,326 | | | | | | 4,131 | | | | | | 3,963 | | | | | | 4,414 | | |
Cash and Cash Equivalents
|
| | | | (126) | | | | | | (26) | | | | | | (21) | | | | | | (50) | | |
Net Debt (Non-GAAP)
|
| | | $ | 4,200 | | | | | $ | 4,105 | | | | | $ | 3,942 | | | | | $ | 4,364 | | |
| | |
As of September 30,
2024 |
| |||
| | |
($ in millions)
|
| |||
Pro Forma Combined Balance Sheet Data | | | | | | | |
Cash and cash equivalents
|
| | | $ | 585 | | |
Total assets
|
| | | $ | 28,194 | | |
Current portion of long-term debt
|
| | | $ | 389 | | |
Long-term debt, net
|
| | | $ | 5,322 | | |
Total liabilities
|
| | | $ | 10,373 | | |
Total equity
|
| | | $ | 17,821 | | |
| | |
Nine Months
Ended September 30, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
| | |
($ in millions, except per
share amounts) |
| |||||||||
Pro Forma Combined Statement of Operations Data | | | | | | | | | | | | | |
Total revenues and other
|
| | | $ | 6,192 | | | | | $ | 14,247 | | |
Total operating expenses
|
| | | $ | 6,769 | | | | | $ | 10,117 | | |
Income (loss) from operations
|
| | | $ | (577) | | | | | $ | 4,130 | | |
Net income (loss)
|
| | | $ | (573) | | | | | $ | 3,602 | | |
Basic earnings (loss) per common share
|
| | | $ | (2.52) | | | | | $ | 15.76 | | |
Diluted earnings (loss) per common share
|
| | | $ | (2.52) | | | | | $ | 15.09 | | |
| | |
As of December 31, 2023
|
| |||||||||||||||
| | |
Expand
Energy Historical |
| |
Southwestern
Historical |
| |
Combined
|
| |||||||||
Proved reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (Bcf)
|
| | | | 9,688 | | | | | | 15,191 | | | | | | 24,879 | | |
Oil (MMBbls)
|
| | | | - | | | | | | 78.1 | | | | | | 78.1 | | |
NGLs (MMBbls)
|
| | | | - | | | | | | 666.8 | | | | | | 666.8 | | |
Total (Bcfe)(1)
|
| | | | 9,688 | | | | | | 19,660 | | | | | | 29,348 | | |
Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (Bcf)
|
| | | | 6,363 | | | | | | 9,196 | | | | | | 15,559 | | |
Oil (MMBbls)
|
| | | | - | | | | | | 38.6 | | | | | | 38.6 | | |
NGLs (MMBbls)
|
| | | | - | | | | | | 363 | | | | | | 363 | | |
Total (Bcfe)(1)
|
| | | | 6,363 | | | | | | 11,605 | | | | | | 17,968 | | |
Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (Bcf)
|
| | | | 3,325 | | | | | | 5,995 | | | | | | 9,320 | | |
Oil (MMBbls)
|
| | | | - | | | | | | 39.5 | | | | | | 39.5 | | |
NGLs (MMBbls)
|
| | | | - | | | | | | 303.8 | | | | | | 303.8 | | |
Total (Bcfe)(1)
|
| | | | 3,325 | | | | | | 8,055 | | | | | | 11,380 | | |
| | |
For the Nine Months Ended
September 30, 2024 |
| |
For the Year Ended
December 31, 2023 |
| ||||||||||||||||||||||||||||||
| | |
Expand
Energy Historical |
| |
Southwestern
Historical |
| |
Combined
|
| |
Expand
Energy Historical |
| |
Southwestern
Historical |
| |
Combined
|
| ||||||||||||||||||
Production: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas (Bcf)
|
| | | | 784 | | | | | | 969 | | | | | | 1,753 | | | | | | 1,266 | | | | | | 1,438 | | | | | | 2,704 | | |
Oil (MMBbls)
|
| | | | - | | | | | | 3.9 | | | | | | 3.9 | | | | | | 7.7 | | | | | | 5.6 | | | | | | 13.3 | | |
NGLs (MMBbls)
|
| | | | - | | | | | | 23.4 | | | | | | 23.4 | | | | | | 3.8 | | | | | | 32.9 | | | | | | 36.7 | | |
Total (Bcfe)(1)
|
| | | | 784 | | | | | | 1,132 | | | | | | 1,916 | | | | | | 1,335 | | | | | | 1,669 | | | | | | 3,004 | | |
| | |
As of September 30, 2024
|
| |||||||||||||||
(In millions)
|
| |
Actual
|
| |
As
Adjusted |
| |
As
Further Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 1,044 | | | | | $ | 585 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Credit Facility
|
| | | $ | - | | | | | $ | - | | | | | $ | - | | |
4.950% senior notes due 2025
|
| | | | - | | | | | | 389 | | | | | | 389 | | |
5.500% senior notes due 2026(1)
|
| | | | 500 | | | | | | 500 | | | | | | - | | |
8.375% senior notes due 2028(2)
|
| | | | - | | | | | | 304 | | | | | | - | | |
5.875% senior notes due 2029
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
6.750% senior notes due 2029
|
| | | | 950 | | | | | | 950 | | | | | | 950 | | |
5.375% senior notes due 2029
|
| | | | - | | | | | | 700 | | | | | | 700 | | |
5.375% senior notes due 2030
|
| | | | - | | | | | | 1,200 | | | | | | 1,200 | | |
4.750% senior notes due 2032
|
| | | | - | | | | | | 1,150 | | | | | | 1,150 | | |
Notes offered hereby
|
| | | | - | | | | | | - | | | | | | | | |
Premiums on senior notes
|
| | | | 71 | | | | | | 22 | | | | | | | | |
Debt issuance costs
|
| | | | (4) | | | | | | (4) | | | | | | | | |
Total debt, net
|
| | | $ | 2,017 | | | | | $ | 5,711 | | | | | $ | | | |
Stockholders' equity:
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.01 par value, 450,000,000 shares authorized: 135,107,576 shares issued(3)
|
| | | $ | 1 | | | | | $ | 2 | | | | | $ | 2 | | |
Additional paid-in capital
|
| | | | 5,778 | | | | | | 13,692 | | | | | | 13,692 | | |
Retained earnings
|
| | | | 4,409 | | | | | | 4,128 | | | | | | | | |
Total stockholders' equity
|
| | | | 10,188 | | | | | | 17,822 | | | | | | | | |
Total capitalization
|
| | | $ | 12,205 | | | | | $ | 23,533 | | | | | | | | |
Underwriters
|
| |
Principal Amount
of the notes |
| |||
J.P. Morgan Securities LLC
|
| | | $ | | | |
TD Securities (USA) LLC
|
| | | $ | | | |
BofA Securities, Inc.
|
| | | $ | | | |
Total
|
| | | $ | | | |
| | |
Per
note |
| |
Total
notes |
| ||||||
Underwriting discount paid by us
|
| | | | % | | | | | $ | | |
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 2 | | |
|
WHERE YOU CAN FIND MORE INFORMATION; INCORPORATION BY REFERENCE
|
| | | | 4 | | |
|
OUR COMPANY
|
| | | | 6 | | |
|
RISK FACTORS
|
| | | | 7 | | |
|
USE OF PROCEEDS
|
| | | | 8 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 9 | | |
|
DESCRIPTION OF DEBT SECURITIES
|
| | | | 14 | | |
|
DESCRIPTION OF OTHER SECURITIES
|
| | | | 22 | | |
|
GLOBAL SECURITIES
|
| | | | 23 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 27 | | |
|
LEGAL MATTERS
|
| | | | 28 | | |
|
EXPERTS
|
| | | | 28 | | |