| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-13 | | | |
| | | | S-22 | | | |
| | | | S-23 | | | |
| | | | S-29 | | | |
| | | | S-31 | | | |
| | | | S-61 | | | |
| | | | S-66 | | | |
| | | | S-72 | | | |
| | | | S-72 | | | |
| | | | S-72 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 6,635,537 | | | | | $ | 7,263,105 | | | | | $ | 8,188,136 | | |
Costs and operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 3,472,422 | | | | | | 3,751,501 | | | | | | 4,227,658 | | |
Sales and marketing
|
| | | | 741,232 | | | | | | 786,560 | | | | | | 855,796 | | |
General and administrative
|
| | | | 1,301,797 | | | | | | 1,498,701 | | | | | | 1,654,042 | | |
Transaction costs
|
| | | | 22,769 | | | | | | 21,839 | | | | | | 12,412 | | |
(Gain) loss on asset sales
|
| | | | (10,845) | | | | | | 3,976 | | | | | | (5,046) | | |
Total costs and operating expenses
|
| | | | 5,527,375 | | | | | | 6,062,577 | | | | | | 6,744,862 | | |
Income from operations
|
| | | | 1,108,162 | | | | | | 1,200,528 | | | | | | 1,443,274 | | |
Interest income
|
| | | | 2,644 | | | | | | 36,268 | | | | | | 94,227 | | |
Interest expense
|
| | | | (336,082) | | | | | | (356,337) | | | | | | (402,022) | | |
Other expense
|
| | | | (50,647) | | | | | | (51,417) | | | | | | (11,214) | | |
Gain (loss) on debt extinguishment
|
| | | | (115,125) | | | | | | 327 | | | | | | (35) | | |
Income before income taxes
|
| | | | 608,952 | | | | | | 829,369 | | | | | | 1,124,230 | | |
Income tax expense
|
| | | | (109,224) | | | | | | (124,792) | | | | | | (155,250) | | |
Net income
|
| | | | 499,728 | | | | | | 704,577 | | | | | | 968,980 | | |
Net (income) loss attributable to non-controlling interests
|
| | | | 463 | | | | | | (232) | | | | | | 198 | | |
Net income attributable to common stockholders
|
| | | $ | 500,191 | | | | | $ | 704,345 | | | | | $ | 969,178 | | |
Consolidated Statement of Cash Flow Data: | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 2,547,206 | | | | | $ | 2,963,182 | | | | | $ | 3,216,595 | | |
Net cash used in investing activities
|
| | | | (3,006,738) | | | | | | (3,362,953) | | | | | | (3,224,364) | | |
Net cash provided by financing activities
|
| | | | 413,765 | | | | | | 856,766 | | | | | | 211,446 | | |
Other Financial Data (non-GAAP)(1): | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | | 3,144,384 | | | | | | 3,369,700 | | | | | | 3,701,841 | | |
| | |
As of December 31,
2023 |
| |||
| | |
(in thousands)
|
| |||
Consolidated Balance Sheet Data: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,095,712 | | |
Accounts receivable, net of allowance of $17,176
|
| | | | 1,003,792 | | |
Property, plant and equipment, net
|
| | | | 18,600,833 | | |
Total assets
|
| | | | 32,650,724 | | |
Current portion of operating lease liabilities
|
| | | | 130,745 | | |
Current portion of finance lease liabilities
|
| | | | 138,657 | | |
Current portion of mortgage and loans payable
|
| | | | 7,705 | | |
Current portion of senior notes
|
| | | | 998,580 | | |
Operating lease liabilities, less current portion
|
| | | | 1,331,333 | | |
Finance lease liabilities, less current portion
|
| | | | 2,122,484 | | |
Mortgage and loans payable, less current portion
|
| | | | 663,263 | | |
Senior notes, less current portion
|
| | | | 12,062,346 | | |
Total debt(2)
|
| | | | 15,993,035 | | |
Total liabilities
|
| | | | 20,137,225 | | |
Total stockholders’ equity
|
| | | | 12,488,499 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Net income
|
| | | $ | 499,728 | | | | | $ | 704,577 | | | | | $ | 968,980 | | |
Income tax expense
|
| | | | 109,224 | | | | | | 124,792 | | | | | | 155,250 | | |
Interest income
|
| | | | (2,644) | | | | | | (36,268) | | | | | | (94,227) | | |
Interest expense
|
| | | | 336,082 | | | | | | 356,337 | | | | | | 402,022 | | |
Other expense
|
| | | | 50,647 | | | | | | 51,417 | | | | | | 11,214 | | |
(Gain) loss on debt extinguishment
|
| | | | 115,125 | | | | | | (327) | | | | | | 35 | | |
Depreciation, amortization, and accretion expense
|
| | | | 1,660,524 | | | | | | 1,739,374 | | | | | | 1,843,665 | | |
Stock-based compensation expense
|
| | | | 363,774 | | | | | | 403,983 | | | | | | 407,536 | | |
Transaction costs
|
| | | | 22,769 | | | | | | 21,839 | | | | | | 12,412 | | |
(Gain) loss on asset sales
|
| | | | (10,845) | | | | | | 3,976 | | | | | | (5,046) | | |
Adjusted EBITDA
|
| | | $ | 3,144,384 | | | | | $ | 3,369,700 | | | | | $ | 3,701,841 | | |
| | |
As of December 31, 2023
|
| |||||||||
| | |
Actual
|
| |
As
adjusted |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 2,095,712 | | | | | $ | | | |
Restricted cash
|
| | | $ | 597 | | | | | $ | | | |
Current portion of finance lease liabilities
|
| | | $ | 138,657 | | | | | $ | | | |
Current portion of mortgage and loans payable(1)
|
| | | $ | 7,705 | | | | | $ | | | |
Current portion of senior notes
|
| | | $ | 998,580 | | | | | $ | | | |
Long-term debt, net of current portion(1): | | | | | | | | | | | | | |
Finance lease liabilities, less current portion
|
| | | $ | 2,122,484 | | | | | $ | | | |
Mortgage and loans payable, less current portion
|
| | | $ | 663,263 | | | | | | | | |
1.000% Senior Notes due 2025
|
| | | $ | 697,873 | | | | | | | | |
1.250% Senior Notes due 2025
|
| | | $ | 498,381 | | | | | | | | |
1.450% Senior Notes due 2026
|
| | | $ | 696,903 | | | | | | | | |
2.900% Senior Notes due 2026
|
| | | $ | 597,589 | | | | | | | | |
0.250% Euro Senior Notes due 2027
|
| | | $ | 548,563 | | | | | | | | |
1.800% Senior Notes due 2027
|
| | | $ | 497,216 | | | | | | | | |
1.550% Senior Notes due 2028
|
| | | $ | 646,711 | | | | | | | | |
2.000% Senior Notes due 2028
|
| | | $ | 396,577 | | | | | | | | |
2.875% Swiss Franc Senior Notes due 2028
|
| | | $ | 353,958 | | | | | | | | |
3.200% Senior Notes due 2029
|
| | | $ | 1,193,269 | | | | | | | | |
2.150% Senior Notes due 2030
|
| | | $ | 1,091,628 | | | | | | | | |
2.500% Senior Notes due 2031
|
| | | $ | 990,086 | | | | | | | | |
3.900% Senior Notes due 2032
|
| | | $ | 1,186,038 | | | | | | | | |
1.000% Euro Senior Notes due 2033
|
| | | $ | 652,305 | | | | | | | | |
2.000% Japanese Yen Series A Notes due 2035
|
| | | $ | 265,000 | | | | | | | | |
2.130% Japanese Yen Series C Notes due 2035
|
| | | $ | 104,170 | | | | | | | | |
2.370% Japanese Yen Series B Notes due 2043
|
| | | $ | 71,989 | | | | | | | | |
2.570% Japanese Yen Series D Notes due 2043
|
| | | $ | 32,370 | | | | | | | | |
2.570% Japanese Yen Series E Notes due 2043
|
| | | $ | 70,371 | | | | | | | | |
3.000% Senior Notes due 2050
|
| | | $ | 487,447 | | | | | | | | |
2.950% Senior Notes due 2051
|
| | | $ | 492,765 | | | | | | | | |
3.400% Senior Notes due 2052
|
| | | $ | 491,137 | | | | | | | | |
% Senior Notes due 20 offered hereby
|
| | | | — | | | | | | | | |
Total long-term debt(1)
|
| | | $ | 14,848,093 | | | | | $ | | | |
| | |
As of December 31, 2023
|
| | |||||||||||
| | |
Actual
|
| |
Pro forma as
adjusted |
| | ||||||||
| | |
(dollars in thousands)
|
| | | | |||||||||
Stockholders’ equity: | | | | | | | | | | | | | | | ||
Common stock, $0.001 par value per share: 300,000,000 shares authorized in
2023; 94,629,955 issued and 94,479,277 outstanding in 2023 |
| | | | 95 | | | | | | | | | | ||
Additional paid-in capital
|
| | | | 18,595,664 | | | | | | | | | | ||
Treasury stock, at cost; 150,678 shares in 2023, actual and as adjusted,
|
| | | | (56,117) | | | | | | | | | | ||
Accumulated dividends(1)
|
| | | | (8,694,647) | | | | | | | | | | ||
Accumulated other comprehensive loss
|
| | | | (1,290,117) | | | | | | | | | | ||
Retained earnings
|
| | | | 3,934,016 | | | | | | | | | | ||
Non-controlling interests.
|
| | | | (395) | | | | | | | | | | ||
Total stockholders’ equity(1)
|
| | | | 12,488,499 | | | | | | | | | | ||
Total capitalization(1)
|
| | | $ | 27,336,592 | | | | | $ | | | |
Underwriters
|
| |
Principal amount
of 20 notes |
| |||
Barclays Bank PLC
|
| | | € | | | |
BNP Paribas
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | |
HSBC Bank plc
|
| | | | | | |
J.P. Morgan Securities plc
|
| | | | | | |
Merrill Lynch International
|
| | | | | | |
Total
|
| | | € | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | |