| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-4 | | | |
| | | | S-11 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-19 | | | |
| | | | S-45 | | | |
| | | | S-49 | | | |
| | | | S-55 | | | |
| | | | S-55 | | | |
| | | | S-55 | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 6,635 | | | | | $ | 7,263 | | | | | $ | 8,188 | | | | | $ | 1,998 | | | | | $ | 2,127 | | |
Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 3,472 | | | | | | 3,751 | | | | | | 4,228 | | | | | | 1,006 | | | | | | 1,091 | | |
Sales and marketing
|
| | | | 741 | | | | | | 787 | | | | | | 855 | | | | | | 210 | | | | | | 226 | | |
General and administrative
|
| | | | 1,302 | | | | | | 1,499 | | | | | | 1,654 | | | | | | 395 | | | | | | 444 | | |
Transaction costs
|
| | | | 23 | | | | | | 22 | | | | | | 13 | | | | | | 2 | | | | | | 2 | | |
(Gain) loss on asset sales
|
| | | | (11) | | | | | | 4 | | | | | | (5) | | | | | | 1 | | | | | | — | | |
Total costs and operating expenses
|
| | | | 5,527 | | | | | | 6,063 | | | | | | 6,745 | | | | | | 1,614 | | | | | | 1,763 | | |
Income from operations
|
| | | | 1,108 | | | | | | 1,200 | | | | | | 1,443 | | | | | | 384 | | | | | | 364 | | |
Interest income
|
| | | | 3 | | | | | | 36 | | | | | | 94 | | | | | | 19 | | | | | | 24 | | |
Interest expense
|
| | | | (336) | | | | | | (356) | | | | | | (402) | | | | | | (97) | | | | | | (104) | | |
Other income (expense)
|
| | | | (51) | | | | | | (51) | | | | | | (11) | | | | | | 8 | | | | | | (6) | | |
Loss on debt extinguishment
|
| | | | (115) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | |
Income before income taxes
|
| | | | 609 | | | | | | 829 | | | | | | 1,124 | | | | | | 314 | | | | | | 277 | | |
Income tax expense
|
| | | | (109) | | | | | | (124) | | | | | | (155) | | | | | | (55) | | | | | | (46) | | |
Net income
|
| | | $ | 500 | | | | | $ | 705 | | | | | $ | 969 | | | | | $ | 259 | | | | | $ | 231 | | |
Consolidated Statement of Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 2,547 | | | | | $ | 2,963 | | | | | $ | 3,217 | | | | | $ | 692 | | | | | $ | 598 | | |
Net cash used in investing activities
|
| | | | (3,007) | | | | | | (3,363) | | | | | | (3,224) | | | | | | (522) | | | | | | (727) | | |
Net cash provided by (used in) financing activities
|
| | | | 414 | | | | | | 857 | | | | | | 211 | | | | | | 542 | | | | | | (397) | | |
Other Financial Data (non-GAAP)(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | | 3,144 | | | | | | 3,370 | | | | | | 3,702 | | | | | | 945 | | | | | | 992 | | |
| | |
As of March 31,
2024 |
| |||
| | |
(in millions)
|
| |||
Consolidated Balance Sheet Data: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,527 | | |
Accounts receivable, net of allowance of $17
|
| | | | 1,079 | | |
Property, plant and equipment, net
|
| | | | 18,511 | | |
Total assets
|
| | | | 31,937 | | |
Current portion of operating lease liabilities
|
| | | | 136 | | |
Current portion of finance lease liabilities
|
| | | | 165 | | |
Current portion of mortgage and loans payable
|
| | | | 7 | | |
Current portion of senior notes
|
| | | | 999 | | |
Operating lease liabilities, less current portion
|
| | | | 1,280 | | |
Finance lease liabilities, less current portion
|
| | | | 2,058 | | |
Mortgage and loans payable, less current portion
|
| | | | 654 | | |
Senior notes, less current portion
|
| | | | 11,978 | | |
Total debt(2)
|
| | | | 15,861 | | |
Total liabilities
|
| | | | 19,613 | | |
Total stockholders’ equity
|
| | | | 12,299 | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | |
(In millions)
|
| |||||||||||||||||||||||||||
Net income
|
| | | $ | 500 | | | | | $ | 705 | | | | | $ | 969 | | | | | $ | 259 | | | | | $ | 231 | | |
Income tax expense
|
| | | | 109 | | | | | | 124 | | | | | | 155 | | | | | | 55 | | | | | | 46 | | |
Interest income
|
| | | | (3) | | | | | | (36) | | | | | | (94) | | | | | | (19) | | | | | | (24) | | |
Interest expense
|
| | | | 336 | | | | | | 356 | | | | | | 402 | | | | | | 97 | | | | | | 104 | | |
Other (income) expense
|
| | | | 51 | | | | | | 51 | | | | | | 11 | | | | | | (8) | | | | | | 6 | | |
Loss on debt extinguishment
|
| | | | 115 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Depreciation, amortization, and accretion expense
|
| | | | 1,660 | | | | | | 1,740 | | | | | | 1,844 | | | | | | 459 | | | | | | 525 | | |
Stock-based compensation expense
|
| | | | 364 | | | | | | 404 | | | | | | 407 | | | | | | 99 | | | | | | 101 | | |
Transaction costs
|
| | | | 23 | | | | | | 22 | | | | | | 13 | | | | | | 2 | | | | | | 2 | | |
(Gain) loss on asset sales
|
| | | | (11) | | | | | | 4 | | | | | | (5) | | | | | | 1 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 3,144 | | | | | $ | 3,370 | | | | | $ | 3,702 | | | | | $ | 945 | | | | | $ | 992 | | |
| | |
As of March 31, 2024
|
| |||||||||
| | |
Actual
|
| |
As
adjusted |
| ||||||
| | |
(dollars in millions)
|
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 1,527 | | | | | $ | | | |
Restricted cash
|
| | | $ | 3 | | | | | $ | | | |
Current portion of finance lease liabilities
|
| | | $ | 165 | | | | | $ | | | |
Current portion of mortgage and loans payable(1)
|
| | | $ | 7 | | | | | $ | | | |
Current portion of senior notes(1)
|
| | | $ | 999 | | | | | $ | | | |
Long-term debt, net of current portion(1): | | | | | | | | | | | | | |
Finance lease liabilities, less current portion
|
| | | $ | 2,058 | | | | | $ | | | |
Mortgage and loans payable, less current portion
|
| | | $ | 654 | | | | | | | | |
1.000% Senior Notes due 2025
|
| | | $ | 698 | | | | | | | | |
1.250% Senior Notes due 2025
|
| | | $ | 499 | | | | | | | | |
1.450% Senior Notes due 2026
|
| | | $ | 697 | | | | | | | | |
2.900% Senior Notes due 2026
|
| | | $ | 598 | | | | | | | | |
0.250% Euro Senior Notes due 2027
|
| | | $ | 536 | | | | | | | | |
1.800% Senior Notes due 2027
|
| | | $ | 497 | | | | | | | | |
1.550% Senior Notes due 2028
|
| | | $ | 647 | | | | | | | | |
2.000% Senior Notes due 2028
|
| | | $ | 397 | | | | | | | | |
2.875% Swiss Franc Senior Notes due 2028
|
| | | $ | 330 | | | | | | | | |
3.200% Senior Notes due 2029
|
| | | $ | 1,194 | | | | | | | | |
2.150% Senior Notes due 2030
|
| | | $ | 1,092 | | | | | | | | |
2.500% Senior Notes due 2031
|
| | | $ | 990 | | | | | | | | |
3.900% Senior Notes due 2032
|
| | | $ | 1,186 | | | | | | | | |
1.000% Euro Senior Notes due 2033
|
| | | $ | 638 | | | | | | | | |
2.000% Japanese Yen Series A Notes due 2035
|
| | | $ | 247 | | | | | | | | |
2.130% Japanese Yen Series C Notes due 2035
|
| | | $ | 97 | | | | | | | | |
2.370% Japanese Yen Series B Notes due 2043
|
| | | $ | 67 | | | | | | | | |
2.570% Japanese Yen Series D Notes due 2043
|
| | | $ | 30 | | | | | | | | |
2.570% Japanese Yen Series E Notes due 2043
|
| | | $ | 66 | | | | | | | | |
3.000% Senior Notes due 2050
|
| | | $ | 488 | | | | | | | | |
2.950% Senior Notes due 2051
|
| | | $ | 493 | | | | | | | | |
3.400% Senior Notes due 2052
|
| | | $ | 491 | | | | | | | | |
% Senior Notes due 20 offered hereby
|
| | | | — | | | | | | | | |
Total long-term debt(1)
|
| | | $ | 14,690 | | | | | $ | | | |
| | |
As of March 31, 2024
|
| |||||||||
| | |
Actual
|
| |
As
adjusted |
| ||||||
| | |
(dollars in millions)
|
| |||||||||
Stockholders’ equity (shares in thousands): | | | | | | | | | | | | | |
Common stock, $0.001 par value per share: 300,000 shares authorized; 95,037 issued and 94,904 outstanding
|
| | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | 18,779 | | | | | | | | |
Treasury stock, at cost; 133 shares, actual and as adjusted
|
| | | | (50) | | | | | | | | |
Accumulated dividends(1)
|
| | | | (9,097) | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (1,498) | | | | | | | | |
Retained earnings
|
| | | | 4,165 | | | | | | | | |
Total stockholders’ equity(1)
|
| | | | 12,299 | | | | | | | | |
Total capitalization(1)
|
| | | $ | 26,989 | | | | | $ | | |
Underwriters
|
| |
Principal amount
of 20 notes |
| |||
Barclays Capital Inc.
|
| | | $ | | | |
BNP Paribas Securities Corp.
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | |
HSBC Securities (USA) Inc.
|
| | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | |
Total
|
| | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | |