| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-13 | | | |
| | | | S-22 | | | |
| | | | S-23 | | | |
| | | | S-29 | | | |
| | | | S-31 | | | |
| | | | S-62 | | | |
| | | | S-67 | | | |
| | | | S-73 | | | |
| | | | S-73 | | | |
| | | | S-73 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations
Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 7,263 | | | | | $ | 8,188 | | | | | $ | 8,748 | | | | | $ | 2,127 | | | | | $ | 2,225 | | |
Costs and operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues
|
| | | | 3,751 | | | | | | 4,228 | | | | | | 4,467 | | | | | | 1,091 | | | | | | 1,084 | | |
Sales and marketing
|
| | | | 787 | | | | | | 855 | | | | | | 891 | | | | | | 226 | | | | | | 229 | | |
General and administrative
|
| | | | 1,499 | | | | | | 1,654 | | | | | | 1,766 | | | | | | 444 | | | | | | 438 | | |
Restructuring charges
|
| | | | — | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 10 | | |
Transaction costs
|
| | | | 22 | | | | | | 13 | | | | | | 50 | | | | | | 2 | | | | | | 6 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | 233 | | | | | | — | | | | | | — | | |
(Gain) loss on asset sales
|
| | | | 4 | | | | | | (5) | | | | | | (18) | | | | | | — | | | | | | — | | |
Total costs and operating expenses
|
| | | | 6,063 | | | | | | 6,745 | | | | | | 7,420 | | | | | | 1,763 | | | | | | 1,767 | | |
Income from operations
|
| | | | 1,200 | | | | | | 1,443 | | | | | | 1,328 | | | | | | 364 | | | | | | 458 | | |
Interest income
|
| | | | 36 | | | | | | 94 | | | | | | 137 | | | | | | 24 | | | | | | 47 | | |
Interest expense
|
| | | | (356) | | | | | | (402) | | | | | | (457) | | | | | | (104) | | | | | | (122) | | |
Other income (expense)
|
| | | | (51) | | | | | | (11) | | | | | | (17) | | | | | | (6) | | | | | | 9 | | |
Gain (loss) on debt extinguishment
|
| | | | — | | | | | | — | | | | | | (16) | | | | | | (1) | | | | | | — | | |
Income before income taxes
|
| | | | 829 | | | | | | 1,124 | | | | | | 975 | | | | | | 277 | | | | | | 392 | | |
Income tax expense
|
| | | | (124) | | | | | | (155) | | | | | | (161) | | | | | | (46) | | | | | | (49) | | |
Net income
|
| | | | 705 | | | | | | 969 | | | | | | 814 | | | | | | 231 | | | | | | 343 | | |
Net loss attributable to non-controlling interests
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | |
Net income attributable to common stockholders
|
| | | $ | 705 | | | | | $ | 969 | | | | | $ | 815 | | | | | $ | 231 | | | | | $ | 343 | | |
Consolidated Statement of Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 2,963 | | | | | $ | 3,217 | | | | | $ | 3.249 | | | | | $ | 598 | | | | | $ | 809 | | |
Net cash used in investing activities
|
| | | | (3,363) | | | | | | (3,224) | | | | | | (3,937) | | | | | | (727) | | | | | | (964) | | |
Net cash provided by (used in) financing activities
|
| | | | 857 | | | | | | 211 | | | | | | 1,723 | | | | | | (397) | | | | | | 15 | | |
Other Financial Data (non-GAAP)(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | | 3,370 | | | | | | 3,702 | | | | | | 4,097 | | | | | | 992 | | | | | | 1,067 | | |
| | |
As of March 31, 2025
|
| |||
| | |
(in millions)
|
| |||
Condensed Consolidated Balance Sheet Data: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,950 | | |
Short-term investments
|
| | | | 723 | | |
Accounts receivable, net of allowance of $20
|
| | | | 1,089 | | |
Property, plant and equipment, net
|
| | | | 20,017 | | |
Total assets
|
| | | | 36,079 | | |
Current portion of operating lease liabilities
|
| | | | 150 | | |
Current portion of finance lease liabilities
|
| | | | 201 | | |
Current portion of mortgage and loans payable
|
| | | | 5 | | |
Current portion of senior notes
|
| | | | 1,199 | | |
Operating lease liabilities, less current portion
|
| | | | 1,380 | | |
Finance lease liabilities, less current portion
|
| | | | 2,155 | | |
Mortgage and loans payable, less current portion
|
| | | | 662 | | |
Senior notes, less current portion
|
| | | | 13,898 | | |
Total debt(2)
|
| | | | 18,120 | | |
Total liabilities
|
| | | | 22,166 | | |
Redeemable non-controlling interest
|
| | | | 25 | | |
Total stockholders’ equity
|
| | | | 13,888 | | |
| | |
Years Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2024
|
| |
2025
|
| |||||||||||||||
| | |
(In millions)
|
| |||||||||||||||||||||||||||
Net income
|
| | | $ | 705 | | | | | $ | 969 | | | | | $ | 814 | | | | | $ | 231 | | | | | $ | 343 | | |
Income tax expense
|
| | | | 124 | | | | | | 155 | | | | | | 161 | | | | | | 46 | | | | | | 49 | | |
Interest income
|
| | | | (36) | | | | | | (94) | | | | | | (137) | | | | | | (24) | | | | | | (47) | | |
Interest expense
|
| | | | 356 | | | | | | 402 | | | | | | 457 | | | | | | 104 | | | | | | 122 | | |
Other (income) expense
|
| | | | 51 | | | | | | 11 | | | | | | 17 | | | | | | 6 | | | | | | (9) | | |
(Gain) loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | 16 | | | | | | 1 | | | | | | — | | |
Depreciation, amortization, and accretion expense
|
| | | | 1,740 | | | | | | 1,844 | | | | | | 2,011 | | | | | | 525 | | | | | | 480 | | |
Stock-based compensation expense
|
| | | | 404 | | | | | | 407 | | | | | | 462 | | | | | | 101 | | | | | | 113 | | |
Restructuring charges
|
| | | | — | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 10 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | 233 | | | | | | — | | | | | | — | | |
Transaction costs
|
| | | | 22 | | | | | | 13 | | | | | | 50 | | | | | | 2 | | | | | | 6 | | |
(Gain) loss on asset sales
|
| | | | 4 | | | | | | (5) | | | | | | (18) | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 3,370 | | | | | $ | 3,702 | | | | | $ | 4,097 | | | | | $ | 992 | | | | | $ | 1,067 | | |
| | |
As of March 31, 2025
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
| | |
(dollars in millions)
|
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 2,950 | | | | | $ | | | |
Short-term investments
|
| | | $ | 723 | | | | | $ | | | |
Current portion of finance lease liabilities
|
| | | $ | 201 | | | | | $ | | | |
Current portion of mortgage and loans payable(1)
|
| | | $ | 5 | | | | | $ | | | |
Current portion of senior notes(1)
|
| | | $ | 1,199 | | | | | $ | | | |
Long-term debt, net of current portion(1): | | | | | | | | | | | | | |
Finance lease liabilities, less current portion
|
| | | $ | 2,155 | | | | | $ | | | |
Mortgage and loans payable, less current portion
|
| | | | 662 | | | | | | | | |
1.450% Senior Notes due 2026
|
| | | | 698 | | | | | | | | |
2.900% Senior Notes due 2026
|
| | | | 599 | | | | | | | | |
0.250% Euro Senior Notes due 2027
|
| | | | 539 | | | | | | | | |
1.800% Senior Notes due 2027
|
| | | | 498 | | | | | | | | |
1.550% Senior Notes due 2028
|
| | | | 648 | | | | | | | | |
2.000% Senior Notes due 2028
|
| | | | 397 | | | | | | | | |
2.875% Swiss Franc Senior Notes due 2028
|
| | | | 337 | | | | | | | | |
1.558% Swiss Franc Senior Notes due 2029
|
| | | | 112 | | | | | | | | |
3.200% Senior Notes due 2029
|
| | | | 1,195 | | | | | | | | |
3.500% Singapore Dollar Senior Notes due 2030
|
| | | | 369 | | | | | | | | |
2.150% Senior Notes due 2030
|
| | | | 1,093 | | | | | | | | |
3.250% Euro Senior Notes due 2031
|
| | | | 695 | | | | | | | | |
2.500% Senior Notes due 2031
|
| | | | 992 | | | | | | | | |
3.900% Senior Notes due 2032
|
| | | | 1,188 | | | | | | | | |
1.000% Euro Senior Notes due 2033
|
| | | | 640 | | | | | | | | |
3.650% Euro Senior Notes due 2033
|
| | | | 643 | | | | | | | | |
5.500% Senior Notes due 2034
|
| | | | 737 | | | | | | | | |
3.625% Euro Senior Notes due 2034
|
| | | | 535 | | | | | | | | |
2.000% Japanese Yen Series A Notes due 2035
|
| | | | 249 | | | | | | | | |
2.130% Japanese Yen Series C Notes due 2035
|
| | | | 98 | | | | | | | | |
2.370% Japanese Yen Series B Notes due 2043
|
| | | | 68 | | | | | | | | |
| | |
As of March 31, 2025
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
| | |
(dollars in millions)
|
| |||||||||
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(2)
|
| | | | — | | | | | | | | |
% Senior Notes due 20 offered hereby(2)
|
| | | | — | | | | | | | | |
Total long-term debt(1)
|
| | | $ | 16,715 | | | | | $ | | | |
Stockholders’ equity (shares in thousands): | | | | | | | | | | | | | |
Common stock, $0.001 par value per share: 300,000 shares authorized; 97,903 issued
and 97,819 outstanding |
| | | $ | — | | | | | $ | | | |
Additional paid-in capital
|
| | | | 21,186 | | | | | | | | |
Treasury stock, at cost; 84 shares, actual and as adjusted
|
| | | | (32) | | | | | | | | |
Accumulated dividends(1)
|
| | | | (10,798) | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (1,559) | | | | | | | | |
Retained earnings
|
| | | | 5,092 | | | | | | | | |
Total stockholders’ equity(1)
|
| | | | 13,888 | | | | | | | | |
Total capitalization(1)
|
| | | $ | 30,603 | | | | | $ | | | |
|
Underwriters
|
| |
Principal amount
of 20 notes |
| |
Principal amount
of 20 notes |
| ||||||
Banco Santander, S.A.
|
| | | € | | | | | € | | | ||
BNP PARIBAS
|
| |
|
| | | | | | | |||
J.P. Morgan Securities plc
|
| |
|
| | | | | | | |||
The Toronto-Dominion Bank
|
| | | | | | | | | | | | |
Total
|
| | | € | | | | | € | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 18 | | |