| | | |
Page
|
| |||
| | | | | S-i | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-32 | | | |
| | | | | S-36 | | | |
| | | | | S-41 | | | |
| | | | | S-41 | | | |
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 15 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | |
As of June 30, 2026
|
| |||||||||
|
(Amounts in millions, except par values; shares)
|
| |
Historical
|
| |
As Adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 540 | | | | | $ | | | |
| Debt | | | | | | | | | | | | | |
|
Tranche A-1 Term Loan(1)
|
| | | $ | 714 | | | | | $ | — | | |
|
Tranche A-2 Term Loan
|
| | | $ | 746 | | | | | $ | 746 | | |
|
Revolving Credit Facility(2)
|
| | | $ | — | | | | | $ | — | | |
|
Existing Notes
|
| | | $ | 2,500 | | | | | $ | 2,500 | | |
|
Notes offered hereby
|
| | | | — | | | | | $ | | | |
|
Total debt(3)
|
| | | $ | 3,936 | | | | | $ | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Class A common stock, par value $0.01 per share, 600,000,000 shares authorized,
170,513,905 shares issued and 120,284,257 shares outstanding |
| | | | 2 | | | | | | 2 | | |
|
Treasury stock, 50,229,648 shares
|
| | | | (3,733) | | | | | | (3,733) | | |
|
Additional paid-in capital
|
| | | | 1,186 | | | | | | 1,186 | | |
|
Retained earnings
|
| | | | 3,769 | | | | | | 3,769 | | |
|
Accumulated other comprehensive income
|
| | | | (22) | | | | | | (22) | | |
|
Total stockholders’ equity
|
| | | $ | 1,202 | | | | | $ | 1,202 | | |
|
Total capitalization
|
| | | $ | 5,138 | | | | | $ | | | |
|
Underwriters
|
| |
Principal
amount of notes |
| |||
|
BofA Securities, Inc.
|
| | | $ | | | |
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
PNC Capital Markets LLC
|
| | | | | | |
|
Truist Securities, Inc.
|
| | | | | | |
|
Total
|
| | | $ | | | |
| | | |
Paid by us
|
| |||
|
Per note
|
| | | | % | | |
|
Total
|
| | | $ | | | |
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 15 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | BofA Securities | | |
J.P. Morgan
|
| |
PNC Capital
Markets LLC |
| |
Truist Securities
|
|