| | |
每張紙條
|
| |
合計
|
| ||||||
公開發行價(1)
|
| | | | 100.00% | | | | | $ | 500,000,000 | | |
承保折扣(2)
|
| | | | 2.857785% | | | | | $ | 14,288,925 | | |
繼續到UScell(費用前)(2)
|
| | | | 97.142215% | | | | | $ | 485,711,075 | | |
| | |
第
頁
|
| |||
招股説明書副刊
|
| | | | | | |
關於本招股説明書副刊
|
| | | | S-II | | |
替代結算日期
|
| | | | S-II | | |
前瞻性陳述
|
| | | | S-II | | |
摘要
|
| | | | S-1 | | |
風險因素
|
| | | | S-6 | | |
收益使用情況
|
| | | | S-9 | | |
大寫
|
| | | | S-10 | | |
備註説明
|
| | | | S-11 | | |
其他債務説明
|
| | | | S-19 | | |
重要的聯邦所得税考慮因素
|
| | | | S-22 | | |
承銷
|
| | | | S-27 | | |
法律事務
|
| | | | S-29 | | |
專家
|
| | | | S-29 | | |
在哪裏可以找到更多信息
|
| | | | S-29 | | |
招股説明書
|
| | | | | | |
前瞻性陳述
|
| | | | 2 | | |
關於本招股説明書
|
| | | | 5 | | |
風險因素
|
| | | | 6 | | |
UScell
|
| | | | 6 | | |
收益使用情況
|
| | | | 6 | | |
債務證券説明
|
| | | | 6 | | |
配送計劃
|
| | | | 14 | | |
法律事務
|
| | | | 16 | | |
專家
|
| | | | 16 | | |
在哪裏可以找到更多信息
|
| | | | 17 | | |
| | |
截至2010年12月31日止年度或截至該年度
|
| |
這三項中的一項或三項
個月截止 3月31日 |
| ||||||||||||||||||||||||
|
2018
|
| |
2019(e)
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||||
|
(百萬美元,每個用户和每個賬户除外)
|
| |||||||||||||||||||||||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
服務收入
|
| | | $ | 2,978 | | | | | $ | 3,035 | | | | | $ | 3,067 | | | | | $ | 762 | | | | | $ | 771 | | |
設備銷售
|
| | | | 989 | | | | | | 987 | | | | | | 970 | | | | | | 201 | | | | | | 252 | | |
營業收入
|
| | | | 3,967 | | | | | | 4,022 | | | | | | 4,037 | | | | | | 963 | | | | | | 1,023 | | |
營業收入
|
| | | | 158 | | | | | | 112 | | | | | | 173 | | | | | | 50 | | | | | | 84 | | |
利息(費用)
|
| | | | (116) | | | | | | (110) | | | | | | (112) | | | | | | (24) | | | | | | (39) | | |
所得税前收入
|
| | | | 215 | | | | | | 185 | | | | | | 250 | | | | | | 76 | | | | | | 89 | | |
UScell股東應佔淨收益
|
| | | | 150 | | | | | | 127 | | | | | | 229 | | | | | | 71 | | | | | | 60 | | |
資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 580 | | | | | | 285 | | | | | | 1,271 | | | | | | 258 | | | | | | 479 | | |
短期投資
|
| | | | 17 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
許可證
|
| | | | 2,186 | | | | | | 2,471 | | | | | | 2,629 | | | | | | 2,502 | | | | | | 3,915 | | |
對未合併實體的投資
|
| | | | 441 | | | | | | 447 | | | | | | 435 | | | | | | 469 | | | | | | 455 | | |
物業、廠房和設備,淨額
|
| | | | 2,202 | | | | | | 2,207 | | | | | | 2,466 | | | | | | 2,268 | | | | | | 2,419 | | |
總資產(A)
|
| | | | 7,274 | | | | | | 8,164 | | | | | | 9,681 | | | | | | 8,251 | | | | | | 10,148 | | |
長期債務總額,淨額(不包括當期部分)
|
| | | | 1,605 | | | | | | 1,502 | | | | | | 2,489 | | | | | | 1,503 | | | | | | 2,981 | | |
其他數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
折舊、攤銷和增值費用
|
| | | | 640 | | | | | | 702 | | | | | | 683 | | | | | | 177 | | | | | | 170 | | |
資本支出
|
| | | | 515 | | | | | | 710 | | | | | | 940 | | | | | | 236 | | | | | | 125 | | |
零售連接總數
|
| | | | 4,988,000 | | | | | | 4,889,000 | | | | | | 4,911,000 | | | | | | 4,853,000 | | | | | | 4,902,000 | | |
每用户後付費平均收入(B)
|
| | | $ | 44.98 | | | | | $ | 46.01 | | | | | $ | 47.01 | | | | | $ | 47.23 | | | | | $ | 47.65 | | |
每個賬户後付費平均收入(C)
|
| | | $ | 118.93 | | | | | $ | 119.80 | | | | | $ | 122.93 | | | | | $ | 122.92 | | | | | $ | 125.25 | | |
後付費流失率(D)
|
| | | | 1.25% | | | | | | 1.31% | | | | | | 1.09% | | | | | | 1.21% | | | | | | 1.12% | | |
| | |
2021年3月31日
(未審核) |
| |||||||||
| | |
實際
|
| |
調整後的
|
| ||||||
| | |
(百萬)
|
| |||||||||
現金及現金等價物: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 479 | | | | | $ | 388 | | |
短期債務: | | | | | | | | | | | | | |
循環信貸安排
|
| | | $ | — | | | | | $ | — | | |
長期債務的當前部分
|
| | | | 2 | | | | | | 2 | | |
短期債務總額
|
| | | $ | 2 | | | | | $ | 2 | | |
長期債務: | | | | | | | | | | | | | |
2070年到期的5.500%優先債券
|
| | | $ | 500 | | | | | $ | 500 | | |
2069年到期的6.250%優先債券
|
| | | | 500 | | | | | | 500 | | |
7.25%高級債券將於2064年到期
|
| | | | 300 | | | | | | — | | |
7.25%高級債券2063(1)到期
|
| | | | 275 | | | | | | — | | |
2060年到期的6.95%優先債券
|
| | | | 342 | | | | | | 342 | | |
6.70%高級債券將於2033年到期(2)
|
| | | | 544 | | | | | | 544 | | |
定期貸款
|
| | | | 298 | | | | | | 298 | | |
應收賬款證券化融資
|
| | | | 300 | | | | | | 300 | | |
在此提供備註
|
| | | | — | | | | | | 500 | | |
其他
|
| | | | 3 | | | | | | 3 | | |
長期債務總額,不包括當期債務
|
| | | | 3,062 | | | | | | 2,987 | | |
UScell股東權益: | | | | | | | | | | | | | |
系列A普通股和普通股:
|
| | | | | | | | | | | | |
授權190股(50股A股普通股和140股普通股)
|
| | | ||||||||||
未償還86股(A股33股,普通股53股)
|
| | | | | | | | | | | | |
面值(每股1美元)(33美元系列A普通股和55美元普通股)
|
| | | | 88 | | | | | | 88 | | |
新增實收資本
|
| | | | 1,657 | | | | | | 1,657 | | |
庫存股,按成本計算,2股普通股
|
| | | | (66) | | | | | | (66) | | |
留存收益
|
| | | | 2,796 | | | | | | 2,796 | | |
UScell股東權益合計
|
| | | | 4,475 | | | | | | 4,475 | | |
非控股權益
|
| | | | 15 | | | | | | 15 | | |
總股本
|
| | | | 4,490 | | | | | | 4,490 | | |
總市值
|
| | | $ | 7,554 | | | | | $ | 7,479 | | |
| | |
2021年3月31日
(百萬美元) |
| |||
2070年到期的5.500%優先債券
|
| | | $ | 500 | | |
2069年到期的6.250%優先債券
|
| | | | 500 | | |
7.25%高級債券將於2064年到期
|
| | | | 300 | | |
7.25%高級債券2063(1)到期
|
| | | | 275 | | |
2060年到期的6.95%優先債券
|
| | | | 342 | | |
6.70%高級債券將於2033年到期(2)
|
| | | | 544 | | |
定期貸款
|
| | | | 300 | | |
應收賬款證券化融資
|
| | | | 300 | | |
小計
|
| | | | 3,061 | | |
UScell子公司的長期債務
|
| | | | 3 | | |
長期債務總額
|
| | | | 3,064 | | |
減去:長期債務的當前部分
|
| | | | (2) | | |
長期債務總額,不包括當期債務
|
| | | $ | 3,062 | | |
承銷商
|
| |
本金金額
個註釋 |
| |||
美國銀行證券公司
|
| | | $ | 82,000,000 | | |
摩根士丹利有限責任公司
|
| | | | 82,000,000 | | |
RBC Capital Markets有限責任公司
|
| | | | 82,000,000 | | |
瑞銀證券有限責任公司
|
| | | | 82,000,000 | | |
富國證券有限責任公司
|
| | | | 82,000,000 | | |
花旗全球市場公司(Citigroup Global Markets Inc.)
|
| | | | 50,000,000 | | |
紐約梅隆資本市場有限責任公司
|
| | | | 10,000,000 | | |
CIBC世界市場公司
|
| | | | 10,000,000 | | |
道明證券(美國)有限責任公司
|
| | | | 10,000,000 | | |
U.S.Bancorp Investments,Inc.
|
| | | | 10,000,000 | | |
合計
|
| | | $ | 500,000,000 | | |
| | |
第
頁
|
| |||
前瞻性陳述
|
| | | | 2 | | |
關於本招股説明書
|
| | | | 5 | | |
風險因素
|
| | | | 6 | | |
UScell
|
| | | | 6 | | |
收益使用情況
|
| | | | 6 | | |
債務證券説明
|
| | | | 6 | | |
配送計劃
|
| | | | 14 | | |
法律事務
|
| | | | 16 | | |
專家
|
| | | | 16 | | |
在哪裏可以找到更多信息
|
| | | | 17 | | |