| | ||||||||||||||||||||||||||||
每個班級的標題
擬註冊的證券 |
| | |
金額為
已註冊 |
| | |
最大
發行價 每台 |
| | |
最大
聚合 發行價 |
| | |
金額
註冊費(1) |
| ||||||||||||
2029年到期的優先債券6.875釐
|
| | | | $ | 750,000,000 | | | | | | | 100.0% | | | | | | $ | 750,000,000 | | | | | | $ | 81,825 | | |
| | ||||||||||||
| | | | | 每個 筆記 | | | | | | 總計 | | |
公開發行價(1)
|
| |
100.00%
|
| | | $ | 750,000,000 | | | |||
承保折扣
|
| |
1.50%
|
| | | $ | 11,250,000 | | | |||
未扣除費用的收益給我們(1)
|
| |
98.50%
|
| | | $ | 738,750,000 | | |
| | | | | | |
瑞士信貸
|
| |
ING
|
| | | | | | | |||
|
摩根大通
|
| |
美國銀行證券
|
| |
巴克萊
|
| |
高盛有限責任公司
|
| |
富國銀行證券
|
| |
花旗集團
|
| |
Truist Securities
|
|
|
蒙特利爾銀行資本市場
|
| |
五三證券
|
| |
公民資本市場
|
| |
亨廷頓資本市場
|
| |
摩根士丹利
|
| |
PNC Capital Markets LLC
|
|
| 招股説明書副刊 | | | | | | | |
|
關於本招股説明書副刊
|
| | | | i | | |
|
在哪裏可以找到更多信息
|
| | | | i | | |
|
通過引用合併某些信息
|
| | | | i | | |
|
前瞻性陳述
|
| | | | II | | |
|
非GAAP財務指標
|
| | | | II | | |
|
摘要
|
| | | | S-1 | | |
|
產品
|
| | | | S-10 | | |
|
風險因素
|
| | | | S-19 | | |
|
收益使用情況
|
| | | | S-29 | | |
|
大寫
|
| | | | S-30 | | |
|
對某些其他債務的描述
|
| | | | S-34 | | |
|
備註説明
|
| | | | S-47 | | |
|
某些美國聯邦所得税考慮因素
|
| | | | S-59 | | |
|
某些ERISA注意事項
|
| | | | S-64 | | |
|
承銷
|
| | | | S-66 | | |
|
法律事務
|
| | | | S-71 | | |
|
專家
|
| | | | S-72 | | |
| 招股説明書 | | | | | | | |
| | | | |||||
|
關於本招股説明書
|
| | | | 1 | | |
|
在哪裏可以找到更多信息
|
| | | | 1 | | |
|
通過引用合併某些信息
|
| | | | 2 | | |
|
前瞻性陳述
|
| | | | 3 | | |
|
公司
|
| | | | 4 | | |
|
風險因素
|
| | | | 5 | | |
|
收益使用情況
|
| | | | 6 | | |
|
債務證券説明
|
| | | | 7 | | |
|
股本説明
|
| | | | 14 | | |
|
其他證券説明
|
| | | | 16 | | |
|
出售證券持有人
|
| | | | 16 | | |
|
配送計劃
|
| | | | 16 | | |
|
法律事務
|
| | | | 17 | | |
|
專家
|
| | | | 17 | | |
| | |
截至的季度
12月31日 |
| |
年終
12月31日 |
| ||||||||||||||||||
(百萬美元,每股除外)(A)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(未審核)
|
| |
(未審核)
|
| ||||||||||||||||||
可歸因於美國鋼鐵的調整後淨(虧損)收益對帳 | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於美國鋼鐵的淨收益(虧損)
|
| | | $ | 49 | | | | | $ | (668) | | | | | $ | (1,165) | | | | | $ | (630) | | |
資產減值費用
|
| | | | — | | | | | | — | | | | | | 263 | | | | | | — | | |
重組和其他費用
|
| | | | 8 | | | | | | 221 | | | | | | 131 | | | | | | 263 | | |
管式庫存減值
|
| | | | — | | | | | | — | | | | | | 24 | | | | | | — | | |
大河鋼鐵債務清償費用(B)
|
| | | | 18 | | | | | | — | | | | | | 18 | | | | | | — | | |
不確定的税收狀況
|
| | | | — | | | | | | — | | | | | | 13 | | | | | | — | | |
大河鋼鐵融資成本
|
| | | | 8 | | | | | | — | | | | | | 8 | | | | | | — | | |
大河鋼鐵交易及其他相關成本
|
| | | | 3 | | | | | | — | | | | | | 3 | | | | | | — | | |
不公平的房產銷售
|
| | | | (145) | | | | | | — | | | | | | (145) | | | | | | — | | |
大河鋼鐵選項和遠期調整
|
| | | | 1 | | | | | | 7 | | | | | | (39) | | | | | | 7 | | |
之前持有的UPI投資收益
|
| | | | — | | | | | | — | | | | | | (25) | | | | | | — | | |
2018年12月24日克萊頓煉焦設施起火
|
| | | | (2) | | | | | | (3) | | | | | | (6) | | | | | | 41 | | |
納税評估免税額
|
| | | | — | | | | | | 334 | | | | | | — | | | | | | 334 | | |
調整總額
|
| | | | (109) | | | | | | 559 | | | | | | 245 | | | | | | 645 | | |
可歸因於美國鋼鐵的調整後淨(虧損)收益
|
| | | $ | (60) | | | | | $ | (109) | | | | | $ | (920) | | | | | $ | 15 | | |
對帳調整後每股攤薄淨(虧損)收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
稀釋後每股淨收益(虧損)
|
| | | $ | 0.22 | | | | | $ | (3.93) | | | | | $ | (5.92) | | | | | $ | (3.67) | | |
資產減值費用
|
| | | | — | | | | | | — | | | | | | 1.34 | | | | | | — | | |
重組和其他費用
|
| | | | 0.04 | | | | | | 1.30 | | | | | | 0.67 | | | | | | 1.53 | | |
管式庫存減值
|
| | | | — | | | | | | — | | | | | | 0.12 | | | | | | — | | |
大河鋼鐵債務清償費用(B)
|
| | | | 0.08 | | | | | | — | | | | | | 0.09 | | | | | | — | | |
不確定的税收狀況
|
| | | | — | | | | | | — | | | | | | 0.07 | | | | | | — | | |
大河鋼鐵融資成本
|
| | | | 0.04 | | | | | | — | | | | | | 0.04 | | | | | | — | | |
大河鋼鐵交易及其他相關成本
|
| | | | 0.01 | | | | | | — | | | | | | 0.02 | | | | | | — | | |
不公平的房產銷售
|
| | | | (0.66) | | | | | | — | | | | | | (0.74) | | | | | | — | | |
大河鋼鐵選項和遠期調整
|
| | | | 0.01 | | | | | | 0.04 | | | | | | (0.20) | | | | | | 0.04 | | |
之前持有的UPI投資收益
|
| | | | — | | | | | | — | | | | | | (0.13) | | | | | | — | | |
2018年12月24日克萊頓煉焦設施起火
|
| | | | (0.01) | | | | | | (0.01) | | | | | | (0.03) | | | | | | 0.23 | | |
納税評估免税額
|
| | | | — | | | | | | 1.96 | | | | | | — | | | | | | 1.96 | | |
調整總額
|
| | | | (0.49) | | | | | | 3.29 | | | | | | 1.25 | | | | | | 3.76 | | |
調整後稀釋後每股淨(虧損)收益
|
| | | $ | (0.27) | | | | | $ | (0.64) | | | | | $ | (4.67) | | | | | $ | 0.09 | | |
| | |
年終
12月31日 |
| |||||||||
(百萬美元)
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(未審核)
|
| |||||||||
對帳調整後的EBITDA | | | | | | | | | | | | | |
可歸因於美國鋼鐵的淨收益(虧損)
|
| | | $ | (1,165) | | | | | $ | (630) | | |
所得税(福利)撥備
|
| | | | (142) | | | | | | 178 | | |
淨利息和其他財務成本
|
| | | | 232 | | | | | | 222 | | |
折舊、損耗和攤銷費用
|
| | | | 643 | | | | | | 616 | | |
EBITDA
|
| | | | (432) | | | | | | 386 | | |
資產減值費用
|
| | | | 263 | | | | | | — | | |
重組和其他費用
|
| | | | 138 | | | | | | 275 | | |
管式庫存減值
|
| | | | 24 | | | | | | — | | |
大河鋼鐵債務清償費用
|
| | | | 18 | | | | | | — | | |
大河鋼鐵交易及其他相關成本
|
| | | | 3 | | | | | | — | | |
不公平的房產銷售
|
| | | | (145) | | | | | | — | | |
之前持有的UPI投資收益
|
| | | | (25) | | | | | | — | | |
2018年12月24日克萊頓煉焦設施起火
|
| | | | (6) | | | | | | 50 | | |
調整後的EBITDA
|
| | | $ | (162) | | | | | $ | 711 | | |
(百萬美元)
|
| |
當月
已結束 2020年12月31日 |
| |||
| | |
(未審核)
|
| |||
對帳調整後的EBITDA | | | | | | | |
大河鋼鐵有限責任公司的淨收益(虧損)
|
| | | $ | 33 | | |
所得税(福利)撥備
|
| | | | 1 | | |
淨利息和其他財務成本
|
| | | | (18) | | |
折舊、損耗和攤銷費用
|
| | | | 13 | | |
EBITDA
|
| | | | 29 | | |
| | |
年終
12月31日 |
| |
九個月
已結束 09月30日 |
| |
十二個月
已結束 09月30日 |
| |||||||||||||||||||||||||||
百萬美元
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未審核)
|
| |
(未審核)
|
| ||||||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨銷售額:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨銷售額
|
| | | $ | 11,046 | | | | | $ | 12,758 | | | | | $ | 11,506 | | | | | $ | 9,001 | | | | | $ | 6,469 | | | | | $ | 8,974 | | |
關聯方淨銷售額
|
| | | | 1,204 | | | | | | 1,420 | | | | | | 1,431 | | | | | | 1,112 | | | | | | 710 | | | | | | 1,029 | | |
合計
|
| | | | 12,250 | | | | | | 14,178 | | | | | | 12,937 | | | | | | 10,113 | | | | | | 7,179 | | | | | | 10,003 | | |
營業費用(收入):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售成本(不包括顯示的項目
下面) |
| | | | 10,858 | | | | | | 12,305 | | | | | | 12,082 | | | | | | 9,301 | | | | | | 7,174 | | | | | | 9,955 | | |
銷售、一般和行政
費用 |
| | | | 320 | | | | | | 336 | | | | | | 289 | | | | | | 223 | | | | | | 199 | | | | | | 265 | | |
折舊、損耗和
攤銷 |
| | | | 501 | | | | | | 521 | | | | | | 616 | | | | | | 454 | | | | | | 481 | | | | | | 643 | | |
管狀資產減值費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 263 | | | | | | 263 | | |
重組和其他費用
|
| | | | 31 | | | | | | — | | | | | | 275 | | | | | | 54 | | | | | | 130 | | | | | | 351 | | |
被投資方虧損(收益)
|
| | | | (44) | | | | | | (61) | | | | | | (79) | | | | | | (68) | | | | | | 78 | | | | | | 67 | | |
股權投資交易收益(A)
|
| | | | (2) | | | | | | (38) | | | | | | — | | | | | | — | | | | | | (31) | | | | | | (31) | | |
與美國鋼鐵加拿大公司相關的收益(B)
|
| | | | (72) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
出售資產淨(收益)虧損
|
| | | | (5) | | | | | | (6) | | | | | | (1) | | | | | | 3 | | | | | | (2) | | | | | | (6) | | |
其他(收入)虧損,淨額
|
| | | | (6) | | | | | | (3) | | | | | | (15) | | | | | | — | | | | | | 5 | | | | | | (10) | | |
總運營費用
|
| | | $ | 11,581 | | | | | $ | 13,054 | | | | | $ | 13,167 | | | | | $ | 9,967 | | | | | $ | 8,297 | | | | | $ | 11,497 | | |
息税前收益(虧損)
|
| | | | 669 | | | | | | 1,124 | | | | | | (230) | | | | | | 146 | | | | | | (1,118) | | | | | | (1,494) | | |
利息支出
|
| | | | 226 | | | | | | 168 | | | | | | 142 | | | | | | 97 | | | | | | 198 | | | | | | 243 | | |
利息收入
|
| | | | (17) | | | | | | (23) | | | | | | (17) | | | | | | (13) | | | | | | (6) | | | | | | (10) | | |
債務清償損失
|
| | | | 54 | | | | | | 98 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他經濟利益
|
| | | | 44 | | | | | | — | | | | | | 6 | | | | | | (2) | | | | | | (26) | | | | | | (18) | | |
淨定期收益(收入)成本(其他
低於服務費)(C) |
| | | | 61 | | | | | | 69 | | | | | | 91 | | | | | | 69 | | | | | | (22) | | | | | | 0 | | |
淨利息和其他財務成本
|
| | | | 368 | | | | | | 312 | | | | | | 222 | | | | | | 151 | | | | | | 144 | | | | | | 215 | | |
所得税前收益(虧損)
|
| | | | 301 | | | | | | 812 | | | | | | (452) | | | | | | (5) | | | | | | (1,262) | | | | | | (1,709) | | |
所得税(福利)撥備
|
| | | | (86) | | | | | | (303) | | | | | | 178 | | | | | | (43) | | | | | | (48) | | | | | | 173 | | |
淨收益(虧損)
|
| | | | 387 | | | | | | 1,115 | | | | | | (630) | | | | | | 38 | | | | | | (1,214) | | | | | | (1,882) | | |
減去:可歸因於非控股權益的淨收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
美國鋼鐵公司應佔淨收益(虧損)
|
| | | $ | 387 | | | | | $ | 1,115 | | | | | $ | (630) | | | | | $ | 38 | | | | | $ | (1,214) | | | | | $ | (1,882) | | |
| | |
年終
12月31日 |
| |
九個月
已結束 09月30日 |
| ||||||||||||||||||
百萬美元
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(未審核)
|
| |||||||||||||||||||||
資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 1,553 | | | | | $ | 1,000 | | | | | $ | 749 | | | | | $ | 1,696 | | |
應收賬款淨額(D)
|
| | | | 1,379 | | | | | | 1,659 | | | | | | 1,177 | | | | | | 1,099 | | |
庫存
|
| | | | 1,738 | | | | | | 2,092 | | | | | | 1,785 | | | | | | 1,398 | | |
物業、廠房和設備合計,淨額
|
| | | | 4,280 | | | | | | 4,865 | | | | | | 5,447 | | | | | | 5,430 | | |
總資產
|
| | | | 9,862 | | | | | | 10,982 | | | | | | 11,608 | | | | | | 11,731 | | |
總債務
|
| | | | 2,703 | | | | | | 2,381 | | | | | | 3,641 | | | | | | 4,890 | | |
總擔保債務(E)
|
| | | | 805 | | | | | | 257 | | | | | | 1,059 | | | | | | 2,302 | | |
總淨債務(F)
|
| | | | 1,150 | | | | | | 1,381 | | | | | | 2,892 | | | | | | 3,194 | | |
淨擔保債務總額(F)
|
| | | | 0 | | | | | | 0 | | | | | | 310 | | | | | | 606 | | |
美國鋼鐵公司股東權益合計
|
| | | | 3,320 | | | | | | 4,202 | | | | | | 4,092 | | | | | | 3,449 | | |
| | |
年終
12月31日 |
| |
九個月
已結束 09月30日 |
| |
十二個月
已結束 09月30日 |
| |||||||||||||||||||||||||||
百萬美元
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未審核)
|
| |
(未審核)
|
| ||||||||||||
現金流: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供(使用)的淨現金
|
| | | $ | 826 | | | | | $ | 938 | | | | | $ | 682 | | | | | $ | 396 | | | | | $ | (149) | | | | | $ | 137 | | |
投資活動使用的淨現金
|
| | | | (386) | | | | | | (963) | | | | | | (1,958) | | | | | | (974) | | | | | | (587) | | | | | | (1,571) | | |
融資活動提供的淨現金(用於)
|
| | | | (415) | | | | | | (515) | | | | | | 1,177 | | | | | | 40 | | | | | | 1,574 | | | | | | 2,711 | | |
每個普通股數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國鋼鐵公司應佔淨收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基礎版
|
| | | $ | 2.21 | | | | | $ | 6.31 | | | | | $ | (3.67) | | | | | $ | 0.22 | | | | | $ | (6.43) | | | | | $ | (10.22) | | |
-稀釋
|
| | | | 2.19 | | | | | | 6.25 | | | | | | (3.67) | | | | | | 0.22 | | | | | | (6.43) | | | | | | (10.22) | | |
宣佈並支付每股股息
|
| | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.15 | | | | | | 0.03 | | | | | | 0.08 | | |
其他財務數據(未審核): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(G) | | | | $ | 1,170 | | | | | $ | 1,645 | | | | | $ | 386 | | | | | | 600 | | | | | | (637) | | | | | | (851) | | |
調整後EBITDA(G)
|
| | | | 1,148 | | | | | | 1,760 | | | | | | 711 | | | | | | 707 | | | | | | (249) | | | | | | (245) | | |
| | |
年終
12月31日 |
| |
九個月
已結束 09月30日 |
| |
十二個月
已結束 09月30日 |
| |||||||||||||||||||||||||||
百萬美元
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
美國鋼鐵公司應佔淨收益(虧損)
|
| | | $ | 387 | | | | | $ | 1,115 | | | | | $ | (630) | | | | | $ | 38 | | | | | $ | (1,214) | | | | | $ | (1,882) | | |
所得税(福利)撥備
|
| | | | (86) | | | | | | (303) | | | | | | 178 | | | | | $ | (43) | | | | | $ | (48) | | | | | | 173 | | |
淨利息和其他財務成本
|
| | | | 368 | | | | | | 312 | | | | | | 222 | | | | | | 151 | | | | | | 144 | | | | | | 215 | | |
折舊、損耗和攤銷
費用 |
| | | | 501 | | | | | | 521 | | | | | | 616 | | | | | | 454 | | | | | | 481 | | | | | | 643 | | |
EBITDA
|
| | | $ | 1,170 | | | | | $ | 1,645 | | | | | $ | 386 | | | | | $ | 600 | | | | | $ | (637) | | | | | $ | (851) | | |
管狀資產減值費用(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 263 | | | | | | 263 | | |
管式庫存減值費用(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 24 | | |
重組和其他費用(3)
|
| | | | — | | | | | | — | | | | | | 275 | | | | | | 54 | | | | | | 130 | | | | | | 351 | | |
2018年12月24日克萊頓煉焦設施火災(4)
|
| | | | — | | | | | | — | | | | | | 50 | | | | | | 53 | | | | | | (4) | | | | | | (7) | | |
USW勞動協議簽訂獎金及相關費用(5)
|
| | | | — | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
花崗巖城工程重啟及相關費用(6)
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
花崗巖城工程臨時空轉費(6)
|
| | | | 17 | | | | | | (8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
某些管狀資產關閉時的損失(7)
|
| | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
與美國鋼鐵公司留存權益相關的收益
加拿大公司 |
| | | | (72) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股權投資交易收益(8)
|
| | | | (2) | | | | | | (38) | | | | | | — | | | | | | — | | | | | | (25) | | | | | | (25) | | |
調整後的EBITDA
|
| | | $ | 1,148 | | | | | $ | 1,760 | | | | | $ | 711 | | | | | $ | 707 | | | | | $ | (249) | | | | | $ | (245) | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
(百萬)
|
| |
實際
|
| |
調整後可提供
對 的影響 大河鋼鐵 收購 |
| |
進一步調整後的
以實施 股票發行 和此產品 |
| |||||||||
| | |
(未審核)
|
| |
(未審核)
|
| |
(未審核)
|
| |||||||||
現金和現金等價物合計(1)(2)
|
| | | $ | 1,696 | | | | | $ | 1,013 | | | | | $ | 1,200 | | |
債務: | | | | | | | | | | | | | | | | | | | |
安全:
|
| | | | | | | | | | | | | | | | | | |
美國鋼鐵
|
| | | | | | | | | | | | | | | | | | |
ABL設施(3)
|
| | | $ | 500 | | | | | $ | 500 | | | | | $ | 500 | | |
英國信貸安排(4)(5)
|
| | | | 410 | | | | | | 410 | | | | | | 410 | | |
2025高級擔保票據(6)
|
| | | | 1,056 | | | | | | 1,056 | | | | | | — | | |
進出口信貸協議(7)
|
| | | | 250 | | | | | | 250 | | | | | | 250 | | |
融資租賃和所有其他義務(8)
|
| | | | 86 | | | | | | 86 | | | | | | 86 | | |
大河鋼鐵(9)
|
| | | | | | | | | | | | | | | | | | |
BRS ABL設施(10)
|
| | | | — | | | | | | — | | | | | | — | | |
BRS高級擔保票據
|
| | | | — | | | | | | 900 | | | | | | 900 | | |
2019年ADFA債券和2020年ADFA債券(11)
|
| | | | — | | | | | | 752 | | | | | | 752 | | |
設備租賃融資、建築貸款和
其他 |
| | | | — | | | | | | 228 | | | | | | 228 | | |
擔保債務和融資租賃及其他債務總額
|
| | | | 2,302 | | | | | | 4,182 | | | | | | 3,126 | | |
不安全:
|
| | | | | | | | | | | | | | | | | | |
出口信貸安排
|
| | | $ | 104 | | | | | $ | 104 | | | | | $ | 104 | | |
2025年到期的6.875%優先債券
|
| | | | 750 | | | | | | 750 | | | | | | 750 | | |
2026年到期的5.000%高級可轉換票據(12)
|
| | | | 350 | | | | | | 350 | | | | | | 350 | | |
2026年到期的6.250%優先債券
|
| | | | 650 | | | | | | 650 | | | | | | 650 | | |
| | |
截至2020年9月30日
|
| |||||||||||||||
(百萬)
|
| |
實際
|
| |
調整後可提供
對 的影響 大河鋼鐵 收購 |
| |
進一步調整後的
以實施 股票發行 和此產品 |
| |||||||||
| | |
(未審核)
|
| |
(未審核)
|
| |
(未審核)
|
| |||||||||
2037年到期的6.650%優先債券
|
| | | | 350 | | | | | | 350 | | | | | | 350 | | |
在此提供備註
|
| | | | — | | | | | | — | | | | | | 750 | | |
環境收益債券(13)
|
| | | | 620 | | | | | | 620 | | | | | | 620 | | |
無擔保債務總額
|
| | | | 2,824 | | | | | | 2,824 | | | | | | 3,574 | | |
總債務
|
| | | $ | 5,126 | | | | | $ | 7,006 | | | | | $ | 6,700 | | |
減少未攤銷貼現和債務發行
成本(14) |
| | | | 236 | | | | | | 236 | | | | | | 169 | | |
一個期限內到期的短期債務和長期債務減少
年 |
| | | | 262 | | | | | | 283 | | | | | | 283 | | |
長期債務總額
|
| | | $ | 4,628 | | | | | $ | 6,487 | | | | | $ | 6,248 | | |
股東權益: | | | | | | | | | | | | | | | | | | | |
普通股(已發行229,075,215股;271,075,215股
調整後)(15) |
| | | $ | 229 | | | | | $ | 229 | | | | | $ | 271 | | |
庫存股,按成本價(8,670,999股)
|
| | | | (175) | | | | | | (175) | | | | | | (175) | | |
額外實收資本(12)(15)
|
| | | | 4,398 | | | | | | 4,398 | | | | | | 5,043 | | |
累計赤字(16)
|
| | | | (671) | | | | | | (595) | | | | | | (595) | | |
累計其他綜合損失
|
| | | | (332) | | | | | | (332) | | | | | | (332) | | |
股東權益合計
|
| | | $ | 3,449 | | | | | $ | 3,525 | | | | | $ | 4,136 | | |
總市值
|
| | | $ | 8,077 | | | | | $ | 10,012 | | | | | $ | 10,384 | | |
|
年
|
| |
百分比
|
| |||
2020
|
| | | | 103.438% | | |
2021
|
| | | | 101.719% | | |
2022年及以後
|
| | | | 100.000% | | |
年
|
| |
百分比
|
| |||
2021
|
| | | | 103.125% | | |
2022
|
| | | | 101.563% | | |
2023年及以後
|
| | | | 100.000% | | |
年
|
| |
百分比
|
| |||
2022
|
| | | | 106.000% | | |
2023
|
| | | | 103.000% | | |
2024及以後
|
| | | | 100.000% | | |
贖回日期
|
| |
贖回價格
|
| |||
2027年9月1日至2028年8月31日
|
| | | | 103.000% | | |
2028年9月1日至2029年8月31日
|
| | | | 102.000% | | |
2029年9月1日至2030年8月31日
|
| | | | 101.000% | | |
2030年9月1日及之後
|
| | | | 100.000% | | |
贖回日期
|
| |
贖回價格
|
| |||
2026年9月1日至2027年8月31日
|
| | | | 103.000% | | |
2027年9月1日至2028年8月31日
|
| | | | 102.000% | | |
2028年9月1日至2029年8月31日
|
| | | | 101.000% | | |
2029年9月1日及之後
|
| | | | 100.000% | | |
年
|
| |
百分比
|
| |||
2024
|
| | | | 103.438% | | |
2025
|
| | | | 101.719% | | |
2026年及以後
|
| | | | 100.000% | | |
承銷商
|
| |
主體
金額 個備註 |
| |||
瑞士信貸證券(美國)有限責任公司
|
| | | $ | 187,500,000 | | |
ING Financial Markets LLC
|
| | | | 90,000,000 | | |
摩根大通證券有限責任公司
|
| | | | 52,500,000 | | |
美國銀行證券公司
|
| | | | 50,625,000 | | |
巴克萊資本公司
|
| | | | 50,625,000 | | |
高盛有限責任公司
|
| | | | 50,625,000 | | |
富國證券有限責任公司
|
| | | | 50,625,000 | | |
花旗全球市場公司
|
| | | | 41,250,000 | | |
Truist Securities,Inc.
|
| | | | 37,500,000 | | |
蒙特利爾銀行資本市場公司
|
| | | | 37,500,000 | | |
五三證券股份有限公司
|
| | | | 26,250,000 | | |
公民資本市場公司
|
| | | | 18,750,000 | | |
亨廷頓證券公司
|
| | | | 18,750,000 | | |
摩根士丹利有限責任公司
|
| | | | 18,750,000 | | |
PNC Capital Markets LLC
|
| | | | 18,750,000 | | |
合計
|
| | | $ | 750,000,000 | | |
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | 1 | | |
在哪裏可以找到更多信息
|
| | | | 1 | | |
通過引用合併某些信息
|
| | | | 2 | | |
前瞻性陳述
|
| | | | 3 | | |
公司
|
| | | | 4 | | |
風險因素
|
| | | | 5 | | |
收益使用情況
|
| | | | 6 | | |
債務證券説明
|
| | | | 7 | | |
股本説明
|
| | | | 14 | | |
其他證券説明
|
| | | | 16 | | |
出售證券持有人
|
| | | | 16 | | |
配送計劃
|
| | | | 16 | | |
法律事務
|
| | | | 17 | | |
專家
|
| | | | 17 | | |