| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-8 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-24 | | | |
| | | | | S-24 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 29 | | | |
| | | | | 29 | | |
| | |
As of June 30, 2025
|
| |||||||||
(in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 184.0 | | | | | $ | (6) | | |
2027 Secured Notes
|
| | | | 1,000.0 | | | | | | — | | |
2029 Secured Notes
|
| | | | 790.0 | | | | | | — | | |
Revolving Loan Facility(1)
|
| | | | 525.0 | | | | | | 525.0 | | |
Other existing secured indebtedness(2)
|
| | | | 6,250.9 | | | | | | 6,250.9 | | |
Total secured debt
|
| | | | 8,565.9 | | | | | | 6,775.9 | | |
2026 Senior Notes
|
| | | | 225.0 | | | | | | — | | |
2028 Senior Notes
|
| | | | 525.0 | | | | | | 525.0 | | |
2029 Senior Notes
|
| | | | 600.0 | | | | | | 600.0 | | |
2030 Senior Notes
|
| | | | 315.0 | | | | | | 315.0 | | |
2032 Senior Notes
|
| | | | 1,800.0 | | | | | | 1,800.0 | | |
2025 Exchangeable Notes(3)
|
| | | | 96.1 | | | | | | 96.1 | | |
2027 1.125% Exchangeable Notes
|
| | | | 1,150.0 | | | | | | | | |
2027 2.50% Exchangeable Notes
|
| | | | 473.2 | | | | | | | | |
2030 Exchangeable Notes
|
| | | | 353.9 | | | | | | 353.9 | | |
New Unsecured Notes
|
| | | | — | | | | | | 2,050.0 | | |
New Exchangeable Notes
|
| | | | — | | | | | | 1,320.0 | | |
Finance leases, license obligations and other unsecured debt
|
| | | | 10.2 | | | | | | 10.2 | | |
Total debt(4)
|
| | | | 14,114.3 | | | | | | | | |
Total shareholders’ equity(5)
|
| | | | 1,569.6 | | | | | | | | |
Total capitalization
|
| | | $ | 15,683.9 | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 29 | | | |
| | | | | 29 | | |