| | ||||||||||||||||||||||||||||
Title of Each Class of
Securities to be Registered |
| | |
Amount to be
Registered |
| | |
Maximum
Offering Price per Unit |
| | |
Maximum
Aggregate Offering Price |
| | |
Amount of
Registration Fee(1) |
| ||||||||||||
6.875% Senior Notes due 2029
|
| | | | $ | 750,000,000 | | | | | | | 100.0% | | | | | | $ | 750,000,000 | | | | | | $ | 81,825 | | |
| | ||||||||||||
| | | | | Per note | | | | | | Total | | |
Public offering price(1)
|
| |
100.00%
|
| | | $ | 750,000,000 | | | |||
Underwriting discount
|
| |
1.50%
|
| | | $ | 11,250,000 | | | |||
Proceeds, before expenses, to us(1)
|
| |
98.50%
|
| | | $ | 738,750,000 | | |
| | | | | | |
Credit Suisse
|
| |
ING
|
| | | | | | | |||
|
J.P. Morgan
|
| |
BofA Securities
|
| |
Barclays
|
| |
Goldman Sachs & Co. LLC
|
| |
Wells Fargo Securities
|
| |
Citigroup
|
| |
Truist Securities
|
|
|
BMO Capital Markets
|
| |
Fifth Third Securities
|
| |
Citizens Capital Markets
|
| |
Huntington Capital Markets
|
| |
Morgan Stanley
|
| |
PNC Capital Markets LLC
|
|
| Prospectus Supplement | | | | | | | |
| | | | | i | | | |
| | | | | i | | | |
| | | | | i | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | S-1 | | | |
| | | | | S-10 | | | |
| | | | | S-19 | | | |
| | | | | S-29 | | | |
| | | | | S-30 | | | |
| | | | | S-34 | | | |
| | | | | S-47 | | | |
| | | | | S-59 | | | |
| | | | | S-64 | | | |
| | | | | S-66 | | | |
| | | | | S-71 | | | |
| | | | | S-72 | | | |
| Prospectus | | | | | | | |
| | | | |||||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 17 | | |
| | |
Quarter Ended
December 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(Dollars in millions, except per share amounts)(a)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
Reconciliation to adjusted net (loss) earnings attributable to U. S. Steel | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings (loss) attributable to U. S. Steel
|
| | | $ | 49 | | | | | $ | (668) | | | | | $ | (1,165) | | | | | $ | (630) | | |
Asset impairment charge
|
| | | | — | | | | | | — | | | | | | 263 | | | | | | — | | |
Restructuring and other charges
|
| | | | 8 | | | | | | 221 | | | | | | 131 | | | | | | 263 | | |
Tubular inventory impairment
|
| | | | — | | | | | | — | | | | | | 24 | | | | | | — | | |
Big River Steel debt extinguishment charges(b)
|
| | | | 18 | | | | | | — | | | | | | 18 | | | | | | — | | |
Uncertain tax positions
|
| | | | — | | | | | | — | | | | | | 13 | | | | | | — | | |
Big River Steel financing costs
|
| | | | 8 | | | | | | — | | | | | | 8 | | | | | | — | | |
Big River Steel transaction and other related costs
|
| | | | 3 | | | | | | — | | | | | | 3 | | | | | | — | | |
Fairless property sale
|
| | | | (145) | | | | | | — | | | | | | (145) | | | | | | — | | |
Big River Steel options and forward adjustments
|
| | | | 1 | | | | | | 7 | | | | | | (39) | | | | | | 7 | | |
Gain on previously held investment in UPI
|
| | | | — | | | | | | — | | | | | | (25) | | | | | | — | | |
December 24, 2018 Clairton coke making facility fire
|
| | | | (2) | | | | | | (3) | | | | | | (6) | | | | | | 41 | | |
Tax valuation allowance
|
| | | | — | | | | | | 334 | | | | | | — | | | | | | 334 | | |
Total adjustments
|
| | | | (109) | | | | | | 559 | | | | | | 245 | | | | | | 645 | | |
Adjusted net (loss) earnings attributable to U. S. Steel
|
| | | $ | (60) | | | | | $ | (109) | | | | | $ | (920) | | | | | $ | 15 | | |
Reconciliation to adjusted diluted net (loss) earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted net earnings (loss) per share
|
| | | $ | 0.22 | | | | | $ | (3.93) | | | | | $ | (5.92) | | | | | $ | (3.67) | | |
Asset impairment charge
|
| | | | — | | | | | | — | | | | | | 1.34 | | | | | | — | | |
Restructuring and other charges
|
| | | | 0.04 | | | | | | 1.30 | | | | | | 0.67 | | | | | | 1.53 | | |
Tubular inventory impairment
|
| | | | — | | | | | | — | | | | | | 0.12 | | | | | | — | | |
Big River Steel debt extinguishment charges(b)
|
| | | | 0.08 | | | | | | — | | | | | | 0.09 | | | | | | — | | |
Uncertain tax positions
|
| | | | — | | | | | | — | | | | | | 0.07 | | | | | | — | | |
Big River Steel financing costs
|
| | | | 0.04 | | | | | | — | | | | | | 0.04 | | | | | | — | | |
Big River Steel transaction and other related costs
|
| | | | 0.01 | | | | | | — | | | | | | 0.02 | | | | | | — | | |
Fairless property sale
|
| | | | (0.66) | | | | | | — | | | | | | (0.74) | | | | | | — | | |
Big River Steel options and forward adjustments
|
| | | | 0.01 | | | | | | 0.04 | | | | | | (0.20) | | | | | | 0.04 | | |
Gain on previously held investment in UPI
|
| | | | — | | | | | | — | | | | | | (0.13) | | | | | | — | | |
December 24, 2018 Clairton coke making facility fire
|
| | | | (0.01) | | | | | | (0.01) | | | | | | (0.03) | | | | | | 0.23 | | |
Tax valuation allowance
|
| | | | — | | | | | | 1.96 | | | | | | — | | | | | | 1.96 | | |
Total adjustments
|
| | | | (0.49) | | | | | | 3.29 | | | | | | 1.25 | | | | | | 3.76 | | |
Adjusted diluted net (loss) earnings per share
|
| | | $ | (0.27) | | | | | $ | (0.64) | | | | | $ | (4.67) | | | | | $ | 0.09 | | |
| | |
Year Ended
December 31, |
| |||||||||
(Dollars in millions)
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Reconciliation to Adjusted EBITDA | | | | | | | | | | | | | |
Net earnings (loss) attributable to U. S. Steel
|
| | | $ | (1,165) | | | | | $ | (630) | | |
Income tax (benefit) provision
|
| | | | (142) | | | | | | 178 | | |
Net interest and other financial costs
|
| | | | 232 | | | | | | 222 | | |
Depreciation, depletion and amortization expense
|
| | | | 643 | | | | | | 616 | | |
EBITDA
|
| | | | (432) | | | | | | 386 | | |
Asset impairment charge
|
| | | | 263 | | | | | | — | | |
Restructuring and other charges
|
| | | | 138 | | | | | | 275 | | |
Tubular inventory impairment
|
| | | | 24 | | | | | | — | | |
Big River Steel debt extinguishment charges
|
| | | | 18 | | | | | | — | | |
Big River Steel transaction and other related costs
|
| | | | 3 | | | | | | — | | |
Fairless property sale
|
| | | | (145) | | | | | | — | | |
Gain on previously held investment in UPI
|
| | | | (25) | | | | | | — | | |
December 24, 2018 Clairton coke making facility fire
|
| | | | (6) | | | | | | 50 | | |
Adjusted EBITDA
|
| | | $ | (162) | | | | | $ | 711 | | |
(Dollars in millions)
|
| |
For the month
ended December 31, 2020 |
| |||
| | |
(unaudited)
|
| |||
Reconciliation to Adjusted EBITDA | | | | | | | |
Net earnings (loss) attributable to Big River Steel LLC
|
| | | $ | 33 | | |
Income tax (benefit) provision
|
| | | | 1 | | |
Net interest and other financial costs
|
| | | | (18) | | |
Depreciation, depletion and amortization expense
|
| | | | 13 | | |
EBITDA
|
| | | | 29 | | |
| | |
Year ended
December 31, |
| |
Nine months
ended September 30, |
| |
Twelve months
ended September 30, |
| |||||||||||||||||||||||||||
Dollars in millions
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 11,046 | | | | | $ | 12,758 | | | | | $ | 11,506 | | | | | $ | 9,001 | | | | | $ | 6,469 | | | | | $ | 8,974 | | |
Net sales to related parties
|
| | | | 1,204 | | | | | | 1,420 | | | | | | 1,431 | | | | | | 1,112 | | | | | | 710 | | | | | | 1,029 | | |
Total
|
| | | | 12,250 | | | | | | 14,178 | | | | | | 12,937 | | | | | | 10,113 | | | | | | 7,179 | | | | | | 10,003 | | |
Operating expenses (income):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales (excludes items shown
below) |
| | | | 10,858 | | | | | | 12,305 | | | | | | 12,082 | | | | | | 9,301 | | | | | | 7,174 | | | | | | 9,955 | | |
Selling, general and administrative
expenses |
| | | | 320 | | | | | | 336 | | | | | | 289 | | | | | | 223 | | | | | | 199 | | | | | | 265 | | |
Depreciation, depletion and
amortization |
| | | | 501 | | | | | | 521 | | | | | | 616 | | | | | | 454 | | | | | | 481 | | | | | | 643 | | |
Tubular asset impairment charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 263 | | | | | | 263 | | |
Restructuring and other charges
|
| | | | 31 | | | | | | — | | | | | | 275 | | | | | | 54 | | | | | | 130 | | | | | | 351 | | |
Loss (earnings) from investees
|
| | | | (44) | | | | | | (61) | | | | | | (79) | | | | | | (68) | | | | | | 78 | | | | | | 67 | | |
Gain on equity investee transactions(a)
|
| | | | (2) | | | | | | (38) | | | | | | — | | | | | | — | | | | | | (31) | | | | | | (31) | | |
Gain associated with U. S. Steel Canada Inc.(b)
|
| | | | (72) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (gain) loss on sale of assets
|
| | | | (5) | | | | | | (6) | | | | | | (1) | | | | | | 3 | | | | | | (2) | | | | | | (6) | | |
Other (income) losses, net
|
| | | | (6) | | | | | | (3) | | | | | | (15) | | | | | | — | | | | | | 5 | | | | | | (10) | | |
Total operating expenses
|
| | | $ | 11,581 | | | | | $ | 13,054 | | | | | $ | 13,167 | | | | | $ | 9,967 | | | | | $ | 8,297 | | | | | $ | 11,497 | | |
Earnings (loss) before interest and taxes
|
| | | | 669 | | | | | | 1,124 | | | | | | (230) | | | | | | 146 | | | | | | (1,118) | | | | | | (1,494) | | |
Interest expense
|
| | | | 226 | | | | | | 168 | | | | | | 142 | | | | | | 97 | | | | | | 198 | | | | | | 243 | | |
Interest income
|
| | | | (17) | | | | | | (23) | | | | | | (17) | | | | | | (13) | | | | | | (6) | | | | | | (10) | | |
Loss on debt extinguishment
|
| | | | 54 | | | | | | 98 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other financial benefits
|
| | | | 44 | | | | | | — | | | | | | 6 | | | | | | (2) | | | | | | (26) | | | | | | (18) | | |
Net periodic benefit (income) cost (other
than service cost)(c) |
| | | | 61 | | | | | | 69 | | | | | | 91 | | | | | | 69 | | | | | | (22) | | | | | | 0 | | |
Net interest and other financial costs
|
| | | | 368 | | | | | | 312 | | | | | | 222 | | | | | | 151 | | | | | | 144 | | | | | | 215 | | |
Earnings (loss) before income taxes
|
| | | | 301 | | | | | | 812 | | | | | | (452) | | | | | | (5) | | | | | | (1,262) | | | | | | (1,709) | | |
Income tax (benefit) provision
|
| | | | (86) | | | | | | (303) | | | | | | 178 | | | | | | (43) | | | | | | (48) | | | | | | 173 | | |
Net earnings (loss)
|
| | | | 387 | | | | | | 1,115 | | | | | | (630) | | | | | | 38 | | | | | | (1,214) | | | | | | (1,882) | | |
Less: Net earnings (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net earnings (loss) attributable to United States Steel Corporation
|
| | | $ | 387 | | | | | $ | 1,115 | | | | | $ | (630) | | | | | $ | 38 | | | | | $ | (1,214) | | | | | $ | (1,882) | | |
| | |
Year ended
December 31, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
Dollars in millions
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,553 | | | | | $ | 1,000 | | | | | $ | 749 | | | | | $ | 1,696 | | |
Accounts receivable, net(d)
|
| | | | 1,379 | | | | | | 1,659 | | | | | | 1,177 | | | | | | 1,099 | | |
Inventories
|
| | | | 1,738 | | | | | | 2,092 | | | | | | 1,785 | | | | | | 1,398 | | |
Total property, plant & equipment, net
|
| | | | 4,280 | | | | | | 4,865 | | | | | | 5,447 | | | | | | 5,430 | | |
Total assets
|
| | | | 9,862 | | | | | | 10,982 | | | | | | 11,608 | | | | | | 11,731 | | |
Total debt
|
| | | | 2,703 | | | | | | 2,381 | | | | | | 3,641 | | | | | | 4,890 | | |
Total secured debt(e)
|
| | | | 805 | | | | | | 257 | | | | | | 1,059 | | | | | | 2,302 | | |
Total net debt(f)
|
| | | | 1,150 | | | | | | 1,381 | | | | | | 2,892 | | | | | | 3,194 | | |
Total net secured debt(f)
|
| | | | 0 | | | | | | 0 | | | | | | 310 | | | | | | 606 | | |
Total United States Steel Corporation stockholders’ equity
|
| | | | 3,320 | | | | | | 4,202 | | | | | | 4,092 | | | | | | 3,449 | | |
| | |
Year ended
December 31, |
| |
Nine months
ended September 30, |
| |
Twelve months
ended September 30, |
| |||||||||||||||||||||||||||
Dollars in millions
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
Cash flow: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | $ | 826 | | | | | $ | 938 | | | | | $ | 682 | | | | | $ | 396 | | | | | $ | (149) | | | | | $ | 137 | | |
Net cash used in investing activities
|
| | | | (386) | | | | | | (963) | | | | | | (1,958) | | | | | | (974) | | | | | | (587) | | | | | | (1,571) | | |
Net cash (used in) provided by financing activities
|
| | | | (415) | | | | | | (515) | | | | | | 1,177 | | | | | | 40 | | | | | | 1,574 | | | | | | 2,711 | | |
Per Common Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings (loss) attributable to United States Steel Corporation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
—basic
|
| | | $ | 2.21 | | | | | $ | 6.31 | | | | | $ | (3.67) | | | | | $ | 0.22 | | | | | $ | (6.43) | | | | | $ | (10.22) | | |
—diluted
|
| | | | 2.19 | | | | | | 6.25 | | | | | | (3.67) | | | | | | 0.22 | | | | | | (6.43) | | | | | | (10.22) | | |
Dividends per share declared and paid
|
| | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.15 | | | | | | 0.03 | | | | | | 0.08 | | |
Other financial data (unaudited): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA(g) | | | | $ | 1,170 | | | | | $ | 1,645 | | | | | $ | 386 | | | | | | 600 | | | | | | (637) | | | | | | (851) | | |
Adjusted EBITDA(g)
|
| | | | 1,148 | | | | | | 1,760 | | | | | | 711 | | | | | | 707 | | | | | | (249) | | | | | | (245) | | |
| | |
Year ended
December 31, |
| |
Nine months
ended September 30, |
| |
Twelve months
ended September 30, |
| |||||||||||||||||||||||||||
Dollars in millions
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
Net earnings (loss) attributable to United States Steel Corporation
|
| | | $ | 387 | | | | | $ | 1,115 | | | | | $ | (630) | | | | | $ | 38 | | | | | $ | (1,214) | | | | | $ | (1,882) | | |
Income tax (benefit) provision
|
| | | | (86) | | | | | | (303) | | | | | | 178 | | | | | $ | (43) | | | | | $ | (48) | | | | | | 173 | | |
Net interest and other financial costs
|
| | | | 368 | | | | | | 312 | | | | | | 222 | | | | | | 151 | | | | | | 144 | | | | | | 215 | | |
Depreciation, depletion and amortization
expense |
| | | | 501 | | | | | | 521 | | | | | | 616 | | | | | | 454 | | | | | | 481 | | | | | | 643 | | |
EBITDA
|
| | | $ | 1,170 | | | | | $ | 1,645 | | | | | $ | 386 | | | | | $ | 600 | | | | | $ | (637) | | | | | $ | (851) | | |
Tubular asset impairment charges(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 263 | | | | | | 263 | | |
Tubular inventory impairment charge(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 24 | | |
Restructuring and other charges(3)
|
| | | | — | | | | | | — | | | | | | 275 | | | | | | 54 | | | | | | 130 | | | | | | 351 | | |
December 24, 2018 Clairton coke making facility fire(4)
|
| | | | — | | | | | | — | | | | | | 50 | | | | | | 53 | | | | | | (4) | | | | | | (7) | | |
USW labor agreement signing bonus and related costs(5)
|
| | | | — | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granite City Works restart and related costs(6)
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granite City Works temporary idling charges(6)
|
| | | | 17 | | | | | | (8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss on shutdown of certain tubular assets(7)
|
| | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gain associated with retained interest in U. S. Steel
Canada Inc. |
| | | | (72) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Gain on equity investee transactions(8)
|
| | | | (2) | | | | | | (38) | | | | | | — | | | | | | — | | | | | | (25) | | | | | | (25) | | |
Adjusted EBITDA
|
| | | $ | 1,148 | | | | | $ | 1,760 | | | | | $ | 711 | | | | | $ | 707 | | | | | $ | (249) | | | | | $ | (245) | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
(In millions)
|
| |
Actual
|
| |
As adjusted to give
effect to the Big River Steel Acquisition |
| |
As further adjusted
to give effect to the Equity Offering and this offering |
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
Total cash and cash equivalents(1)(2)
|
| | | $ | 1,696 | | | | | $ | 1,013 | | | | | $ | 1,200 | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Secured:
|
| | | | | | | | | | | | | | | | | | |
U. S. Steel
|
| | | | | | | | | | | | | | | | | | |
ABL Facility(3)
|
| | | $ | 500 | | | | | $ | 500 | | | | | $ | 500 | | |
USSK Credit Facilities(4)(5)
|
| | | | 410 | | | | | | 410 | | | | | | 410 | | |
2025 Senior Secured Notes(6)
|
| | | | 1,056 | | | | | | 1,056 | | | | | | — | | |
Export-Import Credit Agreement(7)
|
| | | | 250 | | | | | | 250 | | | | | | 250 | | |
Finance leases and all other obligations(8)
|
| | | | 86 | | | | | | 86 | | | | | | 86 | | |
Big River Steel(9)
|
| | | | | | | | | | | | | | | | | | |
BRS ABL Facility(10)
|
| | | | — | | | | | | — | | | | | | — | | |
BRS Senior Secured Notes
|
| | | | — | | | | | | 900 | | | | | | 900 | | |
2019 ADFA Bonds and 2020 ADFA Bonds(11)
|
| | | | — | | | | | | 752 | | | | | | 752 | | |
Equipment lease financing, building loan and
other |
| | | | — | | | | | | 228 | | | | | | 228 | | |
Total secured debt and finance leases and other obligations
|
| | | | 2,302 | | | | | | 4,182 | | | | | | 3,126 | | |
Unsecured:
|
| | | | | | | | | | | | | | | | | | |
Export Credit Facility
|
| | | $ | 104 | | | | | $ | 104 | | | | | $ | 104 | | |
6.875% Senior Notes due 2025
|
| | | | 750 | | | | | | 750 | | | | | | 750 | | |
5.000% Senior Convertible Notes due 2026(12)
|
| | | | 350 | | | | | | 350 | | | | | | 350 | | |
6.250% Senior Notes due 2026
|
| | | | 650 | | | | | | 650 | | | | | | 650 | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
(In millions)
|
| |
Actual
|
| |
As adjusted to give
effect to the Big River Steel Acquisition |
| |
As further adjusted
to give effect to the Equity Offering and this offering |
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||
6.650% Senior Notes due 2037
|
| | | | 350 | | | | | | 350 | | | | | | 350 | | |
Notes offered hereby
|
| | | | — | | | | | | — | | | | | | 750 | | |
Environmental Revenue Bonds(13)
|
| | | | 620 | | | | | | 620 | | | | | | 620 | | |
Total unsecured debt
|
| | | | 2,824 | | | | | | 2,824 | | | | | | 3,574 | | |
Total debt
|
| | | $ | 5,126 | | | | | $ | 7,006 | | | | | $ | 6,700 | | |
Less unamortized discount and debt issuance
costs(14) |
| | | | 236 | | | | | | 236 | | | | | | 169 | | |
Less short-term debt and long-term debt due within one
year |
| | | | 262 | | | | | | 283 | | | | | | 283 | | |
Total long-term debt
|
| | | $ | 4,628 | | | | | $ | 6,487 | | | | | $ | 6,248 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Common stock (229,075,215 shares issued; 271,075,215
as adjusted)(15) |
| | | $ | 229 | | | | | $ | 229 | | | | | $ | 271 | | |
Treasury stock, at cost (8,670,999 shares)
|
| | | | (175) | | | | | | (175) | | | | | | (175) | | |
Additional paid-in capital(12)(15)
|
| | | | 4,398 | | | | | | 4,398 | | | | | | 5,043 | | |
Accumulated deficit(16)
|
| | | | (671) | | | | | | (595) | | | | | | (595) | | |
Accumulated other comprehensive loss
|
| | | | (332) | | | | | | (332) | | | | | | (332) | | |
Total Stockholders’ Equity
|
| | | $ | 3,449 | | | | | $ | 3,525 | | | | | $ | 4,136 | | |
Total Capitalization
|
| | | $ | 8,077 | | | | | $ | 10,012 | | | | | $ | 10,384 | | |
|
Year
|
| |
Percentage
|
| |||
2020
|
| | | | 103.438% | | |
2021
|
| | | | 101.719% | | |
2022 and thereafter
|
| | | | 100.000% | | |
Year
|
| |
Percentage
|
| |||
2021
|
| | | | 103.125% | | |
2022
|
| | | | 101.563% | | |
2023 and thereafter
|
| | | | 100.000% | | |
Year
|
| |
Percentage
|
| |||
2022
|
| | | | 106.000% | | |
2023
|
| | | | 103.000% | | |
2024 and thereafter
|
| | | | 100.000% | | |
Redemption Dates
|
| |
Redemption Prices
|
| |||
September 1, 2027 to August 31, 2028
|
| | | | 103.000% | | |
September 1, 2028 to August 31, 2029
|
| | | | 102.000% | | |
September 1, 2029 to August 31, 2030
|
| | | | 101.000% | | |
On and after September 1, 2030
|
| | | | 100.000% | | |
Redemption Dates
|
| |
Redemption Prices
|
| |||
September 1, 2026 to August 31, 2027
|
| | | | 103.000% | | |
September 1, 2027 to August 31, 2028
|
| | | | 102.000% | | |
September 1, 2028 to August 31, 2029
|
| | | | 101.000% | | |
On and after September 1, 2029
|
| | | | 100.000% | | |
Year
|
| |
Percentage
|
| |||
2024
|
| | | | 103.438% | | |
2025
|
| | | | 101.719% | | |
2026 and thereafter
|
| | | | 100.000% | | |
Underwriter
|
| |
Principal
amount of notes |
| |||
Credit Suisse Securities (USA) LLC
|
| | | $ | 187,500,000 | | |
ING Financial Markets LLC
|
| | | | 90,000,000 | | |
J.P. Morgan Securities LLC
|
| | | | 52,500,000 | | |
BofA Securities, Inc.
|
| | | | 50,625,000 | | |
Barclays Capital Inc.
|
| | | | 50,625,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 50,625,000 | | |
Wells Fargo Securities, LLC
|
| | | | 50,625,000 | | |
Citigroup Global Markets Inc.
|
| | | | 41,250,000 | | |
Truist Securities, Inc.
|
| | | | 37,500,000 | | |
BMO Capital Markets Corp.
|
| | | | 37,500,000 | | |
Fifth Third Securities, Inc.
|
| | | | 26,250,000 | | |
Citizens Capital Markets, Inc.
|
| | | | 18,750,000 | | |
Huntington Securities, Inc.
|
| | | | 18,750,000 | | |
Morgan Stanley & Co. LLC
|
| | | | 18,750,000 | | |
PNC Capital Markets LLC
|
| | | | 18,750,000 | | |
Total
|
| | | $ | 750,000,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 14 | | | |
| | | | 16 | | | |
| | | | 16 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 17 | | |