| | ||||||||||||||||||||||||||||
各类证券名称
待注册 |
| | |
金额为
已注册 |
| | |
最高报价
价格 |
| | |
最大聚合
发行价 |
| | |
金额
注册费(1) |
| ||||||||||||
2032年到期的优先债券3.750厘
|
| | | | $ | 750,000,000 | | | | | | | 100.00% | | | | | | $ | 750,000,000 | | | | | | | 81,825.00 | | |
| | |
公众
供奉 价格(1) |
| |
包销
折扣和 佣金 |
| |
收益,
在此之前 费用, 致我们(1) |
| |||||||||
2032年到期的3.750厘高级债券
|
| | | | 100.00% | | | | | | 0.75% | | | | | | 99.25% | | |
总计
|
| | | $ | 750,000,000 | | | | | $ | 5,625,000 | | | | | $ | 744,375,000 | | |
| 摩根士丹利 | | |
美国银行证券
|
| |
富国银行证券(Wells Fargo Securities)
|
|
| 花旗集团 | | |
加拿大丰业银行
|
| |
MUFG
|
|
| 巴克莱 | | |
德意志银行证券
|
| |
摩根大通
|
|
| Truist证券 | | |
道明证券
|
| |
PNC资本市场有限责任公司
|
|
| | |
第
页
|
| |||
关于本招股说明书副刊
|
| | | | S-II | | |
在哪里可以找到更多信息
|
| | | | S-II | | |
延期结算
|
| | | | S-II | | |
通过引用并入某些信息
|
| | | | S-III | | |
有关前瞻性陈述的告诫声明
|
| | | | S-III | | |
行业和市场数据
|
| | | | S-V | | |
摘要
|
| | | | S-1 | | |
风险因素
|
| | | | S-15 | | |
收益使用情况
|
| | | | S-24 | | |
大写
|
| | | | S-25 | | |
备注说明
|
| | | | S-27 | | |
重要的美国联邦所得税考虑因素
|
| | | | S-65 | | |
承销(利益冲突)
|
| | | | S-70 | | |
证券有效期
|
| | | | S-74 | | |
专家
|
| | | | S-74 | | |
| | |
第
页
|
| |||
关于本招股说明书
|
| | | | 1 | | |
在哪里可以找到更多信息
|
| | | | 1 | | |
通过引用并入某些信息
|
| | | | 1 | | |
前瞻性陈述
|
| | | | 3 | | |
公司
|
| | | | 4 | | |
风险因素
|
| | | | 5 | | |
收益使用情况
|
| | | | 6 | | |
我们可以发行的证券摘要说明
|
| | | | 7 | | |
债务证券说明
|
| | | | 8 | | |
控股公司普通股说明
|
| | | | 19 | | |
控股优先股说明
|
| | | | 21 | | |
认股权证说明
|
| | | | 23 | | |
配送计划
|
| | | | 26 | | |
证券有效期
|
| | | | 28 | | |
专家
|
| | | | 28 | | |
| | |
截至6个月
06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(百万)
|
| |||||||||||||||||||||||||||
损益表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
总收入
|
| | | $ | 4,344 | | | | | $ | 4,064 | | | | | $ | 8,530 | | | | | $ | 9,351 | | | | | $ | 8,047 | | |
收入总成本
|
| | | | 2,755 | | | | | | 2,636 | | | | | | 5,347 | | | | | | 5,681 | | | | | | 4,683 | | |
毛利
|
| | | | 1,589 | | | | | | 1,428 | | | | | | 3,183 | | | | | | 3,670 | | | | | | 3,364 | | |
销售、一般和行政费用
|
| | | | 551 | | | | | | 489 | | | | | | 979 | | | | | | 1,092 | | | | | | 1,038 | | |
合并相关成本
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 36 | | |
重组费用
|
| | | | 1 | | | | | | 5 | | | | | | 17 | | | | | | 18 | | | | | | 31 | | |
非租金折旧及摊销
|
| | | | 181 | | | | | | 195 | | | | | | 387 | | | | | | 407 | | | | | | 308 | | |
营业收入
|
| | | | 853 | | | | | | 739 | | | | | | 1,800 | | | | | | 2,152 | | | | | | 1,951 | | |
利息费用净额
|
| | | | 199 | | | | | | 266 | | | | | | 669 | | | | | | 648 | | | | | | 481 | | |
其他费用(收入),净额
|
| | | | 2 | | | | | | (4) | | | | | | (8) | | | | | | (10) | | | | | | (6) | | |
所得税拨备前收入
|
| | | | 652 | | | | | | 477 | | | | | | 1,139 | | | | | | 1,514 | | | | | | 1,476 | | |
所得税拨备
|
| | | | 156 | | | | | | 92 | | | | | | 249 | | | | | | 340 | | | | | | 380 | | |
净收入
|
| | | $ | 496 | | | | | $ | 385 | | | | | $ | 890 | | | | | $ | 1,174 | | | | | $ | 1,096 | | |
资产负债表数据(截至6月30日或12月31日,以适用者为准):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
总资产
|
| | | $ | 19,641 | | | | | $ | 17,900 | | | | | $ | 17,868 | | | | | $ | 18,970 | | | | | $ | 18,133 | | |
总债务
|
| | | | 10,160 | | | | | | 10,405 | | | | | | 9,682 | | | | | | 11,428 | | | | | | 11,747 | | |
股东权益总额
|
| | | | 5,094 | | | | | | 3,907 | | | | | | 4,545 | | | | | | 3,830 | | | | | | 3,403 | | |
其他财务数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后EBITDA(1)
|
| | | $ | 1,872 | | | | | $ | 1,814 | | | | | $ | 3,932 | | | | | $ | 4,355 | | | | | $ | 3,863 | | |
| | |
六个月
已结束 06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(百万)
|
| |||||||||||||||||||||||||||
净收入
|
| | | $ | 496 | | | | | $ | 385 | | | | | $ | 890 | | | | | $ | 1,174 | | | | | $ | 1,096 | | |
所得税拨备
|
| | | | 156 | | | | | | 92 | | | | | | 249 | | | | | | 340 | | | | | | 380 | | |
利息费用净额
|
| | | | 199 | | | | | | 266 | | | | | | 669 | | | | | | 648 | | | | | | 481 | | |
租赁设备折旧
|
| | | | 760 | | | | | | 821 | | | | | | 1,601 | | | | | | 1,631 | | | | | | 1,363 | | |
非租金折旧及摊销
|
| | | | 181 | | | | | | 195 | | | | | | 387 | | | | | | 407 | | | | | | 308 | | |
EBITDA | | | | | 1,792 | | | | | | 1,759 | | | | | | 3,796 | | | | | | 4,200 | | | | | | 3,628 | | |
合并相关成本(1)
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 36 | | |
重组费用(2)
|
| | | | 1 | | | | | | 5 | | | | | | 17 | | | | | | 18 | | | | | | 31 | | |
股票薪酬费用净额(3)
|
| | | | 56 | | | | | | 28 | | | | | | 70 | | | | | | 61 | | | | | | 102 | | |
收购船队公允价值加价的影响(4)
|
| | | | 20 | | | | | | 22 | | | | | | 49 | | | | | | 75 | | | | | | 66 | | |
调整后的EBITDA
|
| | | $ | 1,872 | | | | | $ | 1,814 | | | | | $ | 3,932 | | | | | $ | 4,355 | | | | | $ | 3,863 | | |
| | |
六个月
截至06月30日 |
| |
年终
12月31日 |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(百万)
|
| |||||||||||||||||||||||||||
经营活动提供的净现金
|
| | | $ | 1,934 | | | | | $ | 1,461 | | | | | $ | 2,658 | | | | | $ | 3,024 | | | | | $ | 2,853 | | |
对
提供的净现金中包含的项目进行调整
经营活动,但不在计算范围内 EBITDA: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
递延融资成本摊销和原发行折扣
|
| | | | (6) | | | | | | (7) | | | | | | (14) | | | | | | (15) | | | | | | (12) | | |
租赁设备销售收益
|
| | | | 187 | | | | | | 154 | | | | | | 332 | | | | | | 313 | | | | | | 278 | | |
非租赁设备销售收益
|
| | | | 4 | | | | | | 3 | | | | | | 8 | | | | | | 6 | | | | | | 6 | | |
损坏设备的保险收益
|
| | | | 14 | | | | | | 13 | | | | | | 40 | | | | | | 24 | | | | | | 22 | | |
合并相关成本(1)
|
| | | | (3) | | | | | | — | | | | | | — | | | | | | (1) | | | | | | (36) | | |
重组费用(2)
|
| | | | (1) | | | | | | (5) | | | | | | (17) | | | | | | (18) | | | | | | (31) | | |
股票薪酬费用净额(3)
|
| | | | (56) | | | | | | (28) | | | | | | (70) | | | | | | (61) | | | | | | (102) | | |
债务证券的清偿损失和ABL贷款的修改。
|
| | | | — | | | | | | — | | | | | | (183) | | | | | | (61) | | | | | | — | | |
资产负债变动
|
| | | | (584) | | | | | | (112) | | | | | | 241 | | | | | | 170 | | | | | | 124 | | |
付息现金
|
| | | | 195 | | | | | | 259 | | | | | | 483 | | | | | | 581 | | | | | | 455 | | |
缴纳所得税的现金,净额
|
| | | | 108 | | | | | | 21 | | | | | | 318 | | | | | | 238 | | | | | | 71 | | |
EBITDA | | | | | 1,792 | | | | | | 1,759 | | | | | | 3,796 | | | | | | 4,200 | | | | | | 3,628 | | |
添加回: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合并相关成本(1)
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 36 | | |
重组费用(2)
|
| | | | 1 | | | | | | 5 | | | | | | 17 | | | | | | 18 | | | | | | 31 | | |
股票薪酬费用净额(3)
|
| | | | 56 | | | | | | 28 | | | | | | 70 | | | | | | 61 | | | | | | 102 | | |
收购船队公允价值加价的影响(4)
|
| | | | 20 | | | | | | 22 | | | | | | 49 | | | | | | 75 | | | | | | 66 | | |
调整后的EBITDA
|
| | | $ | 1,872 | | | | | $ | 1,814 | | | | | $ | 3,932 | | | | | $ | 4,355 | | | | | $ | 3,863 | | |
| | |
截至2021年6月30日
|
| |||||||||
|
实际
|
| |
调整后(1)
|
| ||||||||
|
(百万)
|
| |||||||||||
现金和现金等价物
|
| | | $ | 336 | | | | | $ | 336 | | |
债务: | | | | | | | | | | | | | |
2022年到期的应收账款证券化工具(2)
|
| | | $ | 794 | | | | | $ | 794 | | |
价值37.5亿美元的ABL贷款将于2024年到期(3)
|
| | | | 1,294 | | | | | | 1,580 | | |
2025年到期的定期贷款安排(4)
|
| | | | 966 | | | | | | 966 | | |
57/8%高级债券将于2026年到期(5)
|
| | | | 999 | | | | | | — | | |
2027年到期的51%高级债券(6)
|
| | | | 994 | | | | | | 994 | | |
2027年(7)到期的37/8%高级担保票据
|
| | | | 742 | | | | | | 742 | | |
2028年到期的47/8%高级债券(8)
|
| | | | 1,655 | | | | | | 1,655 | | |
2028年到期的47/8%高级债券(8)
|
| | | | 4 | | | | | | 4 | | |
51%/4%高级债券2030年到期(9)
|
| | | | 743 | | | | | | 743 | | |
4%的高级债券将于2030年到期(10)
|
| | | | 742 | | | | | | 742 | | |
将于2031年到期的37/8%高级债券(11)
|
| | | | 1,088 | | | | | | 1,088 | | |
特此提供的备注(12)
|
| | | | — | | | | | | 743 | | |
其他收购债务
|
| | | | 2 | | | | | | 2 | | |
融资租赁
|
| | | | 137 | | | | | | 137 | | |
总债务
|
| | | | 10,160 | | | | | | 10,190 | | |
股东权益总额(13)
|
| | | | 5,094 | | | | | | 5,070 | | |
总市值
|
| | | $ | 15,254 | | | | | $ | 15,260 | | |
年
|
| |
赎回价格
|
| |||
2026
|
| | | | 101.875% | | |
2027
|
| | | | 101.250% | | |
2028
|
| | | | 100.625% | | |
2029及以后
|
| | | | 100.000% | | |
承销商
|
| |
本金金额
个注释 |
| |||
摩根士丹利有限责任公司
|
| | | $ | 206,625,000 | | |
美国银行证券公司
|
| | | | 129,375,000 | | |
富国证券有限责任公司
|
| | | | 129,375,000 | | |
花旗全球市场公司
|
| | | | 62,250,000 | | |
Scotia Capital(USA)Inc.
|
| | | | 41,850,000 | | |
三菱UFG证券美洲公司
|
| | | | 34,500,000 | | |
巴克莱资本公司
|
| | | | 30,750,000 | | |
德意志银行证券公司
|
| | | | 30,750,000 | | |
摩根大通证券有限责任公司
|
| | | | 30,750,000 | | |
Truist Securities,Inc.
|
| | | | 19,350,000 | | |
道明证券(美国)有限责任公司
|
| | | | 17,775,000 | | |
PNC Capital Markets LLC
|
| | | | 16,650,000 | | |
合计
|
| | | $ | 750,000,000 | | |
|
关于本招股说明书
|
| | | | 1 | | |
|
在哪里可以找到更多信息
|
| | | | 1 | | |
|
通过引用并入某些信息
|
| | | | 1 | | |
|
前瞻性陈述
|
| | | | 3 | | |
|
公司
|
| | | | 4 | | |
|
风险因素
|
| | | | 5 | | |
|
收益使用情况
|
| | | | 6 | | |
|
我们可以发行的证券摘要说明
|
| | | | 7 | | |
|
债务证券说明
|
| | | | 8 | | |
|
控股公司普通股说明
|
| | | | 19 | | |
|
控股优先股说明
|
| | | | 21 | | |
|
认股权证说明
|
| | | | 23 | | |
|
配送计划
|
| | | | 26 | | |
|
证券有效期
|
| | | | 28 | | |
|
专家
|
| | | | 28 | | |
| 摩根士丹利 | | |
美国银行证券
|
| |
富国银行证券(Wells Fargo Securities)
|
|
| 花旗集团 | | |
加拿大丰业银行
|
| |
MUFG
|
|
| 巴克莱 | | |
德意志银行证券
|
| |
摩根大通
|
|
| Truist证券 | | |
道明证券
|
| |
PNC资本市场有限责任公司
|
|