|
前瞻性陳述
|
| | | | ii | | |
|
您可以在哪裏找到更多信息
|
| | | | ii | | |
|
通過引用併入某些信息
|
| | | | ii | | |
|
Summary
|
| | | | 1 | | |
|
Risk Factors
|
| | | | 10 | | |
|
Use of Proceeds
|
| | | | 12 | | |
|
Capitalization
|
| | | | 13 | | |
|
The Exchange Offers
|
| | | | 14 | | |
|
交換筆記説明
|
| | | | 23 | | |
|
重要的美國聯邦所得税考慮因素
|
| | | | 32 | | |
|
Plan of Distribution
|
| | | | 38 | | |
|
交換筆記的有效期
|
| | | | 40 | | |
|
Experts
|
| | | | 40 | | |
| | |
For the Year Ended December 31,
|
| |
For the Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| ||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||
作業説明書數據 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Operating revenues
|
| | | $ | 17,938 | | | | | $ | 16,663 | | | | | $ | 16,725 | | | | | $ | 14,412 | | |
Operating income
|
| | | | 2,682 | | | | | | 2,191 | | | | | | 2,656 | | | | | | 2,606 | | |
持續經營淨收益
|
| | | | 1,616 | | | | | | 1,099 | | | | | | 1,486 | | | | | | 1,622 | | |
Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供的淨現金流
|
| | | | 3,012 | | | | | | 4,235 | | | | | | 6,659 | | | | | | 4,141 | | |
用於投資活動的淨現金流
|
| | | | (3,317) | | | | | | (4,336) | | | | | | (7,260) | | | | | | (4,986) | | |
融資活動提供(用於)的淨現金流。
|
| | | | 758 | | | | | | 145 | | | | | | (58) | | | | | | 499 | | |
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2022
|
| |||||||||
| | |
($ in millions)
|
| |||||||||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
停產業務流動資產
|
| | | $ | 7,835 | | | | | $ | 6,841 | | | | | $ | — | | |
Total Current assets
|
| | | | 13,957 | | | | | | 12,562 | | | | | | 7,055 | | |
物業、廠房和設備(扣除累計折舊)
|
| | | | 64,558 | | | | | | 60,332 | | | | | | 67,572 | | |
非流動監管資產
|
| | | | 8,224 | | | | | | 8,759 | | | | | | 8,224 | | |
Goodwill
|
| | | | 6,630 | | | | | | 6,630 | | | | | | 6,630 | | |
Investments
|
| | | | 250 | | | | | | 238 | | | | | | 230 | | |
與監管協議單位相關的應收賬款
|
| | | | — | | | | | | — | | | | | | 2,658 | | |
Other
|
| | | | 885 | | | | | | 1,143 | | | | | | 1,086 | | |
非持續經營的財產、廠房和設備、遞延借方和其他資產
|
| | | | 38,509 | | | | | | 39,653 | | | | | | — | | |
Total assets
|
| | | $ | 133,013 | | | | | $ | 129,317 | | | | | $ | 93,455 | | |
停產業務的流動負債
|
| | | | 7,940 | | | | | | 4,923 | | | | | | — | | |
Total current liabilities
|
| | | | 16,111 | | | | | | 12,771 | | | | | | 8,717 | | |
長期債務,包括對融資信託基金的長期債務
|
| | | | 31,139 | | | | | | 29,917 | | | | | | 35,673 | | |
非流動監管負債
|
| | | | 9,628 | | | | | | 9,485 | | | | | | 8,844 | | |
停產業務的長期債務、遞延信貸和其他負債
|
| | | | 25,676 | | | | | | 26,345 | | | | | | — | | |
遞延信貸和其他負債合計
|
| | | | 50,968 | | | | | | 51,761 | | | | | | 24,483 | | |
Total equity
|
| | | | 34,795 | | | | | | 34,868 | | | | | | 24,582 | | |
總負債和股東權益
|
| | | $ | 133,013 | | | | | $ | 129,317 | | | | | $ | 93,455 | | |
| | |
As of September 30, 2022
|
| |||||||||
(in millions)
|
| |
Actual
|
| |
As Adjusted(a)
|
| ||||||
Long-term debt: | | | | | | | | | | | | | |
長期債務,包括對融資信託基金的長期債務(B)
|
| | | $ | 36,973 | | | | | $ | 36,973 | | |
Original 2027 notes
|
| | | | 650 | | | | | | — | | |
Original 2032 notes
|
| | | | 650 | | | | | | — | | |
Original 2052 notes
|
| | | | 700 | | | | | | — | | |
特此提供的Exchange 2027票據
|
| | | | — | | | | | | 650 | | |
特此提供的Exchange 2032票據
|
| | | | — | | | | | | 650 | | |
特此提供的Exchange 2052票據
|
| | | | — | | | | | | 700 | | |
Total equity
|
| | | | 24,582 | | | | | | 24,582 | | |
Total capitalization
|
| | | $ | 61,555 | | | | | $ | 61,555 | | |