The following table sets forth our capitalization at July 29, 2022. The “As Adjusted” column below gives effect to this offering and the application of the net proceeds from the sale of the Notes. See “Use of Proceeds.”
| | | | | | | | |
| | July 29, 2022 | |
| | Actual | | | As Adjusted | |
| | (Dollars in millions) | |
Cash and cash equivalents | | $ | 1,482 | | | $ | 6,179 | |
| | | | | | | | |
Current maturities of long-term debt | | | 121 | | | | 121 | |
| | | | | | | | |
Long-term debt: | | | | | | | | |
$500 million Notes, interest at 3.875%, due September 15, 2023 | | | 499 | | | | 499 | |
$450 million Notes, interest at 3.125%, due September 15, 2024 | | | 449 | | | | 449 | |
$750 million Notes, interest at 4.000%, due April 15, 2025 | | | 747 | | | | 747 | |
$750 million Notes, interest at 3.375%, due September 15, 2025 | | | 747 | | | | 747 | |
$1,350 million Notes, interest at 2.500%, due April 15, 2026 | | | 1,325 | | | | 1,325 | |
$750 million Notes, interest at 3.350%, due April 1, 2027 | | | 746 | | | | 746 | |
$1,500 million Notes, interest at 3.100%, due May 3, 2027 | | | 1,458 | | | | 1,458 | |
$300 million Debentures, interest at 6.875%, due February 15, 2028 | | | 255 | | | | 255 | |
$1,000 million Notes, interest at 1.300%, due April 15, 2028 | | | 995 | | | | 995 | |
$1,000 million Notes, interest at 1.700%, due September 15, 2028 | | | 993 | | | | 993 | |
$400 million Debentures, interest at 6.500%, due March 15, 2029 | | | 310 | | | | 310 | |
$1,500 million Notes, interest at 3.650%, due April 5, 2029 | | | 1,492 | | | | 1,492 | |
$1,250 million Notes, interest at 4.500%, due April 15, 2030 | | | 1,239 | | | | 1,239 | |
$1,250 million Notes, interest at 1.700%, due October 15, 2030 | | | 1,240 | | | | 1,240 | |
$1,500 million Notes, interest at 2.625%, due April 1, 2031 | | | 1,492 | | | | 1,492 | |
$1,500 million Notes, interest at 3.750%, due April 1, 2032 | | | 1,491 | | | | 1,491 | |
$500 million Notes, interest at 5.500%, due October 15, 2035 | | | 341 | | | | 341 | |
$450 million Notes, interest at 5.800%, due October 15, 2036 | | | 281 | | | | 281 | |
$500 million Notes, interest at 6.650%, due September 15, 2037 | | | 206 | | | | 206 | |
Medium Term Notes—Series B, interest at 7.110% to 7.610%, final maturity in 2037 | | | 147 | | | | 147 | |
$750 million Notes, interest at 5.000%, due April 15, 2040 | | | 352 | | | | 352 | |
$500 million Notes, interest at 5.800%, due April 15, 2040 | | | 185 | | | | 185 | |
$1,000 million Notes, interest at 2.800%, due September 15, 2041 | | | 990 | | | | 990 | |
$500 million Notes, interest at 5.125%, due November 15, 2041 | | | 101 | | | | 101 | |
$750 million Notes, interest at 4.650%, due April 15, 2042 | | | 502 | | | | 502 | |
$500 million Notes, interest at 5.000%, due September 15, 2043 | | | 249 | | | | 249 | |
$350 million Notes, interest at 4.250%, due September 15, 2044 | | | 197 | | | | 197 | |
$750 million Notes, interest at 4.375%, due September 15, 2045 | | | 412 | | | | 412 | |
$1,350 million Notes, interest at 3.700%, due April 15, 2046 | | | 1,332 | | | | 1,332 | |
$1,500 million Notes, interest at 4.050%, due May 3, 2047 | | | 1,478 | | | | 1,478 | |
$1,500 million Notes, interest at 4.550%, due April 5, 2049 | | | 594 | | | | 594 | |
$1,250 million Notes, interest at 5.125%, due April 15, 2050 | | | 432 | | | | 432 | |
$1,750 million Notes, interest at 3.000%, due October 15, 2050 | | | 1,731 | | | | 1,731 | |
$500 million Notes, interest at 3.500%, due April 1, 2051 | | | 494 | | | | 494 | |
$1,500 million Notes, interest at 4.250%, due April 1, 2052. | | | 1,484 | | | | 1,484 | |
$1,250 million Notes, interest at 4.450%, due April 1, 2062. | | | 1,236 | | | | 1,236 | |
Mortgage Notes, interest at 3.763% to 6.240%, final maturity in 2027 | | | 4 | | | | 4 | |
Finance Leases and Other, final maturity in 2037 | | | 537 | | | | 537 | |
$1,000 million Notes, interest at 4.400%, due September 8, 2025 | | | — | | | | 996 | |
$1,250 million Notes, interest at 5.000%, due April 15, 2033 | | | — | | | | 1,240 | |
$1,500 million Notes, interest at 5.625%, due April 15, 2053 | | | — | | | | 1,479 | |
$1,000 million Notes, interest at 5.800%, due September 15, 2062 | | | — | | | | 982 | |
| | | | | | | | |
Total long-term debt | | | 28,763 | | | | 33,460 | |
| | | | | | | | |
Total debt1 | | | 28,884 | | | | 33,581 | |
| | | | | | | | |
Shareholders’ deficit: | | | | | | | | |
Common stock and capital in excess of par value | | | 316 | | | | 316 | |
Accumulated deficit | | | (8,895 | ) | | | (8,895 | ) |
Accumulated other comprehensive income | | | 137 | | | | 137 | |
| | | | | | | | |
Total shareholders’ deficit | | | (8,442 | ) | | | (8,442 | ) |
| | | | | | | | |
Total capitalization | | $ | 20,442 | | | $ | 25,139 | |
| | | | | | | | |