| | |
Per $1000
Principal Amount of Note |
| |
Total
|
| ||||||
Registered direct offering price of 10.75% Senior Secured Notes due 2029
|
| | | $ | 985.522167 | | | | | $ | 5,200,000,000 | | |
Registered direct offering price of 3.875% Convertible Senior Secured Notes
due 2030 |
| | | $ | 1,000 | | | | | $ | 29,999,993 | | |
Proceeds to us
|
| | | | | | | | | $ | 5,229,999,993 | | |
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-18 | | | |
| | | | | S-38 | | | |
| | | | | S-39 | | | |
| | | | | S-40 | | | |
| | | | | S-74 | | | |
| | | | | S-131 | | | |
| | | | | S-132 | | | |
| | | | | S-149 | | | |
| | | | | S-149 | | | |
| | | | | S-149 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 18 | | |
Period
|
| |
Percentage
|
| |||
From and including November 30, 2026 to but excluding
November 30, 2027 |
| | | | 105.3750% | | |
From and including November 30, 2027 to but excluding
November 30, 2028 |
| | | | 102.6875% | | |
From and including November 30, 2028 and thereafter
|
| | | | 100.000% | | |
(in millions)
|
| |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
Total current assets
|
| | | $ | 855 | | | | | $ | 910 | | |
Total noncurrent assets
|
| | | $ | 17,519 | | | | | $ | 17,360 | | |
Total current liabilities
|
| | | $ | 198 | | | | | $ | 27 | | |
Total noncurrent liabilities
|
| | | $ | 1,791 | | | | | $ | 3,614 | | |
Due from non-Guarantors
|
| | | $ | 933 | | | | | $ | 558 | | |
Due to non-Guarantors
|
| | | $ | 1,818 | | | | | $ | 2,965 | | |
(in millions)
|
| |
Six months
ended June 30, 2024 |
| |
Twelve months
ended December 31, 2023 |
| ||||||
Total revenues
|
| | | $ | 60 | | | | | $ | 705 | | |
Operating income
|
| | | $ | 52 | | | | | $ | 665 | | |
Net income (loss)
|
| | | $ | (37) | | | | | $ | 411 | | |
Revenue from non-Guarantors
|
| | | $ | 58 | | | | | $ | 702 | | |
Period
|
| |
Percentage
|
| |||
From and including November 30, 2026 but excluding November 30, 2027
|
| | | | 105.3750% | | |
From and including November 30, 2027 but excluding November 30, 2028
|
| | | | 102.6875% | | |
From and including November 30, 2028 and thereafter
|
| | | | 100.000% | | |
| | |
Stock Price
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective Date
|
| | | $ | 24.91 | | | | | $ | 30.00 | | | | | $ | 33.63 | | | | | $ | 35.00 | | | | | $ | 40.00 | | | | | $ | 43.72 | | | | | $ | 50.00 | | | | | $ | 60.00 | | | | | $ | 70.00 | | | | | $ | 80.00 | | | | | $ | 100.00 | | | | | $ | 120.00 | | | | | $ | 140.00 | | | | | $ | 160.00 | | | | | $ | 200.00 | | | | | $ | 250.00 | | | | | $ | 300.00 | | | | | $ | 350.00 | | | | | $ | 400.00 | | | | | $ | 500.00 | | | | | $ | 600.00 | | |
Settlement Date
|
| | | | 10.4079 | | | | | | 7.7647 | | | | | | 6.5257 | | | | | | 6.1491 | | | | | | 5.0705 | | | | | | 4.4828 | | | | | | 3.7532 | | | | | | 2.9930 | | | | | | 2.5011 | | | | | | 2.1561 | | | | | | 1.7005 | | | | | | 1.4103 | | | | | | 1.2075 | | | | | | 1.0572 | | | | | | 0.8489 | | | | | | 0.6831 | | | | | | 0.5727 | | | | | | 0.4937 | | | | | | 0.4344 | | | | | | 0.3508 | | | | | | 0.2946 | | |
November 30, 2025
|
| | | | 10.4079 | | | | | | 7.3253 | | | | | | 6.0520 | | | | | | 5.6706 | | | | | | 4.5953 | | | | | | 4.0229 | | | | | | 3.3278 | | | | | | 2.6255 | | | | | | 2.1831 | | | | | | 1.8779 | | | | | | 1.4795 | | | | | | 1.2273 | | | | | | 1.0512 | | | | | | 0.9208 | | | | | | 0.7401 | | | | | | 0.5962 | | | | | | 0.5005 | | | | | | 0.4321 | | | | | | 0.3808 | | | | | | 0.3086 | | | | | | 0.2599 | | |
November 30, 2026
|
| | | | 10.4079 | | | | | | 6.8530 | | | | | | 5.5239 | | | | | | 5.1331 | | | | | | 4.0548 | | | | | | 3.4986 | | | | | | 2.8448 | | | | | | 2.2123 | | | | | | 1.8291 | | | | | | 1.5703 | | | | | | 1.2368 | | | | | | 1.0266 | | | | | | 0.8799 | | | | | | 0.7713 | | | | | | 0.6205 | | | | | | 0.5006 | | | | | | 0.4209 | | | | | | 0.3641 | | | | | | 0.3215 | | | | | | 0.2617 | | | | | | 0.2216 | | |
November 30, 2027
|
| | | | 10.4079 | | | | | | 6.2733 | | | | | | 4.8698 | | | | | | 4.4669 | | | | | | 3.3900 | | | | | | 2.8607 | | | | | | 2.2686 | | | | | | 1.7325 | | | | | | 1.4251 | | | | | | 1.2230 | | | | | | 0.9651 | | | | | | 0.8022 | | | | | | 0.6882 | | | | | | 0.6036 | | | | | | 0.4863 | | | | | | 0.3932 | | | | | | 0.3315 | | | | | | 0.2875 | | | | | | 0.2546 | | | | | | 0.2085 | | | | | | 0.1774 | | |
November 30, 2028
|
| | | | 10.4079 | | | | | | 5.5810 | | | | | | 4.0586 | | | | | | 3.6380 | | | | | | 2.5680 | | | | | | 2.0835 | | | | | | 1.5864 | | | | | | 1.1865 | | | | | | 0.9760 | | | | | | 0.8408 | | | | | | 0.6667 | | | | | | 0.5552 | | | | | | 0.4766 | | | | | | 0.4181 | | | | | | 0.3376 | | | | | | 0.2743 | | | | | | 0.2323 | | | | | | 0.2026 | | | | | | 0.1794 | | | | | | 0.1488 | | | | | | 0.1240 | | |
November 30, 2029
|
| | | | 10.4079 | | | | | | 4.7103 | | | | | | 2.9584 | | | | | | 2.5109 | | | | | | 1.4920 | | | | | | 1.1086 | | | | | | 0.7828 | | | | | | 0.5858 | | | | | | 0.4904 | | | | | | 0.4269 | | | | | | 0.3409 | | | | | | 0.2841 | | | | | | 0.2436 | | | | | | 0.2134 | | | | | | 0.1721 | | | | | | 0.1425 | | | | | | 0.1188 | | | | | | 0.1018 | | | | | | 0.0891 | | | | | | 0.0713 | | | | | | 0.0594 | | |
November 30, 2030
|
| | | | 10.4079 | | | | | | 3.5967 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | | | | | 0.0000 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 18 | | | |
| | | | | 18 | | |
Calculation of Filing Fee Tables |
|||
|
|||
|
Table 1: Newly Registered and Carry Forward Securities |
---|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Newly Registered Securities | |||||||||||||
|
1 |
|
|
|
|
$
|
|
$
|
|||||
|
2 |
|
|
|
|
$
|
|
$
|
|||||
|
3 |
|
|
|
$
|
||||||||
|
4 |
|
|
|
$
|
||||||||
|
5 |
|
|
|
$
|
||||||||
Carry Forward Securities | |||||||||||||
Carry Forward Securities | |||||||||||||
Total Offering Amounts: |
$
|
$
|
|||||||||||
Total Fees Previously Paid: |
$
|
||||||||||||
Total Fee Offsets: |
$
|
||||||||||||
Net Fee Due: |
$
|
Offering Note |
1 |
|
||||||
|
|||||||
2 |
|
||||||
|
|||||||
3 |
|
||||||
|
|||||||
4 |
|
||||||
|
|||||||
5 |
|
||||||
|