| | |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-4 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-17 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-22 | | | |
| | | | S-25 | | | |
| | | | S-31 | | | |
| | | | S-32 | | | |
| | | | S-33 | | | |
| | | | S-34 | | |
| | |
As of March 31, 2020
|
| |||||||||
(in millions, except share and per share data)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 730.7 | | | | | $ | 1,209.8 | | |
Debt(2) | | | | | | | | | | | | | |
Senior Secured Credit Facilities
|
| | | | | | | | | | | | |
Revolving credit facility due 2023
|
| | | $ | 670.0 | | | | | $ | 670.0 | | |
Term loan A facility due 2023
|
| | | | 663.4 | | | | | | 663.4 | | |
Term loan B-1 facility due 2025
|
| | | | 1,114.7 | | | | | | 1,114.7 | | |
Total Senior Secured Credit Facilities
|
| | | | 2,448.1 | | | | | | 2,448.1 | | |
5.625% notes due 2027
|
| | | | 400.0 | | | | | | 400.0 | | |
Other long-term obligations
|
| | | | 80.8 | | | | | | 80.8 | | |
Convertible Notes offered in the Concurrent Covertible Notes Offering(3)(4)
|
| | | | — | | | | | | 250.0 | | |
Total debt
|
| | | | 2,928.9 | | | | | | 3,178.9 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Series B Preferred stock ($0.01 par value, 1,000,000 shares authorized, no shares issued and outstanding)
|
| | | $ | — | | | | | $ | — | | |
Series C Preferred stock ($0.01 par value, 18,500 shares authorized, no shares issued and outstanding)
|
| | | | — | | | | | | — | | |
Series D Preferred stock ($0.01 par value, 5,000 shares authorized, 883 shares issued and outstanding)
|
| | | | 23.1 | | | | | | 23.1 | | |
Common stock ($0.01 par value, 200,000,000 shares authorized, 118,961,115 and
116,793,722 shares issued and shares outstanding, respectively), Actual; ($0.01 par value, 200,000,000 shares authorized, 132,525,955 and 130,358,562 shares issued and shares outstanding, respectively), As Adjusted |
| | | | 1.2 | | | | | | 1.3 | | |
Treasury stock, at cost, (2,167,393 shares held)
|
| | | | (28.4) | | | | | | (28.4) | | |
Additional paid-in capital
|
| | | | 1,728.9 | | | | | | 1,965.5 | | |
Retained earnings (accumulated deficit)
|
| | | | (446.4) | | | | | | (446.4) | | |
Total Penn National stockholders’ equity
|
| | | | 1,278.4 | | | | | | 1,515.1 | | |
| | |
As of March 31, 2020
|
| |||||||||
(in millions, except share and per share data)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Non-controlling interest
|
| | | | (0.8) | | | | | | (0.8) | | |
Total stockholders’ equity
|
| | | $ | 1,277.6 | | | | | $ | 1,514.3 | | |
Total capitalization
|
| | | $ | 4,206.5 | | | | | $ | 4,693.2 | | |
Underwriter
|
| |
Dollar amount of
common shares |
| |||
Goldman Sachs & Co. LLC
|
| | | $ | | | |
BofA Securities, Inc.
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Per Share
|
| |
Gross
Without Option |
| |
Gross
With Option |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | |