| | ||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Amount
Registered(1) |
| |
Proposed Maximum
Offering Price Per Unit |
| |
Proposed Maximum
Aggregate Offering Price |
| |
Amount of
Registration Fee(2)(3) |
| ||||||||||||
Common stock, $0.01 par value per share
|
| | | | 19,166,667 | | | | | $ | 18.00 | | | | | $ | 345,000,006 | | | | | $ | 44,781.00 | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Public Offering Price
|
| | | $ | 18.00 | | | | | $ | 300,000,006.00 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.72 | | | | | $ | 12,000,000.24 | | |
Proceeds, before expenses, to us
|
| | | $ | 17.28 | | | | | $ | 288,000,005.76 | | |
| Goldman Sachs | | |
BofA Securities
|
|
| J.P. Morgan | | |
Fifth Third Securities
|
| |
Wells Fargo Securities
|
|
| SunTrust Robinson Humphrey | | |
Barclays
|
| |
BTIG
|
| |
Citizens Capital Markets
|
|
| Macquarie Capital | | |
Morgan Stanley
|
| |
Stifel
|
| |
TD Securities
|
|
| | |
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-32 | | | |
| | | | S-33 | | | |
| | | | S-34 | | | |
| | | | S-35 | | |
| | |
As of March 31, 2020
|
| |||||||||
(in millions, except share and per share data)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 730.7 | | | | | $ | 1,309.7 | | |
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)
|
| | | | — | | | | | | 300.0 | | |
Total debt
|
| | | | 2,928.9 | | | | | | 3,228.9 | | |
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, 135,627,782 and 133,460,389 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 | | | | | | 2,016.0 | | |
Retained earnings (accumulated deficit)
|
| | | | (446.4) | | | | | | (446.4) | | |
Total Penn National stockholders’ equity
|
| | | | 1,278.4 | | | | | | 1,565.6 | | |
Non-controlling interest
|
| | | | (0.8) | | | | | | (0.8) | | |
|
| | |
As of March 31, 2020
|
| |||||||||
(in millions, except share and per share data)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Total stockholders’ equity
|
| | | $ | 1,277.6 | | | | | $ | 1,564.8 | | |
Total capitalization
|
| | | $ | 4,206.5 | | | | | $ | 4,793.7 | | |
Underwriter
|
| |
Number of initial
common shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 5,666,667 | | |
BofA Securities, Inc.
|
| | | | 4,750,000 | | |
J.P. Morgan Securities LLC
|
| | | | 1,416,667 | | |
Fifth Third Securities, Inc.
|
| | | | 833,334 | | |
Wells Fargo Securities, LLC
|
| | | | 833,334 | | |
SunTrust Robinson Humphrey, Inc.
|
| | | | 833,334 | | |
Barclays Capital Inc.
|
| | | | 333,333 | | |
BTIG, LLC
|
| | | | 333,333 | | |
Citizens Capital Markets, Inc.
|
| | | | 333,333 | | |
Macquarie Capital (USA) Inc.
|
| | | | 333,333 | | |
Morgan Stanley & Co. LLC
|
| | | | 333,333 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 333,333 | | |
TD Securities (USA) LLC
|
| | | | 333,333 | | |
Total
|
| | | | 16,666,667 | | |
| | |
Per Share
|
| |
Gross
Without Option |
| |
Gross
With Option |
| |||||||||
Public offering price
|
| | | $ | 18.00 | | | | | $ | 300,000,000.06 | | | | | $ | 345,000,006.00 | | |
Underwriting discount
|
| | | $ | 0.72 | | | | | $ | 12,000,000.24 | | | | | $ | 13,800,000.24 | | |
Proceeds, before expenses, to us
|
| | | $ | 17.28 | | | | | $ | 288,000,005.76 | | | | | $ | 331,200,005.76 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | |