SEC Form 424B5 filed by Camping World Holdings Inc.
(to Prospectus dated October 30, 2024)
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 20.50 | | | | | $ | 299,999,993.00 | | |
Underwriting discount(1)
|
| | | $ | 0.691875 | | | | | $ | 10,124,999.76 | | |
Proceeds, before expenses, to us
|
| | | $ | 19.808125 | | | | | $ | 289,874,993.24 | | |
|
BofA Securities
|
| |
Wells Fargo Securities
|
| |
KeyBanc Capital Markets
|
| |
BMO Capital Markets
|
| | Baird | |
| | |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-vi | | | |
| | | | S-vii | | | |
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-9 | | | |
| | | | S-11 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-17 | | | |
| | | | S-21 | | | |
| | | | S-30 | | | |
| | | | S-30 | | | |
| | | | S-31 | | | |
| | | | S-32 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | |
units
units
(in thousands, except share and per share amounts)
|
| |
As of September 30, 2024
|
| |||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||
Cash and cash equivalents
|
| | | $ | 28,380 | | | | | $ | 317,155 | | |
Indebtedness(1): | | | | | | | | | | | | | |
Floor Plan Facility
|
| | | | 1,062,072 | | | | | | 1,062,072 | | |
Finance lease obligations
|
| | | | 139,861 | | | | | | 139,861 | | |
Revolving Credit Facility
|
| | | | — | | | | | | — | | |
Term Loan Facility(2)
|
| | | | 1,338,321 | | | | | | 1,338,321 | | |
Real Estate Facilities(3)
|
| | | | 183,497 | | | | | | 183,497 | | |
Other long-term debt
|
| | | | 8,007 | | | | | | 8,007 | | |
Total indebtedness
|
| | | | 2,731,758 | | | | | | 2,731,758 | | |
Total equity: | | | | | | | | | | | | | |
Preferred stock, par value $0.01 per share; 20,000,000 shares authorized;
none issued and outstanding, actual and as adjusted |
| | | | — | | | | | | — | | |
Class A common stock, par value $0.01 per share; 250,000,000 shares authorized, 49,571,087 shares issued and 45,341,818 shares outstanding, actual; 59,976,533 shares issued and outstanding, as adjusted
|
| | | | 496 | | | | | | 600 | | |
Class B common stock, par value $0.0001 per share; 750,000,000 shares authorized, 39,466,964 shares issued and outstanding, actual and as adjusted
|
| | | | 4 | | | | | | 4 | | |
Class C common stock, par value $0.0001 per share; one share authorized, issued and outstanding, actual and as adjusted
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 94,217 | | | | | | 128,613 | | |
Treasury stock, at cost; 4,229,269 shares, actual and 569, as adjusted(4)
|
| | | | (148,170) | | | | | | (20) | | |
Retained earnings.
|
| | | | 161,269 | | | | | | 161,269 | | |
Total stockholders’ equity attributable to Camping World Holdings, Inc.
|
| | | | 107,816 | | | | | | 290,466 | | |
Non-controlling interest
|
| | | | 64,875 | | | | | | 171,000 | | |
Total stockholders’ equity
|
| | | | 172,691 | | | | | | 461,466 | | |
Total capitalization
|
| | | $ | 2,904,449 | | | | | $ | 3,193,224 | | |
Underwriters
|
| |
Number of
Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 6,967,553 | | |
J.P. Morgan Securities LLC
|
| | | | 4,002,635 | | |
BofA Securities, Inc.
|
| | | | 1,409,214 | | |
Wells Fargo Securities, LLC
|
| | | | 563,686 | | |
KeyBanc Capital Markets Inc.
|
| | | | 563,686 | | |
BMO Capital Markets Corp.
|
| | | | 563,686 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 563,686 | | |
Total
|
| | | | 14,634,146 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 0.691875 | | | | | $ | 0.691875 | | |
Total
|
| | | $ | 10,124,999.76 | | | | | $ | 11,643,749.11 | | |
2 Marriott Drive
Lincolnshire, IL 60069
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | |
2 Marriott Drive
Lincolnshire, IL 60069
(847) 808-3000
| Goldman Sachs & Co. LLC | | |
J.P. Morgan
|
|
|
BofA Securities
|
| |
Wells Fargo Securities
|
| |
KeyBanc Capital Markets
|
| |
BMO Capital Markets
|
| |
Baird
|
|