| | |
Per
2024 Note |
| |
Total for
2024 Notes |
| |
Per
2027 Note |
| |
Total for
2027 Notes |
| |
Per
2032 Note |
| |
Total for
2032 Notes |
| |
Per
2052 Note |
| |
Total for
2052 Notes |
| ||||||||||||||||||||||||
Initial price to the public(1)
|
| | | | 99.907% | | | | | $ | 749,302,500 | | | | | | 99.903% | | | | | $ | 549,466,500 | | | | | | 99.654% | | | | | $ | 697,578,000 | | | | | | 99.902% | | | | | $ | 299,706,000 | | |
Underwriting discount
|
| | | | 0.250% | | | | | $ | 1,875,000 | | | | | | 0.600% | | | | | $ | 3,300,000 | | | | | | 0.650% | | | | | $ | 4,550,000 | | | | | | 0.875% | | | | | $ | 2,625,000 | | |
Proceeds, before expenses, to us(1)
|
| | | | 99.657% | | | | | $ | 747,427,500 | | | | | | 99.303% | | | | | $ | 546,166,500 | | | | | | 99.004% | | | | | $ | 693,028,000 | | | | | | 99.027% | | | | | $ | 297,081,000 | | |
| Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Wells Fargo Securities
|
|
| BofA Securities | | |
J.P. Morgan
|
| |
US Bancorp
|
|
|
Fifth Third Securities
|
| |
PNC Capital Markets LLC
|
| |
Regions Securities LLC
|
| |
Truist Securities
|
|
| BNP PARIBAS | | |
Capital One Securities
|
| |
Huntington Capital Markets
|
|
|
KeyBanc Capital Markets
|
| | | | |
CastleOak Securities, L.P.
|
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-11 | | | |
| | | | S-13 | | | |
| | | | S-25 | | | |
| | | | S-28 | | | |
| | | | S-32 | | | |
| | | | S-34 | | | |
| | | | S-40 | | | |
| | | | S-40 | | | |
| | | | S-40 | | | |
| | | | S-42 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | |
| | |
As of July 29, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(amounts in millions
except share amounts, which are in thousands) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 326.3 | | | | | $ | 610.4 | | |
Long-term obligations: | | | | | | | | | | | | | |
Revolving Facility(1)
|
| | | | — | | | | | | — | | |
2023 Senior Notes (net of discount)
|
| | | | 899.8 | | | | | | — | | |
2025 Senior Notes (net of discount)
|
| | | | 499.7 | | | | | | 499.7 | | |
2027 Senior Notes (net of discount)
|
| | | | 599.8 | | | | | | 599.8 | | |
2028 Senior Notes (net of discount)
|
| | | | 499.7 | | | | | | 499.7 | | |
2030 Senior Notes (net of discount)
|
| | | | 969.1 | | | | | | 969.1 | | |
2050 Senior Notes (net of discount)
|
| | | | 495.2 | | | | | | 495.2 | | |
Commercial Paper(2)
|
| | | | 1,095.5 | | | | | | — | | |
2024 notes offered hereby (net of discount)
|
| | | | — | | | | | | 749.3 | | |
2027 notes offered hereby (net of discount)
|
| | | | — | | | | | | 549.5 | | |
2032 notes offered hereby (net of discount)
|
| | | | — | | | | | | 697.6 | | |
2052 notes offered hereby (net of discount)
|
| | | | — | | | | | | 299.7 | | |
Other
|
| | | | 155.3 | | | | | | 155.3 | | |
Debt Issuance Costs, net
|
| | | | (22.7) | | | | | | (38.6) | | |
Total long-term obligations
|
| | | | 5,191.3 | | | | | | 5,476.2 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | |
Common stock; $0.875 par value, 1,000,000 shares authorized, 225,567 shares issued and outstanding at July 29, 2022
|
| | | | 197.4 | | | | | | 197.4 | | |
Additional paid-in capital
|
| | | | 3,628.0 | | | | | | 3,628.0 | | |
Retained earnings
|
| | | | 2,364.1 | | | | | | 2,363.5 | | |
Accumulated other comprehensive loss
|
| | | | (1.0) | | | | | | (1.0) | | |
Total shareholders’ equity
|
| | | | 6,188.5 | | | | | | 6,187.9 | | |
Total capitalization
|
| | | $ | 11.379.8 | | | | | $ | 11,664.1 | | |
Underwriter
|
| |
Principal
amount of 2024 notes |
| |
Principal
amount of 2027 notes |
| |
Principal
amount of 2032 notes |
| |
Principal
amount of 2052 notes |
| ||||||||||||
| | | | | | ||||||||||||||||||||
Citigroup Global Markets Inc.
|
| | | $ | 112,500,000 | | | | | $ | 82,500,000 | | | | | $ | 105,000,000 | | | | | $ | 45,000,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 112,500,000 | | | | | | 82,500,000 | | | | | | 105,000,000 | | | | | | 45,000,000 | | |
Wells Fargo Securities, LLC
|
| | | | 112,500,000 | | | | | | 82,500,000 | | | | | | 105,000,000 | | | | | | 45,000,000 | | |
BofA Securities, Inc.
|
| | | | 75,000,000 | | | | | | 55,000,000 | | | | | | 70,000,000 | | | | | | 30,000,000 | | |
J.P. Morgan Securities LLC
|
| | | | 75,000,000 | | | | | | 55,000,000 | | | | | | 70,000,000 | | | | | | 30,000,000 | | |
U.S. Bancorp Investments, Inc.
|
| | | | 75,000,000 | | | | | | 55,000,000 | | | | | | 70,000,000 | | | | | | 30,000,000 | | |
Fifth Third Securities, Inc.
|
| | | | 33,750,000 | | | | | | 24,750,000 | | | | | | 31,500,000 | | | | | | 13,500,000 | | |
PNC Capital Markets LLC
|
| | | | 33,750,000 | | | | | | 24,750,000 | | | | | | 31,500,000 | | | | | | 13,500,000 | | |
Regions Securities LLC
|
| | | | 33,750,000 | | | | | | 24,750,000 | | | | | | 31,500,000 | | | | | | 13,500,000 | | |
Truist Securities, Inc.
|
| | | | 33,750,000 | | | | | | 24,750,000 | | | | | | 31,500,000 | | | | | | 13,500,000 | | |
BNP Paribas Securities Corp.
|
| | | | 20,625,000 | | | | | | 15,125,000 | | | | | | 19,250,000 | | | | | | 8,250,000 | | |
Capital One Securities, Inc.
|
| | | | 9,375,000 | | | | | | 6,875,000 | | | | | | 8,750,000 | | | | | | 3,750,000 | | |
Huntington Securities, Inc.
|
| | | | 9,375,000 | | | | | | 6,875,000 | | | | | | 8,750,000 | | | | | | 3,750,000 | | |
KeyBanc Capital Markets Inc.
|
| | | | 9,375,000 | | | | | | 6,875,000 | | | | | | 8,750,000 | | | | | | 3,750,000 | | |
CastleOak Securities, L.P.
|
| | | | 3,750,000 | | | | | | 2,750,000 | | | | | | 3,500,000 | | | | | | 1,500,000 | | |
Total
|
| | | $ | 750,000,000 | | | | | $ | 550,000,000 | | | | | $ | 700,000,000 | | | | | $ | 300,000,000 | | |
| | |
Paid by Us
|
| |||
Per 2024 note
|
| | | | 0.250% | | |
Per 2027 note
|
| | | | 0.600% | | |
Per 2032 note
|
| | | | 0.650% | | |
Per 2052 note
|
| | | | 0.875% | | |
| | |
Page
|
| |||
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 11 | | | |
| | | | 24 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 37 | | |
| Citigroup | | |
Goldman Sachs & Co. LLC
|
| |
Wells Fargo Securities
|
|
|
BofA Securities
|
| |
J.P. Morgan
|
| |
US Bancorp
|
|
|
Fifth Third Securities
|
| |
PNC Capital Markets LLC
|
| |
Regions Securities LLC
|
| |
Truist Securities
|
|
| BNP PARIBAS | | |
Capital One Securities
|
| |
Huntington Capital Markets
|
|
|
KeyBanc Capital Markets
|
| | | | |
CastleOak Securities, L.P.
|
|
Exhibit 107
Calculation of Filing Fee Table
424(b)(2)
(Form Type)
Dollar General Corporation
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered Securities
The prospectus supplement to which this Exhibit is attached is a final prospectus for the related offerings. The maximum aggregate amount of those offerings is $2,296,053,000.