| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 40.25 | | | | | $ | 60,375,000 | | |
Underwriting discount(1)
|
| | | $ | 0.42 | | | | | $ | 630,000 | | |
Proceeds, before expenses, to the selling shareholder
|
| | | $ | 39.83 | | | | | $ | 59,745,000 | | |
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-8 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-16 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | |
(in thousands, except per share data)
|
| |
13 Weeks Ended
December 27, 2018 Estimated |
| |
13 Weeks
Ended Dec. 28, 2017 |
| |
52 Weeks Ended
December 27, 2018 Estimated |
| |
52 Weeks
Ended Dec. 28, 2017 |
| ||||||||||||||||||||||||
|
Low
|
| |
High
|
| |
Actual
|
| |
Low
|
| |
High
|
| |
Actual
|
| ||||||||||||||||||||
Net earnings attributable to The Marcus Corporation
|
| | | $ | 7,843 | | | | | $ | 8,720 | | | | | $ | 34,441 | | | | | $ | 52,514 | | | | | $ | 53,391 | | | | | $ | 64,996 | | |
Add (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reduction in deferred income taxes(a)
|
| | | | (1,209) | | | | | | (1,209) | | | | | | (21,240) | | | | | | (1,947) | | | | | | (1,947) | | | | | | (21,240) | | |
Gain on sale of interest in joint
venture(b) |
| | | | — | | | | | | — | | | | | | (4,875) | | | | | | — | | | | | | — | | | | | | (4,875) | | |
Acquisition/preopening expenses – theatres(c)
|
| | | | 1,674 | | | | | | 1,674 | | | | | | — | | | | | | 1,674 | | | | | | 1,674 | | | | | | 787 | | |
Preopening expenses – hotels(d)
|
| | | | 524 | | | | | | 524 | | | | | | — | | | | | | 524 | | | | | | 524 | | | | | | 476 | | |
Accelerated depreciation(e)
|
| | | | 3,735 | | | | | | 3,735 | | | | | | — | | | | | | 3,735 | | | | | | 3,735 | | | | | | — | | |
Tax impact of adjustments to net
earnings(f) |
| | | | (1,596) | | | | | | (1,596) | | | | | | 1,945 | | | | | | (1,596) | | | | | | (1,596) | | | | | | 1,441 | | |
Adjusted net earnings attributable to The Marcus Corporation
|
| | | $ | 10,971 | | | | | $ | 11,848 | | | | | $ | 10,271 | | | | | $ | 54,904 | | | | | $ | 55,781 | | | | | $ | 41,585 | | |
Weighted ave. shares outstanding - diluted
|
| | | | 28,949 | | | | | | 28,949 | | | | | | 28,385 | | | | | | 28,713 | | | | | | 28,713 | | | | | | 28,403 | | |
Net earnings per diluted common share attributable to The Marcus Corporation
|
| | | $ | 0.27 | | | | | $ | 0.30 | | | | | $ | 1.21 | | | | | | 1.83 | | | | | $ | 1.86 | | | | | $ | 2.29 | | |
Adjusted net earnings per diluted common share attributable to The Marcus Corporation
|
| | | $ | 0.38, | | | | | $ | 0.41 | | | | | $ | 0.36 | | | | | $ | 1.91 | | | | | $ | 1.94 | | | | | $ | 1.46 | | |
|
(in thousands)
|
| |
13 Weeks Ended
December 27, 2018 Estimated |
| |
13 Weeks
Ended Dec. 28, 2017 |
| |
52 Weeks Ended
December 27, 2018 Estimated |
| |
52 Weeks
Ended Dec. 28, 2017 |
| ||||||||||||||||||||||||
|
Low
|
| |
High
|
| |
Actual
|
| |
Low
|
| |
High
|
| |
Actual
|
| ||||||||||||||||||||
Net earnings attributable to The Marcus Corporation
|
| | | $ | 7,843 | | | | | $ | 8,720 | | | | | $ | 34,441 | | | | | $ | 52,514 | | | | | $ | 53,391 | | | | | $ | 64,996 | | |
Add (deduct): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment (income) loss
|
| | | | 225 | | | | | | 225 | | | | | | (359) | | | | | | (208) | | | | | | (208) | | | | | | (588) | | |
Interest expense
|
| | | | 3,079 | | | | | | 3,079 | | | | | | 2,646 | | | | | | 13,079 | | | | | | 13,079 | | | | | | 12,100 | | |
Other expense
|
| | | | 496 | | | | | | 496 | | | | | | 428 | | | | | | 1,985 | | | | | | 1,985 | | | | | | 1,712 | | |
(Gain) loss on disposition of property, equipment and other assets
|
| | | | 575 | | | | | | 575 | | | | | | (4,401) | | | | | | 1,342 | | | | | | 1,342 | | | | | | (3,981) | | |
Equity (earnings) losses from unconsolidated joint ventures, net
|
| | | | 681 | | | | | | 681 | | | | | | 29 | | | | | | 399 | | | | | | 399 | | | | | | (46) | | |
Net earnings (loss) attributable to noncontrolling interests
|
| | | | 4 | | | | | | 4 | | | | | | (16) | | | | | | 74 | | | | | | 74 | | | | | | (511) | | |
Income tax expense (benefit)
|
| | | | 550 | | | | | | 873 | | | | | | (14,946) | | | | | | 12,804 | | | | | | 13,127 | | | | | | 3,625 | | |
Depreciation and amortization
|
| | | | 18,443 | | | | | | 18,443 | | | | | | 14,175 | | | | | | 61,342 | | | | | | 61,342 | | | | | | 51,719 | | |
Share-based compensation expenses(a)
|
| | | | 741 | | | | | | 741 | | | | | | 544 | | | | | | 2,691 | | | | | | 2,691 | | | | | | 2,411 | | |
Acquisition/preopening expenses – theatres(b)
|
| | | | 1,674 | | | | | | 1,674 | | | | | | — | | | | | | 1,674 | | | | | | 1,674 | | | | | | 787 | | |
Preopening expenses – hotels(c)
|
| | | | 524 | | | | | | 524 | | | | | | — | | | | | | 524 | | | | | | 524 | | | | | | 476 | | |
Adjusted EBITDA
|
| | | $ | 34,835 | | | | | $ | 36,035 | | | | | $ | 32,541 | | | | | $ | 148,220 | | | | | $ | 149,420 | | | | | $ | 132,700 | | |
|
| | |
Shares beneficially owned
prior to this offering |
| |
Number of
Shares Being Offered |
| |
Shares beneficially
owned after this offering assuming no exercise of the underwriter’s option |
| |
Number of
additional shares offered if underwriter’s option is exercised in full |
| |
Shares beneficially
owned after this offering assuming full exercise of the underwriter’s option |
| |||||||||||||||||||||||||||||||||
Name and address of beneficial owner |
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||||||||||||||
Southern Margin Loan SPV LLC(1)
|
| | | | 2,450,000 | | | | | | 10.81% | | | | | | 1,500,000 | | | | | | 950,000 | | | | | | 4.19% | | | | | | 225,000 | | | | | | 725,000 | | | | | | 3.20% | | |
Name
|
| |
Number of
Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 1,500,000 | | |
| | |
Paid by the selling shareholder
|
| |||||||||
| | |
Without exercise
of option to purchase additional shares |
| |
With full exercise
of option to purchase additional shares |
| ||||||
Per share
|
| | | $ | 0.42 | | | | | $ | 0.42 | | |
Total
|
| | | $ | 630,000 | | | | | $ | 724,500 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | |
| | |
Common Stock
|
| |
Class B Common Stock
|
|
Voting rights per share | | | 1 | | | 10 | |
Cash dividend rights per share | | | 110% of any cash dividend paid on class B common stock (subject to rounding) | | | In an amount as may be determined by our board of directors | |
Transferability | | | Freely transferable* | | | May only be transferred to permitted transferees (as described below)* | |
Conversion rights | | | None | | | Share-for-share into common stock at the option of the holder** | |
Liquidation rights | | | Same as class B common stock | | | Pro rata sharing of assets remaining after payment of all liabilities and preferred stock claims (if any) | |
Preemptive rights | | | None | | | None | |
Redemption rights | | | None | | | None | |
Sinking fund rights | | | None | | | None | |
| | |
Shares Beneficially Owned Before and After this Offering
|
| | ||||||||||||||||||||||||||
Name and address of beneficial owner
|
| |
Shares
Beneficially Owned Before this Offering |
| |
Percentage
of Shares Beneficially Owned |
| |
Number of
Shares Being Offered |
| |
Shares
Beneficially Owned After this Offering |
| |
Percentage
of Shares Beneficially Owned After this Offering |
| |||||||||||||||
Southern Margin Loan SPV LLC(1)
|
| | | | 2,450,000 | | | | | | 10.81% | | | | | | 2,450,000 | | | | | | — | | | | | | — | | |