- ONEW Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
DRS Filing
OneWater Marine (ONEW) DRSDraft registration statement
Filed: 13 Aug 20, 12:00am
Delaware | | | 5531 | | | 83-4330138 |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (IRS Employer Identification No.) |
David P. Oelman | | | Daniel J. Bursky |
Katherine Terrell Frank | | | Andrew B. Barkan |
Vinson & Elkins L.L.P. 1001 Fannin Street, Suite 2500 Houston, Texas 77002 (713) 758-2222 | | | Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, New York 10004 (212) 859-8000 |
Large accelerated filer ☐ | | | Accelerated filer ☐ |
Non-accelerated filer ☒ | | | Smaller reporting company ☒ |
Emerging growth company ☒ | | |
Title of Each Class of Securities to be Registered | | | Amount to be Registered(1) | | | Proposed Maximum Offering Price Per Share(2) | | | Proposed Maximum Aggregate Offering Price(1)(2) | | | Amount of Registration Fee |
Class A common stock, par value $0.01 per share | | | | | $ | | | $ | | | $ |
(1) | Includes additional shares of Class A common stock that the underwriters have the option to purchase. |
(2) | Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, on the basis of the average of the high and low prices of the Registrant’s Class A common stock as reported on the Nasdaq Global Market on , 2020. |
| | Per Share | | | Total | |
Price to public | | | $ | | | $ |
Underwriting discount and commissions(1) | | | $ | | | $ |
Proceeds, before expenses, to OneWater Marine Inc. | | | $ | | | $ |
Proceeds to selling stockholders | | | $ | | | $ |
(1) | See “Underwriting” for additional information regarding underwriting compensation. |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | OneWater Inc.: Other than the balance sheets dated as of September 30, 2019, and April 3, 2019, and the financial information as of and for the period ended June 30, 2020, the historical financial information of OneWater Inc. has not been included in this prospectus because, prior to the Reorganization, it did not engage in any business or other activities except in connection with its formation and initial capitalization. |
• | OneWater LLC: As OneWater Inc. has no other interest in any operations other than those of OneWater LLC and its subsidiaries, the historical consolidated financial information included in this prospectus for the periods prior to the date of the Reorganization is that of OneWater LLC and its subsidiaries. |
LTM Revenue by Product(1) | | | LTM Gross Profit by Product(1) |
| | ||
Selected OneWater New Boat Brands | |||
(1) | Represents the twelve months ended June 30, 2020. |
• | Revenue increased 34.5% from $558.9 million for the nine months ended June 30, 2019 to $751.9 million for the nine months ended June 30, 2020. |
• | Revenue generated from same-store sales increased 24.1% for the nine months ended June 30, 2020 as compared to the nine months ended June 30, 2019. |
• | Gross profit increased 36.3% from $125.8 million for the nine months ended June 30, 2019 to $171.5 million for the nine months ended June 30, 2020. |
• | Operating expenses as a percentage of revenue decreased 121 basis points in the nine months ended June 30, 2020 compared to the nine months ended June 30, 2019. |
• | Net income increased from $32.2 million for the nine months ended June 30, 2019 to $42.5 million for the nine months ended June 30, 2020. |
• | Adjusted EBITDA increased 71.4% from $35.2 million in the nine months ended June 30, 2019 to $60.2 million in the nine months ended June 30, 2020. |
New Powerboat Unit Sales | | | Pre-Owned Powerboat Unit Sales |
| |
Market Share by Store Count | | | Store Comparison |
| |
LTM Revenue | | | LTM Gross Profit |
| | ||
LTM Adjusted EBITDA(2) | |||
(1) | Represents the twelve months ended June 30, 2020. |
(2) | Adjusted EBITDA is a non-GAAP financial measure. For the definition of Adjusted EBITDA and a reconciliation to our most directly comparable financial measure calculated and presented in accordance with GAAP, please read “Prospectus Summary—Non-GAAP Financial Measure.” |
• | OneWater LLC amended and restated its limited liability company agreement (the “OneWater LLC Agreement”) to, among other things, provide for a single class of common units representing ownership interests in OneWater LLC and provide a mechanism pursuant to which each of the holders of OneWater LLC Units (“LLC Unitholders”) has, subject to certain limitations, the right (the “Redemption Right”) to cause OneWater LLC to acquire all or a portion of its OneWater LLC Units for shares of Class A common stock of OneWater Inc. on a one-for-one basis or, at OneWater LLC’s election, an equivalent amount of cash. Alternatively, upon the exercise of the Redemption Right, OneWater Inc. (instead of OneWater LLC) will have the right (the “Call Right”) to, for administrative convenience, acquire each tendered OneWater LLC Unit directly from the redeeming OneWater Unit Holder for, at its election, (x) one share of Class A common stock, subject to conversion rate adjustments for stock splits, stock dividends and reclassification and other similar transactions, or (y) an equivalent amount of cash. In connection with any redemption of OneWater LLC Units pursuant to the Redemption Right or the Call Right, the corresponding number of shares of Class B common stock, par value $0.01 per share, of OneWater Inc. (the “Class B common stock”) are cancelled; |
• | OneWater Inc. amended and restated its certificate of incorporation and bylaws to, among other things, authorize (i) 40,000,000 shares of Class A common stock, par value $0.01 per share, (ii) 10,000,000 shares of Class B common stock, par value $0.01 per share, and (iii) 1,000,000 shares of preferred stock, par value $0.01 per share (the “preferred stock”). Shares of Class A common stock have one vote per share and have economic rights. Shares of Class B common stock have no economic rights, but have one vote per share; |
• | Legacy Owners exchanged their existing membership interests in OneWater LLC for OneWater LLC Units (such Legacy Owners that, as of the Reorganization, continued to own OneWater LLC Units, including Goldman and Beekman (as discussed below), and any permitted transferees, as appropriate, are referred to herein as “OneWater Unit Holders”); |
• | Certain Legacy Owners contributed, directly or indirectly, their OneWater LLC Units to OneWater Inc. in exchange for 780,213 shares of Class A common stock (such Legacy Owners, “Exchanging Owners”); |
• | Goldman and Beekman received an aggregate of 2,145,566 OneWater LLC Units upon exercise of certain previously held warrants (the “LLC Warrants”); |
• | Each OneWater Unit Holder received a number of shares of Class B common stock equal to the number of OneWater LLC Units held by such OneWater Unit Holder following the IPO; |
• | OneWater Inc. entered into a tax receivable agreement (the “Tax Receivable Agreement”) with certain of the Legacy Owners that, as of the completion of the Reorganization, continued to be LLC Unitholders; and |
• | The board of directors of OneWater Inc. (the “Board”) adopted the 2020 Omnibus Incentive Plan (the “LTIP”) to incentivize individuals providing services to OneWater Inc. and its subsidiaries and affiliates. The total number of shares reserved for issuance under the LTIP that may generally be issued pursuant to awards granted under the LTIP is 1,455,030; however, of that number only 673,777 shares may be issued with respect to incentive stock options (which generally are stock options that meet the requirements of Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”)). The LTIP is administered by the Board, except to the extent the Board elects a committee of directors to administer the LTIP. |
(1) | Consists of Legacy Owners that continue to own OneWater LLC units. |
(2) | Includes Exchanging Owners, or their transferees, who in connection with the IPO and the Reorganization, directly or indirectly contributed all of their OneWater LLC Units to OneWater Inc. in exchange for shares of Class A common stock. |
• | General economic conditions and consumer spending patterns can have a material adverse effect on our business, financial condition and results of operations. |
• | The ongoing COVID-19 pandemic may adversely affect our revenues, results of operations and financial condition. |
• | The availability and costs of borrowed funds can adversely affect our ability to obtain adequate boat inventory, the ability and willingness of our customers to finance boat purchases and our ability to fund future acquisitions. |
• | Failure to implement strategies to enhance our performance could have a material adverse effect on our business and financial condition. |
• | Our success depends, in part, on our ability to continue to make successful acquisitions at attractive or fair prices and to integrate the operations of acquired dealer groups and each dealer group we acquire in the future. |
• | We are required to obtain the consent of our manufacturers prior to the acquisition of other dealer groups. |
• | Our failure to successfully order and manage our inventory to reflect consumer demand and to anticipate changing consumer preferences and buying trends could have a material adverse effect on our business, financial condition and results of operations. |
• | OneWater Inc. is a holding company. OneWater Inc.’s only material asset is its equity interest in OneWater LLC, and OneWater Inc. will accordingly be dependent upon distributions from OneWater LLC to pay taxes, make payments under the Tax Receivable Agreement and cover OneWater Inc.’s corporate and other overhead expenses. |
• | If we experience any material weaknesses in the future or otherwise fail to develop or maintain an effective system of internal controls in the future, we may not be able to accurately report our financial condition or results of operations, which may adversely affect investor confidence in us and, as a result, the value of our Class A common stock. |
• | The Legacy Owners own a significant amount of our voting stock, and their interests may conflict with those of our other stockholders. |
• | In certain cases, payments under the Tax Receivable Agreement may be accelerated and/or significantly exceed the actual benefits, if any, OneWater Inc. realizes in respect of the tax attributes subject to the Tax Receivable Agreement. |
• | We are not required to engage an auditor to report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”); |
• | We are not required to comply with any requirement that may be adopted by the Public Company Accounting Oversight Board (the “PCAOB”) regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis); |
• | We are not required to submit certain executive compensation matters to stockholder advisory votes, such as “say-on-pay,” “say-on-frequency” and “say-on-golden parachutes”; and |
• | We are not required to disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the chief executive officer’s compensation to median employee compensation. |
| | | | | | | | | | Pro Forma(1) | ||||||||
| | Nine Months Ended June 30, 2020 | | | Years Ended September 30, | | | Year Ended September 30, 2019 | | | Nine Months Ended June 30, 2020 | |||||||
| | 2019 | | | 2018 | | | 2017 | | |||||||||
| | (unaudited) | | | | | | | | | (unaudited) | |||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | ||||||
Revenue | | | $751,934 | | | $767,624 | | | $602,805 | | | $391,483 | | | $ | | | $ |
Costs of sales | | | 580,476 | | | 595,498 | | | 465,151 | | | 305,782 | | | | | ||
Selling, general and administrative expenses | | | 103,738 | | | 116,503 | | | 91,297 | | | 65,352 | | | | | ||
Depreciation and amortization | | | 2,375 | | | 2,682 | | | 1,685 | | | 1,055 | | | | | ||
Transaction costs(2) | | | 3,393 | | | 1,323 | | | 438 | | | 327 | | | | |
| | | | | | | | | | Pro Forma(1) | ||||||||
| | Nine Months Ended June 30, 2020 | | | Years Ended September 30, | | | Year Ended September 30, 2019 | | | Nine Months Ended June 30, 2020 | |||||||
| | 2019 | | | 2018 | | | 2017 | | |||||||||
| | (unaudited) | | | | | | | | | (unaudited) | |||||||
Gain on settlement of contingent consideration | | | — | | | (1,674) | | | — | | | — | | | | | ||
Operating income (loss) | | | 61,952 | | | 53,292 | | | 44,234 | | | 18,967 | | | | | ||
Other expense (income) | | | | | | | | | | | | | ||||||
Interest expense – floor plan | | | 7,482 | | | 9,395 | | | 5,534 | | | 2,686 | | | | | ||
Interest expense – other | | | 7,392 | | | 6,568 | | | 3,836 | | | 2,266 | | | | | ||
Change in fair value of warrants | | | (771) | | | (1,336) | | | 33,187 | | | 18,057 | | | | | ||
Loss on extinguishment of debt | | | — | | | — | | | — | | | — | | | | | ||
Other expense (income)(3) | | | 106 | | | 1,402 | | | (269) | | | 217 | | | | | ||
Pretax income (loss) | | | 47,743 | | | 37,263 | | | 1,946 | | | (4,259) | | | | | ||
Income tax expense | | | 5,209 | | | — | | | — | | | — | | | | | ||
Net income (loss) | | | $42,534 | | | $37,263 | | | $1,946 | | | $(4,259) | | | $ | | | $ |
Less: Net income attributable to non-controlling interests | | | 350 | | | 1,606 | | | 830 | | | 13 | | | | | ||
Net income (loss) attributable to OneWater LLC. | | | | | $35,657 | | | $1,116 | | | $(4,272) | | | $ | | | ||
Less: Net income attributable to non-controlling interests of One Water Marine Holdings, LLC | | | 26,732 | | | | | | | | | | | |||||
Net income attributable to OneWater Marine Inc | | | $15,452 | | | | | | | | | | | $ | ||||
Pro Forma Per Share Data(4) | | | | | | | | | | | | | ||||||
Pro forma net income (loss) per share | | | | | | | | | | | | | ||||||
Basic | | | | | | | | | | | $ | | | $ | ||||
Diluted | | | | | | | | | | | $ | | | $ | ||||
Pro forma weighted average shares outstanding | | | | | | | | | | | | | ||||||
Basic | | | | | | | | | | | | | ||||||
Diluted | | | | | | | | | | | | | ||||||
Consolidated Statement of Cash Flows Data: | | | | | | | | | | | | | ||||||
Cash flows provided by (used in) operating activities | | | $152,596 | | | $(5,698) | | | $(4,654) | | | $6,514 | | | | | ||
Cash flows used in investing activities | | | (2,307) | | | (10,998) | | | (23,920) | | | (23,304) | | | | | ||
Cash flows (used in) provided by financing activities | | | (70,712) | | | 12,458 | | | 34,257 | | | 16,993 | | | | | ||
Other Financial Data: | | | | | | | | | | | | | ||||||
Capital expenditures(5) | | | $3,923 | | | $7,291 | | | $10,135 | | | $4,112 | | | | | ||
Adjusted EBITDA(6) | | | $60,238 | | | $46,228 | | | $40,823 | | | $17,663 | | | | | ||
Number of stores | | | 63 | | | 63 | | | 53 | | | 45 | | | | | ||
Same-store sales growth | | | 24.1% | | | 11.8% | | | 22.2% | | | | | | | |||
Consolidated Balance Sheet Data (at end of period): | | | | | | | | | | | | | ||||||
Total assets | | | $525,037 | | | $504,755 | | | $375,360 | | | $258,347 | | | | | $ | |
Long-term debt (including current portion) | | | 117,215 | | | 75,913 | | | 41,844 | | | 27,285 | | | | | ||
Total liabilities | | | 353,207 | | | 380,768 | | | 274,339 | | | 158,578 | | | | | ||
Redeemable preferred equity interest | | | — | | | 86,018 | | | 79,965 | | | 71,695 | | | | | ||
Total members’ equity/stockholders’ equity | | | 171,830 | | | 37,969 | | | 21,056 | | | 28,074 | | | | |
(1) | Pro forma figures give effect to the transactions, including the Reorganization, the IPO and this offering. Please see “Unaudited Pro Forma Consolidated Financial Information” for a detailed presentation of the unaudited pro forma information, including a description of the transactions and assumptions underlying the pro forma adjustments. |
(2) | Consists of transaction costs related to the acquisitions made in the corresponding period and the IPO. Certain transaction costs recorded as other expenses in 2019, 2018 and 2017 have been reclassified as operating expenses to conform to the June 30, 2020 presentation. |
(3) | Other expense for the fiscal year ended September 30, 2019 was primarily attributable to a loss related to the sale and leaseback of certain operating facilities and equipment, partially offset by insurance proceeds received from hurricane-related claims. Other income for the fiscal year ended September 30, 2018 was primarily attributable to insurance proceeds received from hurricane-related claims. |
(4) | Pro forma net income (loss), pro forma net income (loss) per share and pro forma weighted average shares outstanding reflect the estimated number of shares of Class A common stock we expect to have outstanding upon the completion of this offering. Except for the Offering Redemptions and assuming the underwriters’ option to purchase additional shares is not exercised, the pro forma data does not assume the redemption of any OneWater LLC Units for shares of Class A common stock (and the cancellation of a corresponding number of shares of Class B common stock) and any related adjustments to pro forma net income (loss) or pro forma net income (loss) per share. The pro forma data also excludes the redeemable preferred equity interest of $3.4 million and $9.4 million and the change in fair value of warrant liability of $(0.8) million and $(1.3) million for the nine months ended June 30, 2020 and the fiscal year ended September 30, 2019, respectively, as we redeemed all of the outstanding preferred units (“Opco Preferred Units”) in Opco and as the holders of the LLC Warrants exercised such LLC Warrants in connection with the IPO. The pro forma data includes income tax expense of $ million and $ million for the nine months ended June 30, 2020 and the fiscal year ended September 30, 2019, respectively, which includes the increased income tax expense we would have incurred had our Reorganization, IPO and this offering occurred at the beginning of each such period. See “—Initial Public Offering and Corporate Reorganization.” OneWater Inc. is a corporation and is subject to U.S. federal income tax, in addition to state and local income taxes, with respect to its allocable share of any net taxable income of OneWater LLC. Our predecessor, OneWater LLC, is generally not, and was generally not, subject to U.S. federal income tax at an entity level. As a result, the consolidated and combined net income in our historical financial statements for the fiscal years ended September 30, 2019, 2018 and 2017 does not reflect the income tax expense we would have incurred if we were subject to U.S. federal income tax at an entity level during such periods. |
(5) | Includes $2.6 million for growth capital expenditures and $1.3 million for maintenance capital expenditures for the nine months ended June 30, 2020. Includes $4.2 million for growth capital expenditures and $3.1 million for maintenance capital expenditures for fiscal year 2019, compared to $6.9 million and $3.2 million, respectively, for fiscal year 2018 and $1.5 million and $2.6 million, respectively, for fiscal year 2017. |
(6) | Adjusted EBITDA is a non-GAAP financial measure. For the definition of Adjusted EBITDA and a reconciliation to our most directly comparable financial measure calculated and presented in accordance with GAAP, please see “—Non-GAAP Financial Measure” below. |
| | Nine Months Ended June 30, 2020 | | | Years Ended September 30, | |||||||
| | 2019 | | | 2018 | | | 2017 | ||||
| | (in thousands) | ||||||||||
| | (unaudited) | | | | | | | ||||
Net income (loss) | | | $42,534 | | | $37,263 | | | $1,946 | | | $(4,259) |
Interest expense – other | | | 7,392 | | | 6,568 | | | 3,836 | | | 2,266 |
Income taxes | | | 5,209 | | | — | | | — | | | — |
Depreciation and amortization | | | 2,375 | | | 2,682 | | | 1,685 | | | 1,055 |
Change in fair value of warrant(1) | | | (771) | | | (1,336) | | | 33,187 | | | 18,057 |
Gain on settlement of contingent consideration | | | — | | | (1,674) | | | — | | | — |
Transaction costs(2) | | | 3,393 | | | 1,323 | | | 438 | | | 327 |
Other expense (income)(3) | | | 106 | | | 1,402 | | | (269) | | | 217 |
Adjusted EBITDA | | | $60,238 | | | $46,228 | | | $40,823 | | | $17,663 |
(1) | Represents the non-cash expense recognized during the period for the change in the fair value of the LLC Warrants held by Goldman and Beekman, which were accounted for as liabilities on our balance sheet. In connection with the Reorganization and IPO, the LLC Warrants were exercised in full for common units of OneWater LLC, which eliminated the liability accounting and fair value adjustments for the LLC Warrants for all periods after the Reorganization. |
(2) | Consists of transaction costs related to the acquisitions completed in the corresponding period and the IPO, as described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” |
(3) | Other expense for the fiscal year ended September 30, 2019 was primarily attributable to a loss related to the sale and leaseback of certain operating facilities and equipment, partially offset by insurance proceeds received from hurricane-related claims. Other income for the fiscal year ended September 30, 2018 was primarily attributable to insurance proceeds received from hurricane-related claims. |
• | the termination or nonrenewal of the dealer agreement; |
• | the imposition of additional conditions in subsequent dealer agreements; |
• | limitations on boat inventory allocations; |
• | reductions in reimbursement rates for warranty work performed by the dealer; |
• | loss of certain manufacturer-to-dealer incentives; |
• | denial of approval of future acquisitions; or |
• | the loss of exclusive rights to sell in the geographic territory. |
• | the availability of suitable acquisition candidates at attractive purchase prices; |
• | the ability to compete effectively for available acquisition opportunities; |
• | the availability of cash on hand, borrowed funds, common stock with a sufficient market price or other sources of financing to complete the acquisitions; |
• | the ability to obtain any requisite manufacturer, governmental or other required approvals; |
• | the ability to obtain approval of our lenders under our current credit agreements; and |
• | the absence of one or more manufacturers attempting to impose unsatisfactory restrictions on us in connection with their approval of acquisitions. |
• | our ability to identify new markets in which we can obtain distribution rights to sell our existing or additional product lines; |
• | our ability to lease or construct suitable facilities at a reasonable cost in existing or new markets; |
• | our ability to hire, train and retain qualified personnel; |
• | the timely and effective integration of new stores into existing operations; |
• | our ability to achieve adequate market penetration at favorable operating margins without the acquisition of existing dealer groups; and |
• | our financial resources. |
• | current owners or operators of facilities at, from, or to which a release of hazardous substances has occurred; |
• | former owners and operators who owned or operated facilities at the time of disposal of hazardous substances; |
• | parties that generated hazardous substances that were released at such facilities; and |
• | parties that transported or arranged for the transportation of hazardous substances to such facilities. |
• | compliance with U.S. and local laws and regulatory requirements as well as changes in those laws and requirements; |
• | transportation delays or interruptions and other effects of less developed infrastructures; |
• | limitations on imports and exports; |
• | foreign exchange rate fluctuations; |
• | imposition of restrictions on currency conversion or the transfer of funds; |
• | maintenance of quality standards; |
• | unexpected changes in regulatory requirements; |
• | differing labor regulations; |
• | potentially adverse tax consequences; |
• | possible employee turnover or labor unrest; |
• | the burdens and costs of compliance with a variety of foreign laws; and |
• | political or economic instability. |
• | changes or anticipated changes to regulations related to some of the products we sell; |
• | consumer preferences, buying trends and overall economic trends; |
• | our ability to identify and respond effectively to local and regional trends and customer preferences; |
• | our ability to provide quality customer service that will increase our conversion of shoppers into paying customers; |
• | competition in the regional market of a store; |
• | atypical weather patterns; |
• | changes in our product mix; |
• | changes in sales of services; and |
• | changes in pricing and average unit sales. |
• | maintain a comprehensive compliance function; |
• | comply with rules promulgated by the Nasdaq; |
• | prepare and distribute periodic public reports in compliance with our obligations under the federal securities laws; |
• | accurately implement and interpret GAAP; |
• | comply with certain internal policies, such as those relating to insider trading; and |
• | involve and retain to a greater degree outside counsel and accountants in the above activities. |
• | quarterly variations in our financial and operating results; |
• | the public reaction to our press releases, our other public announcements and our filings with the SEC; |
• | strategic actions by our competitors; |
• | changes in revenue, same-store sales or earnings estimates, or changes in recommendations or withdrawal of research coverage, by equity research analysts; |
• | the failure of our operating results to meet the expectations of equity research analysts and investors; |
• | speculation in the press or investment community; |
• | the failure of research analysts to continue to cover our Class A common stock; |
• | sales of our Class A common stock by us or other stockholders, or the perception that such sales may occur; |
• | changes in accounting principles, policies, guidance, interpretations or standards; |
• | additions or departures of key management personnel; |
• | actions by our stockholders; |
• | general market conditions, including fluctuations in commodity prices; |
• | the publication of boating industry sales data or new boat registration data; |
• | domestic and international economic, legal and regulatory factors unrelated to our performance; and |
• | the realization of any risks described under this “Risk Factors” section. |
• | dividing our board of directors into three classes of directors, with each class serving staggered three-year terms; |
• | providing that all vacancies, including newly created directorships, may, except as otherwise required by law or, if applicable, the rights of holders of a series of preferred stock, only be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum; |
• | permitting any action by stockholders to be taken only at an annual meeting or special meeting rather than by a written consent of the stockholders, subject to the rights of any series of preferred stock with respect to such rights; |
• | permitting special meetings of our stockholders to be called only by our Chief Executive Officer, the chairman of our board of directors and our board of directors pursuant to a resolution adopted by the affirmative vote of a majority of the total number of authorized directors whether or not there exist any vacancies in previously authorized directorships; |
• | subject to the rights of the holders of shares of any series of our preferred stock, requiring the affirmative vote of the holders of at least 66 2⁄3% in voting power of all then outstanding common stock entitled to vote generally in the election of directors, voting together as a single class, to remove any or all of the directors from office at any time, and directors will be removable only for “cause”; |
• | prohibiting cumulative voting in the election of directors; |
• | establishing advance notice provisions for stockholder proposals and nominations for elections to the board of directors to be acted upon at meetings of stockholders; and |
• | providing that the board of directors is expressly authorized to adopt, or to alter or repeal our bylaws. |
• | changes in the valuation of its deferred tax assets and liabilities; |
• | expected timing and amount of the release of any tax valuation allowances; |
• | tax effects of stock-based compensation; or |
• | changes in tax laws, regulations or interpretations thereof. |
• | the impact of COVID-19 on our business and results of operations; |
• | general economic conditions, including changes in employment levels, consumer demand, preferences and confidence levels, fuel prices, levels of discretionary income, consumer spending patterns and uncertainty regarding the timing, pace and extent of an economic recovery in the United States; |
• | economic conditions in certain geographic regions in which we primarily generate our revenue; |
• | credit markets and the availability and cost of borrowed funds; |
• | our business strategy, including acquisitions and same-store growth; |
• | our ability to integrate acquired dealer groups; |
• | our ability to maintain our relationships with manufacturers, including meeting the requirements of our dealer agreements and receiving the benefits of certain manufacturer incentives; |
• | our ability to finance working capital and capital expenditures; |
• | general domestic and international political and regulatory conditions, including changes in tax or fiscal policy and the effects of current restrictions on various commercial and economic activities in response to the COVID-19 pandemic; |
• | global public health concerns, including the COVID-19 pandemic; |
• | demand for our products and our ability to maintain acceptable pricing for our products and services, including financing, insurance and extended service contracts; |
• | our operating cash flows, the availability of capital and our liquidity; |
• | our future revenue, same-store sales, income, financial condition, and operating performance; |
• | our ability to sustain and improve our utilization, revenue and margins; |
• | competition; |
• | seasonality and inclement weather such as hurricanes, severe storms, fire and floods, generally and in certain geographic regions in which we primarily generate our revenue; |
• | our ability to manage our inventory and retain key personnel; |
• | environmental conditions and real or perceived human health or safety risks; |
• | any potential tax savings we may realize as a result of our organizational structure; |
• | uncertainty regarding our future operating results and profitability; |
• | other risks associated with the COVID-19 pandemic including, among others, the ability to safely operate our stores, access to inventory and customer demand; and |
• | plans, objectives, expectations and intentions contained in this prospectus that are not historical. |
• | on an actual basis; and |
• | on a pro forma basis to give effect to (i) the Refinancing and entry into the Refinanced Credit Facility and (ii) the sale of shares of our Class A common stock in this offering at an offering price of $ per share (assuming that the underwriters’ option to purchase additional shares is not exercised). |
| | As of June 30, 2020 | ||||
| | Actual | | | Pro Forma | |
| | (in thousands, except share counts and par value) | ||||
Cash and cash equivalents | | | $87,989 | | | $ |
Long-term debt: | | | | | ||
GS/BIP Credit Facility and Term and Revolver Credit Facility(1) | | | $104,144 | | | $ |
Refinanced Credit Facility(2) | | | — | | | |
Acquisition notes payable(3) | | | 13,030 | | | |
Commercial vehicles notes payable(4) | | | 2,511 | | | |
Total long-term debt | | | $119,685 | | | $ |
Less unamortized portion of debt issuance costs | | | 2,470 | | | |
Total debt | | | $117,215 | | | $ |
Other Liabilities | | | | | ||
Other long-term liabilities | | | 1,512 | | | |
| | | | |||
Member/Stockholders’ equity: | | | | | ||
Members’ equity | | | — | | | |
Class A common stock, $0.01 par value; 40,000,000 shares authorized, 6,087,906 shares issued and outstanding (actual); 40,000,000 shares authorized, shares issued and outstanding (pro forma) | | | 61 | | | |
Class B common stock, $0.01 par value, 10,000,000 shares authorized, 8,462,392 shares issued and outstanding (actual); 10,000,000 shares authorized, shares issued and outstanding (pro forma) | | | 85 | | | |
Preferred stock, $0.01 per share; 1,000,000 shares authorized, no shares issued and outstanding (actual); 1,000,000 shares authorized, no shares issued and outstanding (pro forma) | | | — | | | |
Additional paid-in capital | | | 56,683 | | | |
Retained earnings | | | 15,452 | | | |
Non-controlling interests(5) | | | 99,549 | | | |
Total member/stockholders’ equity | | | $171,830 | | | $ |
Total capitalization | | | $290,557 | | | $ |
(1) | As of June 30, 2020, under the Term and Revolver Credit Facility, we had $104.1 million outstanding under the multi-draw term loan and no amount outstanding under the revolving line of credit. In connection with the Refinancing, we repaid and terminated the Term and Revolver Credit Facility. |
(2) | On July 22, 2020, we entered into the Refinanced Credit Facility consisting of a $30.0 million revolving credit facility that may be used for revolving credit loans (including up to $5.0 million in swingline loans) and up to $5.0 million in letters of credit from time to time, and a $80.0 million term loan, which was advanced in full on July 22, 2020. |
(3) | In connection with certain of our acquisitions of dealer groups, we have entered into notes payable with the acquired entities to finance these acquisitions. As of June 30, 2020, our indebtedness associated with our 8 acquisition notes payable totaled an aggregate of $13.0 million with a weighted average interest rate of 5.8% per annum. As of June 30, 2020, the principal amount outstanding under these acquisition notes payable ranged from $0.8 million to $3.1 million, and the maturity dates ranged from July 1, 2020 to February 1, 2022. |
(4) | We have entered into multiple notes payable with various commercial lenders in connection with our acquisition of certain vehicles utilized in our retail operations. Such notes bear interest ranging from 0.0% to 8.9% per annum, require monthly payments of approximately $75,000 and mature on dates between July 2020 to May 2026. As of June 30, 2020, we had $2.5 million outstanding under the commercial vehicles notes payable. |
(5) | On a pro forma basis, includes the membership interests not owned by OneWater Inc., which represents % of OneWater LLC’s outstanding common units. Upon completion of this offering, OneWater Inc. will hold % of the economic interests in OneWater LLC and the OneWater Unit Holders will hold % of the economic interests in OneWater LLC. |
| | Nine Months Ended June 30, | | | Years Ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2018 | | | 2017 | |
| | (in thousands, except share, per share and store amounts) | ||||||||||
| | (unaudited) | | | | | | | ||||
Consolidated Statement of Operations Data: | | | | | | | | | ||||
Revenue | | | $751,934 | | | $767,624 | | | $602,805 | | | $391,483 |
Costs of sales | | | 580,476 | | | 595,498 | | | 465,151 | | | 305,782 |
Selling, general and administrative expenses | | | 103,738 | | | 116,503 | | | 91,297 | | | 65,352 |
Depreciation and amortization | | | 2.375 | | | 2,682 | | | 1,685 | | | 1,055 |
Transaction costs(2) | | | 3,393 | | | 1,323 | | | 438 | | | 327 |
Gain on settlement of contingent consideration | | | — | | | (1,674) | | | — | | | — |
Operating income | | | 61,952 | | | 53,292 | | | 44,234 | | | 18,967 |
Other expense (income) | | | | | | | | | ||||
Interest expense – floor plan | | | 7,482 | | | 9,395 | | | 5,534 | | | 2,686 |
Interest expense – other | | | 7,392 | | | 6,568 | | | 3,836 | | | 2,266 |
Change in fair value of warrants | | | (771) | | | (1,336) | | ��� | 33,187 | | | 18,057 |
Other expense (income)(3) | | | 106 | | | 1,402 | | | (269) | | | 217 |
Pretax income (loss) | | | 47,743 | | | 37,263 | | | 1,946 | | | (4,259) |
Income tax expense | | | 5,209 | | | — | | | — | | | — |
Net income (loss) | | | $42,534 | | | $37,263 | | | $1,946 | | | $(4,259) |
Less: Net income attributable to non-controlling interest | | | 350 | | | 1,606 | | | 830 | | | 13 |
Net income attributable to One Water Marine Holdings, LLC | | | | | $35,657 | | | $1,116 | | | $(4,272) | |
Less: Net income attributable to non-controlling interests of One Water Marine Holdings, LLC | | | 26,732 | | | | | | | |||
Net income attributable to OneWater Inc. | | | $15,452 | | | | | | |
| | Nine Months Ended June 30, | | | Years Ended September 30, | |||||||
| | 2020 | | | 2019 | | | 2018 | | | 2017 | |
| | (in thousands, except share, per share and store amounts) | ||||||||||
| | (unaudited) | | | | | | | ||||
Pro Forma Per Share Data(4) | | | | | | | | | ||||
Pro forma net income (loss) | | | | | | | | | ||||
Pro forma net income (loss) per share | | | | | | | | | ||||
Basic | | | | | | | | | ||||
Diluted | | | | | | | | | ||||
Pro forma weighted average shares outstanding | | | | | | | | | ||||
Basic | | | | | | | | | ||||
Diluted | | | | | | | | | ||||
Consolidated Statement of Cash Flows Data: | | | | | | | | | ||||
Cash flows provided by (used in) operating activities | | | $152,596 | | | $(5,698) | | | $(4,654) | | | $6,514 |
Cash flows used in investing activities | | | (2,307) | | | (10,998) | | | (23,920) | | | (23,304) |
Cash flows (used in) provided by financing activities | | | (70,712) | | | 12,458 | | | 34,257 | | | 16,993 |
Other Financial Data: | | | | | | | | | ||||
Capital expenditures(5) | | | $3,923 | | | $7,291 | | | $10,135 | | | $4,112 |
Adjusted EBITDA(6) | | | $60,238 | | | $46,228 | | | $40,823 | | | $17,663 |
Number of stores | | | 63 | | | 63 | | | 53 | | | 45 |
Same-store sales growth | | | 24.1% | | | 11.8% | | | 22.2% | | | |
Consolidated Balance Sheet Data (at end of period): | | | | | | | | | ||||
Total assets | | | $525,037 | | | $504,755 | | | $375,360 | | | $258,347 |
Long-term debt (including current portion) | | | 117,215 | | | 75,913 | | | 41,844 | | | 27,285 |
Total liabilities | | | 353,207 | | | 380,768 | | | 274,339 | | | 158,578 |
Redeemable preferred equity interest | | | — | | | 86,018 | | | 79,965 | | | 71,695 |
Total members’ equity/stockholders’ equity | | | 171,830 | | | 37,969 | | | 21,056 | | | 28,074 |
(1) | Pro forma figures give effect to the transactions, including the Reorganization, the IPO and this offering. Please see “Unaudited Pro Forma Consolidated Financial Information” for a detailed presentation of the unaudited pro forma information, including a description of the transactions and assumptions underlying the pro forma adjustments. |
(2) | Consists of transaction costs related to the acquisitions made in the corresponding period and the IPO. Certain transaction costs recorded as other expenses in 2019, 2018 and 2017 have been reclassified as operating expenses to conform to the June 30, 2020 presentation. |
(3) | Other expense for the fiscal year ended September 30, 2019 was primarily attributable to a loss related to the sale and leaseback of certain operating facilities and equipment, partially offset by insurance proceeds received from hurricane-related claims. Other income for the fiscal year ended September 30, 2018 was primarily attributable to insurance proceeds received from hurricane-related claims. |
(4) | Pro forma net income (loss), pro forma net income (loss) per share and pro forma weighted average shares outstanding reflect the estimated number of shares of Class A common stock we expected to have outstanding upon the completion of this offering. Except for the Offering Redemptions and assuming the underwriters’ option to purchase additional shares is not exercised, the pro forma data does not assume the redemption of any OneWater LLC Units for shares of Class A common stock (and the cancellation of a corresponding number of shares of Class B common stock) and any related adjustments to pro forma net income (loss) or pro forma net income (loss) per share. The pro forma data also excludes the redeemable preferred equity interest of $3.4 million and $9.4 million and the change in fair value of warrant liability of $(0.8) million and $(1.3) million for the nine months ended June 30, 2020 and the fiscal year ended September 30, 2019, respectively, as we redeemed all of the Opco Preferred Units and as the holders of the LLC Warrants exercised such LLC Warrants in connection with the IPO. The pro forma data includes income tax expense of $ million and $ million for the nine months ended June 30, 2020 and the fiscal year ended September 30, 2019, respectively, which includes the increased income tax expense we would have incurred had our Reorganization, IPO and this offering occurred at the beginning of each such period. See “Prospectus Summary— Initial Public Offering and Corporate Reorganization.” OneWater Inc. is a corporation and is subject to U.S. federal income tax, in addition to state and local income taxes, with respect to its allocable share of any net taxable income of OneWater LLC. Our predecessor, OneWater LLC, is generally not, and was generally not, subject to U.S. federal income tax at an entity level. As a result, the consolidated and combined net income in our historical financial statements for the fiscal years ended September 30, 2019, 2018 and 2017 does not reflect the income tax expense we would have incurred if we were subject to U.S. federal income tax at an entity level during such periods. |
(5) | Includes $2.6 million for growth capital expenditures and $1.3 million for maintenance capital expenditures for the nine months ended June 30, 2020. Includes $4.2 million for growth capital expenditures and $3.1 million for maintenance capital expenditures for fiscal year 2019, compared to $6.9 million and $3.2 million, respectively, for fiscal year 2018 and $1.5 million and $2.6 million, respectively, for fiscal year 2017. |
(6) | Adjusted EBITDA is a non-GAAP financial measure. For the definition of Adjusted EBITDA and a reconciliation to our most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Prospectus Summary—Non-GAAP Financial Measure.” |
• | the amendment and restatement of the OneWater LLC Agreement to, among other things, provide for a single class of common units representing ownership interests in OneWater LLC and the Redemption Right; |
• | the amendment and restatement of OneWater Inc.’s certificate of incorporation to, among other things, provide for Class A common stock and Class B common stock; |
• | the receipt of 8,462,392 shares of Class B common stock and 8,462,392 OneWater LLC Units by the Legacy Owners, other than the Exchanging Owners; |
• | the receipt of 596,665 shares of Class A common stock by the Exchanging Owners; |
• | the issuance of 5,307,693 shares of Class A common stock to purchases in the IPO in exchange for net proceeds of approximately $59.2 million, after deducting underwriting discounts and commissions but before deducting offering expenses; |
• | the use of net proceeds to us from the IPO; |
• | the repayment of the Opco Preferred Units remaining after application of net proceeds of the IPO with cash on hand and borrowings under the Term and Revolver Credit Facility; |
• | a provision for corporate income taxes on the income attributable to OneWater Inc. at an effective rate of 24.6% for the nine months ended June 30, 2020 and the fiscal year ended September 30, 2019, inclusive of all U.S. federal, state and local income taxes; |
• | the payment of fees and expenses related to the IPO. |
• | the Refinancing, including (i) the repayment and termination of the Term and Revolver Credit Facility and (ii) the entry into the Refinanced Credit Facility and the advancement in full of the $80.0 million term loan; |
• | the Offering Redemptions; |
• | the issuance of shares of Class A common stock to the purchasers in this offering, in exchange for net proceeds of approximately $ million, assuming the shares are offered at $ per share (the last reported sales price for our shares of Class A common stock on Nasdaq on , 2020), after deducting underwriting discounts and commissions but before deducting offering expenses; |
• | in connection with any redemption of OneWater LLC Units pursuant to the Redemption Right or the Call Right, the cancellation of the corresponding number of shares of Class B common stock; |
• | the contribution by OneWater Inc. of the net proceeds received by it from this offering to OneWater LLC in exchange for additional OneWater LLC Units, and the use of the proceeds by OneWater LLC for general corporate purposes; |
• | the net deferred tax asset adjustment resulting from this offering and the related effects of the Tax Receivable Agreement; and |
• | the payment of fees and expenses related to this offering. |
| | OneWater Inc. Historical | | | Refinancing and Offering Adjustments | | | OneWater Inc. Pro Forma as Adjusted for this Offering | |
| | (in thousands, except share and per share amounts) | |||||||
Assets | | | | | | | |||
Current assets: | | | | | | | |||
Cash | | | $87,989 | | | (1) | | | |
Restricted cash | | | 3,080 | | | | | ||
Accounts receivable | | | 57,439 | | | | | ||
Inventories | | | 171,300 | | | | | ||
Prepaid expenses and other current assets | | | 10,880 | | | | | ||
Total current assets | | | 330,688 | | | | | ||
Property and equipment, net of accumulated depreciation of $7,593 in 2020 | | | 16,785 | | | | | ||
Other assets: | | | | | | | |||
Deposits | | | 356 | | | | | ||
Deferred tax asset | | | 2,845 | | | (2) | | | |
Identifiable intangible assets | | | 61,304 | | | | | ||
Goodwill | | | 113,059 | | | | | ||
Total other assets | | | 177,564 | | | | | ||
Total assets | | | $525,037 | | | | | ||
| | | | | | ||||
Liabilities and Stockholders’ Equity | | | | | | | |||
Current liabilities: | | | | | | | |||
Accounts payable | | | $25,154 | | | | | ||
Other payables and accrued expenses | | | 20,414 | | | | | ||
Customer deposits | | | 12,851 | | | | | ||
Notes payable - floor plan | | | 176,061 | | | | | ||
Current portion of long-term debt | | | 8,435 | | | | | ||
Total current liabilities | | | 242,915 | | | | | ||
Long-term Liabilities: | | | | | | | |||
Other long-term liabilities | | | 1,512 | | | | | ||
Tax receivable agreement liability, net of current portion | | | — | | | (2) | | | |
Long-term debt, net of current portion and unamortized debt issuance costs | | | 108,780 | | | (3) | | | |
Total liabilities. | | | 353,207 | | | | | ||
Redeemable preferred interest in subsidiary | | | — | | | | | ||
Stockholders’ Equity: | | | | | | | |||
Class A common stock, $0.01 par value; 40,000,000 shares authorized, 6,087,906 shares issued and outstanding (actual); 40,000,000 shares authorized, shares issued and outstanding (pro forma) | | | 61 | | | (4) | | | |
Class B common stock, $0.01 par value; 10,000,000 shares authorized, 8,462,392 shares issued and outstanding (actual); 10,000,000 shares authorized, shares issued and outstanding (pro forma) | | | 85 | | | (4) | | |
| | OneWater Inc. Historical | | | Refinancing and Offering Adjustments | | | OneWater Inc. Pro Forma as Adjusted for this Offering | |
| | (in thousands, except share and per share amounts) | |||||||
Preferred stock, $0.01 per share; 1,000,000 shares authorized, no shares issued and outstanding (actual); 1,000,000 shares authorized, no shares issued and outstanding (pro forma) | | | — | | | | | ||
| | | | (1)(2) | | | |||
Additional paid-in capital | | | 56,683 | | | (4)(5) | | | |
Retained earnings | | | 15,452 | | | | | ||
Total stockholders’ equity attributable to OneWater Marine Inc. and members’ equity | | | 72,281 | | | | | ||
Equity attributable to non-controlling interests | | | 99,549 | | | (4)(5) | | | |
Total stockholders’ and members’ equity | | | 171,830 | | | | | ||
Total Liabilities and Stockholders’ Equity | | | $525,037 | | | | |
(1) | Reflects the use of $24.1 million of cash (excluding $4.9 million in accrued interest and fees incurred subsequent to June 30, 2020) to repay and fully redeem the Term and Revolver Credit Facility. |
Offering Price per share | | | $ |
Shares of Class A common stock issued by us in this offering | | | |
| | ||
Gross Proceeds | | | $ |
Less: underwriting discounts and commissions and offering expenses | | | |
Net cash proceeds | | | $ |
(2) | OneWater Inc. is subject to U.S. federal and state income taxes and files consolidated income tax returns for U.S. federal and certain state jurisdictions. These adjustments reflect the recognition of additional deferred taxes in connection with this offering related to temporary differences in the book basis as compared to the tax basis of our investment in OneWater LLC. OneWater Inc. is also a party to the Tax Receivable Agreement, whereby OneWater Inc. is generally required to make certain payments to OneWater Unit Holders. For additional information, see “Certain Relationships and Related Party Transactions—Tax Receivable Agreement.” |
(3) | Represents the payment of $104.1 million (excluding $4.9 million in accrued interest and fees incurred subsequent to June 30, 2020), consisting of $24.1 million in cash on hand and $80.0 million in proceeds from the Refinanced Credit Facility, to fully redeem the Term and Revolver Credit Facility. We also recognized $2.4 million of unamortized debt issuance costs associated with the early termination of the Term and Revolver Credit Facility. |
(4) | These adjustments reflect the offering and issuance by us of newly-issued shares of our Class A common stock to the underwriters in this offering and the Offering Redemptions by the selling stockholders participating in this offering of OneWater LLC Units for a corresponding number of shares of Class A common stock (and the cancellation of their shares of Class B common stock on a one-for-one basis upon such redemption). The adjustments assume no exercise by the underwriters of their option to purchase additional shares of Class A common stock. |
(5) | OneWater Inc. is the sole managing member of OneWater LLC and exclusively operates and controls the business and affairs of OneWater LLC, resulting in OneWater LLC being included in the consolidated results of OneWater Inc. The common units in OneWater LLC owned by the OneWater Unit Holders are considered non-controlling interests in the consolidated financial statements of OneWater Inc. |
| | OneWater LLC Historical | | | IPO and Reorganization Transaction Adjustments | | | OneWater LLC Historical as Adjusted for the IPO and Reorganization Adjustments | | | Refinancing and Offering Adjustments | | | OneWater Inc. Pro Forma as Adjusted for this Offering | |
| | (in thousands, except share and per share amounts) | |||||||||||||
Revenues | | | | | | | | | | | |||||
New boat sales | | | $516,789 | | | $— | | | $516,789 | | | $ | | | $ |
Pre-owned boat sales | | | 162,994 | | | — | | | 162,994 | | | | | ||
Finance and insurance income | | | 26,152 | | | — | | | 26,152 | | | | | ||
Service, parts and other sales | | | 61,689 | | | — | | | 61,689 | | | | | ||
Total revenues | | | 767,624 | | | — | | | 767,624 | | | | | ||
Cost of sales (exclusive of depreciation and amortization shown separately below) | | | | | | | | | | | |||||
New boat sales | | | 425,022 | | | — | | | 425,022 | | | | | ||
Pre-owned boat sales | | | 136,238 | | | — | | | 136,238 | | | | | ||
Service, parts and other sales | | | 34,238 | | | — | | | 34,238 | | | | | ||
Total cost of sales | | | 595,498 | | | — | | | 595,498 | | | | | ||
Selling, general and administrative expenses | | | 116,503 | | | — | | | 116,503 | | | | | ||
Depreciation and amortization | | | 2,682 | | | — | | | 2,682 | | | | | ||
Transaction costs | | | 1,323 | | | | | 1,323 | | | | | |||
Gain on settlement of contingent consideration | | | (1,674) | | | — | | | (1,674) | | | | | ||
Income from operations | | | 53,292 | | | — | | | 53,292 | | | | | ||
Other expense (income) | | | | | | | | | | | |||||
Interest expense - floor plan | | | 9,395 | | | — | | | 9,395 | | | | | ||
Interest expense – other | | | 6,568 | | | 3,607(1) | | | 10,175 | | | (6) | | | |
Change in fair value of warrant liability | | | (1,336) | | | 1,336(2) | | | — | | | | | ||
Loss on extinguishment of debt | | | — | | | — | | | — | | | (7) | | | |
Other expense (income) | | | 1,402 | | | | | 1,402 | | | | | |||
Total other expense | | | 16,029 | | | 4,943 | | | 20,972 | | | | | ||
Income before income tax expense | | | 37,263 | | | (4,943) | | | 32,320 | | | | | ||
Income tax expense | | | — | | | 3,096(3) | | | 3,096 | | | (8) | | | |
Net income (loss) | | | 37,263 | | | (8,039) | | | 29,224 | | | | | ||
Less: Net income attributable to non-controlling interest | | | 1,606 | | | 18,130(4) | | | 19,376 | | | (9) | | | |
Net income (loss) attributable to One Water Marine Holdings, LLC and OneWater Marine Inc. | | | 35,657 | | | (26,169) | | | 9,488 | | | | | ||
Redeemable preferred interest, dividends and accretion | | | 9,417 | | | (9,417) | | | — | | | | | ||
OneWater LLC preferred distribution | | | 191 | | | (191)(5) | | | — | | | | | ||
Net income (loss) attributable to common interest holders | | | $26,049 | | | $(16,561) | | | $9,488 | | | $ | | | $ |
Pro forma weighted average shares of Class A common stock outstanding(8): | | | | | | | | | | | |||||
Basic | | | | | | | | | | | (10) | ||||
Diluted | | | | | | | | | | | (10) | ||||
Pro forma income (loss) per Class A common stock per share:(10) | | | | | | | | | | | |||||
Basic | | | | | | | | | | | $(10) | ||||
Diluted | | | | | | | | | | | $(10) |
| | Historical OneWater Inc. | | | IPO and Reorganization Transaction Adjustments | | | OneWater LLC Historical as Adjusted for the IPO and Reorganization Adjustments | | | Refinancing and Offering Adjustments | | | OneWater Inc. Pro Forma as Adjusted for this Offering | |
| | (in thousands, except share and per share amounts) | |||||||||||||
Revenues | | | | | | | | | | | |||||
New boat sales | | | $512,999 | | | $ | | | $ | | | $ | | | $ |
Pre-owned boat sales | | | 166,720 | | | | | | | | | ||||
Finance and insurance income | | | 29,047 | | | | | | | | | ||||
Service, parts and other sales | | | 43,168 | | | | | | | | | ||||
Total revenues | | | 751,934 | | | | | | | | | ||||
Cost of sales (exclusive of depreciation and amortization shown separately below) | | | | | | | | | | | |||||
New boat sales | | | 418,766 | | | | | | | | | ||||
Pre-owned boat sales | | | 138,895 | | | | | | | | | ||||
Service, parts and other sales | | | 22,815 | | | | | | | | | ||||
Total cost of sales | | | 580,476 | | | | | | | | | ||||
Selling, general and administrative expenses | | | 103,738 | | | | | | | | | ||||
Depreciation and amortization | | | 2,375 | | | | | | | | | ||||
Transaction costs | | | 3,393 | | | | | | | | | ||||
Gain on settlement of contingent consideration | | | — | | | | | | | | | ||||
Income from operations | | | 61,952 | | | | | | | | | ||||
Other expense (income) | | | | | | | | | | | |||||
Interest expense - floor plan | | | 7,482 | | | | | | | | | ||||
Interest expense – other | | | 7,392 | | | (1) | | | | | (6) | | | ||
Change in fair value of warrant liability | | | (771) | | | (2) | | | | | | | |||
Loss on extinguishment of debt | | | — | | | — | | | — | | | (7) | | | |
Other expense | | | 106 | | | | | | | | | ||||
Total other expense | | | 14,209 | | | | | | | | | ||||
Income before income tax expense | | | 47,743 | | | | | | | | | ||||
Income tax expense | | | 5,209 | | | (3) | | | | | (8) | | | ||
Net income | | | 42,534 | | | | | | | | | ||||
Less: Net income attributable to non-controlling interest | | | 350 | | | (4) | | | | | (9) | | | ||
Net income attributable to One Water Marine Holdings, LLC | | | | | | | | | | | |||||
Less: Net income attributable to non-controlling interests of One Water Marine Holdings, LLC | | | 26,732 | | | | | | | | | ||||
Net income attributable to OneWater Marine Inc. | | | $15,452 | | | | | | | | | ||||
Pro forma weighted average shares of Class A common stock outstanding: | | | | | | | | | | | |||||
Basic | | | | | | | | | | | (10) | ||||
Diluted | | | | | | | | | | | (10) | ||||
Pro forma income (loss) per Class A common stock per share: | | | | | | | | | | | |||||
Basic | | | | | | | | | | | $(10) | ||||
Diluted | | | | | | | | | | | $(10) |
(1) | Reflects the change in interest expense due to the incremental borrowing of $35.2 million under the Term and Revolver Credit Facility in conjunction with the IPO. |
(2) | Reflects the elimination of the charge against income related to the fair value adjustment of the LLC Warrants. Following the Reorganization, the LLC Warrants were exercised for common units of OneWater LLC, which eliminated the liability accounting and fair value adjustments for the LLC Warrants for all periods after the IPO. |
(3) | OneWater Inc. is subject to U.S. federal income taxes, in addition to state and local income taxes, with respect to its allocable share of any net taxable income of OneWater LLC, which results in higher income taxes than during our history as a limited liability company. As a result, the Pro Forma Consolidated Statements of Operations reflect adjustments to our provision for corporate income taxes to reflect an effective tax rate of 24.6% for both the year ended September 30, 2019 and the nine months ended June 30, 2020, which include a provision for U.S. federal income taxes and use our estimates of the weighted average statutory rates apportioned to each state and local jurisdiction. The share of net taxable income of OneWater LLC allocable to the non-controlling interests is generally not subject to U.S. federal income taxes at the entity level. |
(4) | Represents the exchange of minority interests held by Exchanging Owners for shares of OneWater Inc. upon completion of the Reorganization. Additionally, OneWater Inc. is the managing member of OneWater LLC. Following the IPO but before consummation of this offering, OneWater Inc. owns 41.8% of the economic interest in OneWater LLC but controls the management of OneWater LLC. The OneWater Unit Holders own the remaining 58.2% of the economic interest in OneWater LLC, which is accounted for as a non-controlling interest in the future consolidated financial results of OneWater Inc. |
(5) | Reflects the elimination of the charge against net income (loss) attributable to One Water Marine Holdings, LLC related to (i) the redeemable preferred interest, dividends and accretion and (ii) the OneWater LLC preferred distribution, as future charges related to these items have been eliminated with the repayment of the Opco Preferred Units and the OneWater LLC preferred distribution in connection with the IPO. |
(6) | Reflects the change in interest expense due to the incremental decrease in borrowing of $24.1 million and the decrease in interest rate under the Refinanced Credit Agreement. |
(7) | We incurred $6.6 million of expense associated with the early termination of the Term and Revolver Credit Facility. |
(8) | For the year ended September 30, 2019 and the nine months ended June 30, 2020, the pro forma adjustment of $ million and $ million, respectively, to the income tax expense resulting from this offering reflects our effective tax rate of 24.6% applied to the additional % economic interest in OneWater LLC that will be held by OneWater Inc. upon consummation of this offering and issuance by us of newly-issued shares of our Class A common stock in this offering and the Offering Redemptions of OneWater LLC Units for a corresponding number of shares of Class A common stock in connection with this offering further applied to the portion of net income of OneWater LLC that relates to pass-through entities whose income has not been previously subject to income tax expense. |
(9) | The OneWater LLC Units owned by the OneWater Unit Holder are considered non-controlling interests in the consolidated financial statements of OneWater Inc. Immediately following the consummation of this offering, the non-controlling interests held by the OneWater Unit Holder will have % economic ownership of OneWater LLC, and as such, % of OneWater LLC’s net income will be attributable to the non-controlling interests. The pro forma adjustment reflects the reduction in the allocation of OneWater LLC net income to the non-controlling interests. The remaining economic ownership of OneWater LLC will be held by OneWater Inc. following the consummation of this offering. |
(10) | Pro forma basic earnings per share for the year ended September 30, 2019 is calculated based on pro forma net income reflecting the adjustments discussed above divided by shares of Class A common stock, which is the sum of the Class A common stock outstanding after completion of this offering. Pro forma basic earnings per share for the nine months ended June 30, 2020 is calculated based on pro forma net income reflecting the adjustments discussed above divided by shares of Class A common stock, which is the sum of the weighted-average shares of Class A common stock outstanding at June 30, 2020 and the Class A common stock that will be issued in connection with this offering, which includes the offering and issuance by us of newly-issued shares of our Class A common stock in this offering and the Offering Redemptions of OneWater LLC Units for a corresponding number of shares of Class A common stock. The shares of Class B common stock of OneWater Inc. do not share in OneWater Inc. earnings and are, therefore, not allocated any net income attributable to the controlling and non-controlling interests. As a result, the shares of Class B common stock are not considered participating securities and are, therefore, not included in the weighted average shares outstanding for purposes of computing net income available per share. |
| | Nine Months Ended June 30, 2020 | | | Year Ended September 30, 2019 | |
| | (in thousands except share and per share amounts) | ||||
Pro forma income before income taxes | | | $ | | | $ |
Adjusted pro forma income taxes(a) | | | | | ||
Adjusted pro forma net income to OneWater Inc. stockholders(b) | | | | | ||
Denominator | | | | | ||
Class A common shares outstanding | | | 6,087,906 | | | 6,087,906 |
Incremental shares of Class A common stock issued in connection with this offering | | | | | ||
OneWater LLC Units that are convertible into Class A common stock(c) | | | 8,462,392 | | | 8,462,392 |
Dilutive restricted stock units | | | | | ||
Weighted-average Class A common shares outstanding — diluted | | | | | ||
| | | | |||
Earnings per share — diluted | | | $ | | | $ |
(a) | Represents the implied provision for income taxes assuming redemption of all OneWater LLC units for shares of Class A common stock of OneWater Inc. using the same method applied in calculating the pro forma tax provision. |
(b) | Assumes elimination of non-controlling interest due to the assumed redemption of all OneWater LLC units for shares of Class A common stock (and the cancellation of a corresponding number of shares of Class B common stock) as of the beginning of the period presented. |
(c) | The common unit equivalents have been converted based on the treasury stock method in order to give effect to the common unit equivalents in the diluted weighted average share calculation. |
• | Effective December 1, 2018, OneWater LLC acquired substantially all of the assets of The Slalom Shop, LLC, a dealer group based in Texas with two stores. |
• | Effective February 1, 2019, OneWater LLC acquired substantially all of the assets of Ray Clepper, Inc., d/b/a Ray Clepper Boat Center, a dealer group based in South Carolina with one store. |
• | Effective February 1, 2019, OneWater LLC acquired substantially all of the assets of Ocean Blue Yacht Sales, LLC, a dealer group based in Florida with three stores. |
• | Effective May 1, 2019, OneWater LLC acquired substantially all of the assets of Caribee Boat Sales and Marina, Inc., a dealer group based in Florida with one store. |
• | Effective August 1, 2019, OneWater LLC acquired substantially all of the assets of Central Marine, a dealer group based in Florida with three stores. |
• | Effective June 1, 2018, OneWater LLC acquired Bosun’s Marine, Inc. (“Bosun’s”), a dealer group based in Massachusetts with five stores. Bosun’s was acquired by our subsidiary Bosun’s Assets & Operations, LLC, in which we hold a 75% ownership interest. The results of operations for Bosun’s have been included in our consolidated financial statements from that date and the former owner’s minority interest in our relevant subsidiary has been recorded accordingly. |
• | Effective April 1, 2018, OneWater LLC acquired substantially all of the assets of Rebo, Inc., d/b/a Spend-A-Day Marina, a dealer group based in West Central Ohio with one store. |
• | Effective February 1, 2018, OneWater LLC acquired substantially all of the assets of Texas Marine & Brokerage, Inc., d/b/a Texas Marine, a dealer group based in Texas with three stores. |
• | Effective August 1, 2017, OneWater LLC acquired South Shore Marine Services, Inc. (“South Shore Marine”), a dealer group based in Ohio with one store. South Shore Marine was acquired by our subsidiary South Shore Lake Erie Assets & Operations, LLC, in which we hold a 75% ownership interest. The results of operations for South Shore Marine have been included in our consolidated financial statements from that date and the former owner’s minority interest in our relevant subsidiary has been recorded accordingly. |
• | Effective March 1, 2017, OneWater LLC acquired substantially all of the assets of Lab Marine, Inc., d/b/a Grande Yachts, a dealer group located along the Eastern seaboard with nine stores. |
• | Effective December 1, 2016, OneWater LLC acquired substantially all of the assets of Marina Mike’s LLC, a dealer group based in Florida with one store. |
• | Effective November 1, 2016, OneWater LLC acquired substantially all of the assets of Destin Sunrise Marine, Inc. and Sunrise Marine of Alabama, Inc., a dealer group based in Florida and Alabama with two stores. |
• | OneWater Inc. is subject to U.S. federal, state and local income taxes as a corporation. Our accounting predecessor, OneWater LLC, was and is treated as a partnership for U.S. federal income tax purposes, and as such, was and is generally not subject to U.S. federal income tax at the entity level. Rather, the tax liability with respect to its taxable income is passed through to its members. Accordingly, the |
• | As of September 30, 2019, the outstanding balance of the preferred units in Opco held by Goldman and Beekman in the aggregate was $87.3 million, exclusive of $1.3 million in issuance costs. We used the net proceeds from our IPO, together with cash on hand and borrowings under the Term and Revolver Credit Facility to fully redeem these preferred units, which eliminated the amount recorded as Redeemable Preferred Interest in Subsidiary in our balance sheet and also eliminates any future dividends related to the preferred units for all periods after the IPO. |
• | As of September 30, 2019, Goldman and Beekman held the LLC Warrants, which contained conversion features that caused them to be accounted for as a liability on our balance sheet. Changes in this liability were recognized as income or expense on our statements of operations and increased or reduced our net income in historical periods. In connection with the IPO, Goldman and Beekman exercised all of the LLC Warrants for common units of OneWater LLC. Giving effect to the IPO and the exercise of the LLC Warrants for common units of OneWater LLC held by Goldman and Beekman, we have eliminated the fair value adjustment for the LLC Warrants for all periods after the IPO, which eliminated the corresponding impact on our statements of operations. |
• | As we further implement controls, processes and infrastructure applicable to companies with publicly traded equity securities, it is likely that we will incur additional SG&A expenses relative to historical periods. See “—Post-Offering Taxation and Public Company Costs.” Our future results will depend on our ability to efficiently manage our combined operations and execute our business strategy. |
| | For the nine months ended June 30, | ||||||||||||||||
| | 2020 | | | 2019 | | | $ Change | | | % Change | |||||||
Description | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | |||||
| | ($ in thousands, unaudited) | ||||||||||||||||
Revenues | | | | | | | | | | | | | ||||||
New boat sales | | | $512,999 | | | 68.2% | | | $375,160 | | | 67.1% | | | $137,839 | | | 36.7% |
Pre-owned boat sales | | | 166,720 | | | 22.2% | | | 122,043 | | | 21.8% | | | 44,677 | | | 36.6% |
Finance & insurance income | | | 29,047 | | | 3.9% | | | 18,525 | | | 3.3% | | | 10,522 | | | 56.8% |
Service, parts and other sales | | | 43,168 | | | 5.7% | | | 43,144 | | | 7.7% | | | 24 | | | 0.1% |
Total revenues | | | 751,934 | | | 100.0% | | | 558,872 | | | 100.0% | | | 193,062 | | | 34.5% |
Gross Profit | | | | | | | | | | | | | ||||||
New boat gross profit | | | 94,233 | | | 12.5% | | | 66,831 | | | 12.0% | | | 27,402 | | | 41.0% |
Pre-owned boat gross profit | | | 27,825 | | | 3.7% | | | 19,847 | | | 3.6% | | | 7,978 | | | 40.2% |
Finance & insurance gross profit | | | 29,047 | | | 3.9% | | | 18,525 | | | 3.3% | | | 10,522 | | | 56.8% |
Service, parts & other gross profit | | | 20,353 | | | 2.7% | | | 20,571 | | | 3.7% | | | (218) | | | (1.1)% |
Gross profit | | | 171,458 | | | 22.8% | | | 125,774 | | | 22.5% | | | 45,684 | | | 36.3% |
Selling, general and administrative expenses | | | 103,738 | | | 13.8% | | | 83,890 | | | 15.0% | | | 19,848 | | | 23.7% |
Depreciation and amortization | | | 2,375 | | | 0.3% | | | 1,883 | | | 0.3% | | | 492 | | | 26.1% |
Transaction costs | | | 3,393 | | | 0.5% | | | 1,161 | | | 0.2% | | | 2,232 | | | 192.2% |
Gain on settlement of contingent consideration | | | — | | | 0.0% | | | (1,674) | | | (0.3)% | | | 1,674 | | | (100.0)% |
Income from operations | | | 61,952 | | | 8.2% | | | 40,514 | | | 7.2% | | | 21,438 | | | 52.9% |
Interest expense - floor plan | | | 7,482 | | | 1.0% | | | 6,730 | | | 1.2% | | | 752 | | | 11.2% |
Interest expense - other | | | 7,392 | | | 1.0% | | | 4,391 | | | 0.8% | | | 3,001 | | | 68.3% |
Change in fair value of warrant liability | | | (771) | | | (0.1)% | | | (2,773) | | | (0.5)% | | | 2,002 | | | (72.2)% |
Other expense (income), net | | | 106 | | | 0.0% | | | (73) | | | 0.0% | | | 179 | | | (245.2)% |
Income before income tax expense | | | 47,743 | | | 6.3% | | | 32,239 | | | 5.8% | | | 15,504 | | | 48.1% |
Income tax expense | | | 5,209 | | | 0.7% | | | — | | | 0.0% | | | 5,209 | | | 100.0% |
Net income | | | 42,534 | | | 5.7% | | | 32,239 | | | 5.8% | | | 10,295 | | | 31.9% |
Less: Net income attributable to non-controlling interest | | | (350) | | | | | (1,318) | | | | | 968 | | | (73.4)% | ||
Net income attributable to One Water Marine Holdings, LLC | | | | | | | $30,921 | | | | | | | |||||
Less: Net income attributable to non-controlling interests of One Water Marine Holdings, LLC | | | (26,732) | | | | | | | | | | | |||||
Net income attributable to One Water Marine Inc. | | | $15,452 | | | | | | | | | | |
| | Years Ended September 30, | ||||||||||||||||
| | 2019 | | | 2018 | | | $ Change | | | % Change | |||||||
Description | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | |||||
| | ($ in thousands) | ||||||||||||||||
Revenue | | | | | | | | | | | | | ||||||
New boat sales | | | $516,789 | | | 67.3% | | | $398,586 | | | 66.1% | | | $118,203 | | | 29.7% |
Pre-owned boat sales | | | 162,994 | | | 21.2% | | | 140,931 | | | 23.4% | | | 22,063 | | | 15.7% |
Finance & insurance income | | | 26,152 | | | 3.4% | | | 16,623 | | | 2.8% | | | 9,529 | | | 57.3% |
Service, parts & other | | | 61,689 | | | 8.1% | | | 46,665 | | | 7.7% | | | 15,024 | | | 32.2% |
Total revenue | | | 767,624 | | | 100.0% | | | 602,805 | | | 100.0% | | | 164,819 | | | 27.3% |
Gross Profit | | | | | | | | | | | | | ||||||
New boat gross profit | | | 91,767 | | | 12.0% | | | 76,460 | | | 12.7% | | | 15,307 | | | 20.0% |
Pre-owned boat gross profit | | | 26,756 | | | 3.5% | | | 24,474 | | | 4.1% | | | 2,282 | | | 9.3% |
Finance & insurance gross profit | | | 26,152 | | | 3.4% | | | 16,623 | | | 2.8% | | | 9,529 | | | 57.3% |
Service, parts & other gross profit | | | 27,451 | | | 3.5% | | | 20,097 | | | 3.3% | | | 7,354 | | | 36.6% |
Gross profit | | | 172,126 | | | 22.4% | | | 137,654 | | | 22.8% | | | 34,472 | | | 25.0% |
Selling, general and administrative expenses | | | 116,503 | | | 15.2% | | | 91,297 | | | 15.1% | | | 25,206 | | | 27.6% |
Depreciation and amortization | | | 2,682 | | | 0.3% | | | 1,685 | | | 0.3% | | | 997 | | | 59.2% |
Transaction costs | | | 1,323 | | | 0.2% | | | 438 | | | 0.1% | | | 885 | | | 202.1% |
Gain on settlement of contingent consideration | | | (1,674) | | | (0.2)% | | | — | | | 0.0% | | | (1,674) | | | (100.0)% |
Operating income | | | 53,292 | | | 6.9% | | | 44,234 | | | 7.3% | | | 9,058 | | | 20.5% |
Interest expense – floor plan | | | 9,395 | | | 1.2% | | | 5,534 | | | 0.9% | | | 3,861 | | | 69.8% |
Interest expense – other | | | 6,568 | | | 0.9% | | | 3,836 | | | 0.6% | | | 2,732 | | | 71.2% |
Change in fair value of warrant liability | | | (1,336) | | | (0.2)% | | | 33,187 | | | 5.5% | | | (34,523) | | | (104.0)% |
Other expense (income) | | | 1,402 | | | 0.2% | | | (269) | | | 0.0% | | | 1,671 | | | * |
Pretax income | | | 37,263 | | | 4.9% | | | 1,946 | | | 0.3% | | | 35,317 | | | * |
Income taxes | | | — | | | 0.0% | | | — | | | 0.0% | | | — | | | 0.0% |
Net income | | | 37,263 | | | 4.9% | | | 1,946 | | | 0.3% | | | 35,317 | | | * |
Less: Net income attributable to non-controlling interest | | | 1,606 | | | 0.2% | | | 830 | | | 0.1% | | | 776 | | | 93.5% |
Net income (loss) attributable to OneWater LLC | | | $35,657 | | | 4.6% | | | $1,116 | | | 0.2% | | | $34,541 | | | * |
* | Denotes that % change is such that it is not useful. |
| | Years Ended September 30, | ||||||||||||||||
| | 2018 | | | 2017 | | | $ | | | % Change | |||||||
Description | | | Amount | | | % of Revenue | | | Amount | | | % of Revenue | | |||||
| | ($ in thousands) | ||||||||||||||||
Revenue | | | | | | | | | | | | | ||||||
New boat sales | | | $398,586 | | | 66.1% | | | $250,298 | | | 64.0% | | | $148,288 | | | 59.2% |
Pre-owned boat sales | | | 140,931 | | | 23.4% | | | 98,320 | | | 25.1% | | | 42,610 | | | 43.3% |
Finance & insurance income | | | 16,623 | | | 2.8% | | | 9,896 | | | 2.5% | | | 6,727 | | | 68.0% |
Service, parts & other | | | 46,665 | | | 7.7% | | | 32,969 | | | 8.4% | | | 13,696 | | | 41.5% |
Total revenue | | | 602,805 | | | 100.0% | | | 391,483 | | | 100.0% | | | 211,322 | | | 54.0% |
Gross Profit | | | | | | | | | | | | | ||||||
New boat gross profit | | | $76,460 | | | 12.7% | | | $46,091 | | | 11.8% | | | $30,370 | | | 65.9% |
Pre-owned boat gross profit | | | 24,473 | | | 4.1% | | | 15,205 | | | 3.9% | | | 9,268 | | | 61.0% |
Finance & insurance gross profit | | | 16,623 | | | 2.8% | | | 9,896 | | | 2.5% | | | 6,727 | | | 68.0% |
Service, parts & other gross profit | | | 20,097 | | | 3.3% | | | 14,509 | | | 3.7% | | | 5,588 | | | 38.5% |
Gross profit | | | 137,654 | | | 22.8% | | | 85,701 | | | 21.9% | | | 51,953 | | | 60.6% |
Selling, general and administrative expenses | | | 91,297 | | | 15.1% | | | 65,352 | | | 16.7% | | | 25,945 | | | 39.7% |
Depreciation and amortization | | | 1,685 | | | 0.3% | | | 1,055 | | | 0.3% | | | 630 | | | 59.7% |
Transaction costs | | | 438 | | | 0.1% | | | 327 | | | 0.1% | | | 111 | | | 33.9% |
Operating income (loss) | | | 44,234 | | | 7.3% | | | 18,967 | | | 4.8% | | | 25,267 | | | 133.2% |
Interest expense – floor plan | | | 5,534 | | | 0.9% | | | 2,686 | | | 0.7% | | | 2,848 | | | 106.0% |
Interest expense – other | | | 3,836 | | | 0.6% | | | 2,266 | | | 0.6% | | | 1,570 | | | 69.3% |
Change in fair value of warrant liability | | | 33,187 | | | 5.5% | | | 18,057 | | | 4.6% | | | 15,130 | | | 83.8% |
Other (income) expense | | | (269) | | | (0.0)% | | | 217 | | | 0.0% | | | (486) | | | (224.0)% |
Pretax income | | | 1,946 | | | 0.3% | | | (4,259) | | | (1.1)% | | | 6,205 | | | 145.7% |
Income taxes | | | — | | | 0.0% | | | — | | | 0.0% | | | — | | | 0.0% |
Net income (loss) | | | 1,946 | | | 0.3% | | | (4,259) | | | (1.1)% | | | 6,205 | | | 145.7% |
Less: Net income attributable to non-controlling interest | | | 830 | | | 0.1% | | | 13 | | | 0.0% | | | 817 | | | * |
Net income (loss) attributable to OneWater LLC | | | $1,116 | | | 0.2% | | | $(4,272) | | | (1.1)% | | | $5,388 | | | 126.1% |
* | Denotes that % change is such that it is not useful. |
| | Nine Months Ended June 30, | |||||||
Description | | | 2020 | | | 2019 | | | Change |
| | ($ in thousands, unaudited) | |||||||
Net income | | | $42,534 | | | $32,239 | | | $10,295 |
Interest expense – other | | | 7,392 | | | 4,391 | | | 3,001 |
Income taxes | | | 5,209 | | | — | | | 5,209 |
Depreciation and amortization | | | 2,375 | | | 1,883 | | | 492 |
Change in fair value of warrant(1) | | | (771) | | | (2,773) | | | 2,002 |
Gain on settlement of contingent consideration | | | — | | | (1,674) | | | 1,674 |
Transactional costs(2) | | | 3,393 | | | 1,161 | | | 2,232 |
Other expense (income) | | | 106 | | | (73) | | | 179 |
Adjusted EBITDA | | | $60,238 | | | $35,154 | | | $25,084 |
(1) | Represents the non-cash expense recognized during the period for the change in the fair value of the LLC Warrants held by Goldman and Beekman, which are accounted for as liabilities on our balance sheet. |
(2) | Consists of transaction costs related to the 2019 Acquisitions, 2018 Acquisitions and costs related to the IPO. |
| | Years Ended September 30, | |||||||
Description | | | 2019 | | | 2018 | | | Change |
| | ($ in thousands) | |||||||
Net income (loss) | | | $37,263 | | | $1,946 | | | $35,317 |
Interest expense – other | | | 6,568 | | | 3,836 | | | 2,732 |
Income taxes | | | — | | | — | | | — |
Depreciation and amortization | | | 2,682 | | | 1,685 | | | 997 |
Change in fair value of warrant(1) | | | (1,336) | | | 33,187 | | | (34,523) |
Gain on settlement of contingent consideration | | | (1,674) | | | — | | | (1,674) |
Transactional costs(2) | | | 1,323 | | | 438 | | | 885 |
Other expense (income) | | | 1,402 | | | (269) | | | 1,671 |
Adjusted EBITDA | | | $46,228 | | | $40,823 | | | $5,405 |
(1) | Represents the non-cash expense recognized during the period for the change in the fair value of the LLC Warrants held by Goldman and Beekman, which are accounted for as liabilities on our balance sheet. |
(2) | Consists of transaction costs related to the 2019 Acquisitions and the 2018 Acquisitions. |
| | Years Ended September 30, | |||||||
Description | | | 2018 | | | 2017 | | | Change |
| | ($ in thousands) | |||||||
Net income (loss) | | | $1,946 | | | $(4,259) | | | $6,205 |
Interest expense – other | | | 3,836 | | | 2,266 | | | 1,570 |
Income taxes | | | — | | | — | | | — |
Depreciation and amortization | | | 1,685 | | | 1,055 | | | 630 |
Change in fair value of warrant(1) | | | 33,187 | | | 18,057 | | | 15,130 |
Transaction costs(2) | | | 438 | | | 327 | | | 110 |
Other (income) expense(3) | | | (269) | | | 217 | | | 485 |
Adjusted EBITDA | | | $40,823 | | | $17,663 | | | $23,160 |
(1) | Represents the non-cash expense recognized during the period for the change in the fair value of the LLC Warrants held by Goldman and Beekman, which are accounted for as liabilities on our balance sheet. |
(2) | Consists of transaction costs related to the 2018 Acquisitions and 2017 Acquisitions. |
(3) | Other (income) expense was primarily attributable to insurance proceeds received from hurricane-related claims during fiscal year 2018. |
| | Nine Months Ended June 30, | |||||||
Description | | | 2020 | | | 2019 | | | Change |
| | ($ in thousands, unaudited) | |||||||
Net cash provided by (used in) operating activities | | | $152,596 | | | $(23,024) | | | $175,620 |
Net cash used in investing activities | | | (2,307) | | | (7,989) | | | 5,682 |
Net cash (used in) provided by financing activities | | | (70,712) | | | 41,690 | | | (112,402) |
Net change in cash | | | $79,577 | | | $10,677 | | | $68,900 |
| | Years Ended September 30, | |||||||
Description | | | 2019 | | | 2018 | | | Change |
| | ($ in thousands) | |||||||
Net cash used in operating activities | | | $(5,698) | | | $(4,654) | | | $(1,044) |
Net cash used in investing activities | | | (10,998) | | | (23,920) | | | 12,922 |
Net cash provided by financing activities | | | 12,458 | | | 34,257 | | | (21,799) |
Net change in cash | | | $(4,238) | | | $5,683 | | | $(9,921) |
| | Years Ended September 30, | |||||||
Description | | | 2018 | | | 2017 | | | Change |
| | (in thousands) | |||||||
Net cash used in (provided by) operating activities | | | $(4,654) | | | $6,514 | | | $(11,168) |
Net cash used in investing activities | | | (23,920) | | | (23,304) | | | (616) |
Net cash provided by financing activities | | | 34,257 | | | 16,993 | | | 17,264 |
Net change in cash | | | $5,683 | | | $203 | | | $5,480 |
| | Payments Due by Period | |||||||||||||
| | Less than 1 year | | | 1 – 3 years | | | 4 – 5 years | | | More than 5 years | | | Total | |
| | (in thousands) | |||||||||||||
Term and Revolver Credit Facility(1) | | | $2,900 | | | $55,100 | | | $— | | | $— | | | $58,000 |
Inventory Financing Facility(2) | | | 225,377 | | | — | | | — | | | — | | | 225,377 |
Notes Payable(3) | | | 8,224 | | | 10,180 | | | 514 | | | 8 | | | 18,926 |
Estimated interest payments(4) | | | 6,855 | | | 11,631 | | | 34 | | | — | | | 18,520 |
Operating lease obligations(5) | | | 10,261 | | | 18,206 | | | 16,790 | | | 55,793 | | | 101,050 |
Total | | | $253,617 | | | $95,117 | | | $17,338 | | | $55,801 | | | $421,873 |
(1) | Payments are generally made as required pursuant to the Term and Revolver Credit Facility discussed above under “—Debt Agreements—Term and Revolver Credit Facility.” |
(2) | Payments are generally made as required pursuant to the Inventory Financing Facility discussed above under “—Debt Agreements—Inventory Financing Facility.” |
(3) | Includes notes payable entered into in connection with certain of our acquisitions of dealer groups and notes payable entered into with various commercial lenders in connection with our acquisition of certain vehicles. Payments are generally made as required pursuant to the Inventory Financing Facility discussed above under “—Debt Agreements—Notes Payable.” |
(4) | Estimated interest payments based on the outstanding principal and stated interest rates on the outstanding notes payable. |
(5) | Includes certain physical facilities and equipment that we lease under noncancelable operating leases. |
LTM Revenue by Product(1) | | | LTM Gross Profit by Product(1) |
| |
Selected OneWater New Boat Brands |
(1) | Represents the twelve months ended June 30, 2020. |
• | Revenue increased 34.5% to $751.9 million for the nine months ended June 30, 2020 from $558.9 million for the nine months ended June 30, 2019. |
• | Revenue generated from same-store sales increased 24.1% for the nine months ended June 30, 2020 as compared to the nine months ended June 30, 2019. |
• | Gross profit increased 36.3% to $171.5 million for the nine months ended June 30, 2020 from $125.8 million for the nine months ended June 30, 2019. |
• | Operating expenses as a percentage of revenue decreased 121 basis points for the nine months ended June 30, 2020 compared to the nine months ended June 30, 2019. |
• | Net income increased to $42.5 million for the nine months ended June 30, 2020 from $32.2 million for the nine months ended June 30, 2019. |
• | Adjusted EBITDA increased 71.4% to $60.2 million for the nine months ended June 30, 2020 from $35.2 million in the nine months ended June 30, 2019. |
New Powerboat Unit Sales | | | Pre-Owned Powerboat Unit Sales |
| |
1 | Note: NMMA Industry Report |
Market Share by Store Count | | | Store Comparison |
| |
1 | Note: Our industry includes competitors such as MarineMax with 59 retail locations as of June 30, 2020 selling premium boats and Bass Pro Shops, which sells entry-level boats together with other outdoor sporting goods across 169 stores. |
LTM Revenue | | | LTM Gross Profit |
| |
LTM Adjusted EBITDA(2) |
(1) | Represents the twelve months ended June 30, 2020. |
(2) | Adjusted EBITDA is a non-GAAP financial measure. For the definition of Adjusted EBITDA and a reconciliation to our most directly comparable financial measure calculated and presented in accordance with GAAP, please read “Prospectus Summary—Non-GAAP Financial Measure.” |
LTM New Boat Revenue by Boat Type(1) |
(1) | Represents the twelve months ended June 30, 2020. |
(1) | Represents the compound annual growth rate of powerboat retail unit sales data, as reported from Statistical Surveys for all 50 states, for the period from March 31, 2015 to March 31, 2020. |
(2) | Represents all available boating categories. |
• | the CAA, which restricts the emission of air pollutants from many sources and imposes various pre-construction, operational, monitoring, and reporting requirements, and which the EPA has relied upon as authority for adopting climate change regulatory initiatives relating to GHG emissions, as well as various air emission regulations for outboard marine engines; |
• | the Federal Water Pollution Control Act, which regulates discharges of pollutants from facilities to state and federal waters; |
• | the OPA, which subjects owners and operators of vessels, onshore facilities, and pipelines, as well as lessees or permittees of areas in which offshore facilities are located, to liability for removal costs and damages arising from an oil spill in waters of the United States; |
• | CERCLA, which imposes liability on generators, transporters, and arrangers of hazardous substances at sites where hazardous substance releases have occurred or are threatening to occur; |
• | RCRA, which governs the generation, treatment, storage, transport, and disposal of solid wastes, including hazardous wastes; |
• | the Emergency Planning and Community Right-to-Know Act, which requires facilities to implement a safety hazard communication program and disseminate information to employees, local emergency planning committees, and response departments on toxic chemical uses and inventories; and |
• | the Occupational Safety and Health Act, which establishes workplace standards for the protection of the health and safety of employees, including the implementation of hazard communications programs designed to inform employees about hazardous substances in the workplace, potential harmful effects of these substances, and appropriate control measures. |
Store Location & Dealer Group | | | Stores Leased | | | Stores Owned |
Alabama | | | | | ||
Singleton Marine | | | 3 | | | 1 |
Rambo Marine | | | 2 | | | — |
Sunrise Marine | | | 1 | | | — |
Legendary Marine | | | 1 | | | — |
Florida | | | | | ||
Grande Yachts | | | 4 | | | — |
Legendary Marine | | | 4 | | | — |
Sundance Marine | | | 3 | | | — |
Marina Mike’s | | | 1 | | | — |
Store Location & Dealer Group | | | Stores Leased | | | Stores Owned |
Ocean Blue Yacht Sales | | | 3 | | | — |
Sunrise Marine | | | 2 | | | — |
Caribee Boat | | | 1 | | | — |
Central Marine | | | 3 | | | — |
Georgia | | | | | ||
Singleton Marine | | | 9 | | | — |
American Boat Brokers | | | 1 | | | — |
Kentucky | | | | | ||
Lookout Marine | | | 2 | | | — |
Massachusetts | | | | | ||
Bosun’s | | | 4 | | | — |
Maryland | | | | | ||
Grande Yachts | | | 2 | | | — |
North Carolina | | | | | ||
Grande Yachts | | | 1 | | | — |
New York | | | | | ||
Grande Yachts | | | 1 | | | — |
Ohio | | | | | ||
South Shore Marine | | | 1 | | | — |
Spend-A-Day Marina | | | 1 | | | — |
South Carolina | | | | | ||
Captain’s Choice Marine | | | 2 | | | — |
Singleton Marine | | | 2 | | | — |
Texas | | | | | ||
Texas Marine | | | 3 | | | — |
SMG Boats | | | 2 | | | — |
Slalom Shop | | | 2 | | | — |
Phil Dill Boats | | | 1 | | | — |
Name | | | Age | | | Position with OneWater Inc. |
Austin Singleton | | | 47 | | | Founder, Chief Executive Officer and Director |
Anthony Aisquith | | | 52 | | | President, Chief Operating Officer and Director |
Jack Ezzell | | | 49 | | | Chief Financial Officer |
Christopher W. Bodine | | | 65 | | | Director |
Bari A. Harlam | | | 58 | | | Director |
Jeffrey B. Lamkin | | | 51 | | | Director |
Mitchell W. Legler | | | 78 | | | Director and Chairman of the Board |
John F. Schraudenbach | | | 61 | | | Director |
Keith R. Style | | | 47 | | | Director |
John G. Troiano | | | 49 | | | Director |
• | The Class I directors are Austin Singleton, Mitchell W. Legler and John Schraudenbach, and their terms will expire at the annual meeting of stockholders to be held in 2021; |
• | The Class II directors are Christopher W. Bodine, Jeffrey B. Lamkin and Bari A. Harlam, and their terms will expire at the annual meeting of stockholders to be held in 2022; and |
• | The Class III directors are Keith R. Style, John G. Troiano and Anthony Aisquith, and their terms will expire at the annual meeting of stockholders to be held in 2023. |
Name and Principal Position | | | Year | | | Salary ($) | | | Option Awards ($)(1) | | | Non-equity Incentive Plan Compensation ($)(2) | | | All Other Compensation ($)(3) | | | Total ($) |
Austin Singleton (Founder, Chief Executive Officer and Director) | | | 2019 | | | $220,000 | | | $— | | | $— | | | $35,569 | | | $255,569 |
| 2018 | | | $220,000 | | | $― | | | $― | | | $35,569 | | | $255,569 | ||
Anthony Aisquith (President & Chief Operating Officer) | | | 2019 | | | $523,972 | | | $— | | | $— | | | $31,734 | | | $555,706 |
| 2018 | | | $523,972 | | | $― | | | $― | | | $33,873 | | | $557,845 | ||
Jack Ezzell(4) (Chief Financial Officer) | | | 2019 | | | $350,000 | | | $— | | | $50,000 | | | $13,576 | | | $413,576 |
| 2018 | | | $280,769 | | | $215,908 | | | $62,500 | | | $10,691 | | | $569,868 |
(1) | Amount reported reflects the aggregate grant date fair value, computed in accordance with FASB ASC Topic 718, of Class B Units in OneWater LLC (“Class B Units”) granted to Mr. Ezzell during fiscal year 2018. For additional information regarding the assumptions underlying this calculation please see Note 14 to our consolidated financial statements, entitled “Equity-Based Compensation,” for the fiscal year ended September 30, 2018, included elsewhere in this prospectus. See the discussion below entitled “Long Term Incentive Compensation” for a description of the Class B Units. |
(2) | Neither Messrs. Singleton nor Aisquith were eligible to receive an annual bonus in fiscal year 2018. Mr. Ezzell’s annual incentive arrangement is described below in the discussion entitled “Narrative to the Summary Compensation Table―Annual Bonus.” |
(3) | “All Other Compensation” includes perquisites and other personal benefits consisting of (i) an annual auto allowance for Mr. Singleton of $22,800 for fiscal year 2019, and payments for an automobile used by Mr. Aisquith but owned by us equal to 17,016, and (ii) medical premiums of $10,691, paid by us for the benefit of each of the Named Executive Officers at amounts greater than amounts available to employees generally. As a general rule, we will reimburse our Named Executive Officers for amounts paid by the executives for business travel, including business travel on private, chartered or fractionally owned aircraft but we do not reimburse our Named Executive Officers for any personal use of private aircraft. In addition, we paid premiums with respect to life insurance policies for the benefit of Messrs. Singleton and Aisquith in amounts equal to $2,078 and $4,027, respectively. In fiscal year 2019, Mr. Ezzell participated in our 401(k) plan and received matching contributions of $2,885. The Named Executive Officers are also eligible to receive discounts on certain purchases (including boats), services and storage and have access to demonstration boats for their personal use, but these additional perquisites did not result in any additional cost to us and therefore no amount is being reported in connection with these perquisites. |
(4) | Mr. Ezzell was appointed Chief Financial Officer on February 19, 2018. Prior to that time he served as our Vice President of Finance. The compensation reported in this Summary Compensation Table includes the compensation earned with respect to both positions. |
| | Option Awards | ||||||||||
Name | | | Number of Securities Underlying Unexercised Options (#) (Exercisable) | | | Number of Securities Underlying Unexercised Options (#) (Unexercisable)(1) | | | Option Exercise Price ($)(2) | | | Option Expiration Date(2) |
Austin Singleton | | | — | | | — | | | — | | | — |
Anthony Aisquith | | | — | | | — | | | — | | | — |
Jack Ezzell | | | — | | | 758 | | | N/A | | | N/A |
(1) | This column reflects the number of Class B Units in OneWater LLC held by the Named Executive Officer that were unvested as of September 30, 2019. The 758 Class B Units will vest in substantially equal annual installments on February 19, 2020, 2021 and 2022, subject to the Named Executive Officer’s continued employment. These units became 100% vested upon the closing of the IPO and converted into 18,581 OneWater LLC Units in connection with the IPO. |
(2) | These equity awards, while analogous economically to options in that the recipient receives potential value only with respect to future appreciation, are not traditional options, and therefore, there is no exercise price or expiration date associated with them. However, the participation threshold (which represents the aggregate value of OneWater LLC that must be exceeded for Mr. Ezzell’s award to be “in the money”) is $100,000,000. |
• | Non-Executive Chair: $30,000 |
• | Audit Committee Chair: $40,000 |
• | Compensation Committee Chair: $20,000 |
Name | | | Fees Earned or Paid in Cash ($) | | | Total ($) |
Mitch Legler | | | $66,000 | | | $66,000 |
Michael Smith | | | $70,000 | | | $70,000 |
John Troiano | | | $56,000 | | | $56,000 |
David Miller(1) | | | $— | | | $— |
Jeffrey Lamkin | | | $36,000 | | | $36,000 |
Pete Knowles | | | $36,000 | | | $36,000 |
Keith Style(2) | | | $36,000 | | | $66,000 |
(1) | Prior to the IPO, Mr. Miller was a board representative of Goldman and did not receive any additional compensation (nor did we provide any additional compensation to Goldman) for his services as a director. |
(2) | Mr. Style was granted 500 restricted preferred units in OneWater LLC on March 9, 2015 and 2,500 Class B Units in OneWater LLC on March 1, 2017. As of September 30, 2019, Mr. Style held 300 unvested restricted preferred units and 313 vested Class B Units (and no unvested Class B Units) which are, as described above under “—Narrative to Summary Compensation Table—Long Term Incentive Compensation,” similar to stock options. The unvested restricted preferred units became 100% vested upon the completion of the IPO and converted into 21,735 OneWater LLC Units. |
• | Non-Executive Chair, if any: $30,000 |
• | Audit Committee Chair: $20,000 |
• | Compensation Committee Chair: $15,000 |
• | Governance Committee Chair: $10,000 |
• | any person who is, or at any time during the applicable period was, one of our executive officers or one of our directors; |
• | any person who is known by us to be the beneficial owner of more than 5.0% of any class of our voting securities; |
• | any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, son-in-law, daughter-in-law, brother-in-law or sister-in-law of a director, executive officer or a beneficial owner of more than 5.0% of our Class A common stock, and any person (other than a tenant or employee) sharing the household of such director, executive officer or beneficial owner of more than 5.0% of our Class A common stock; and |
• | any firm, corporation or other entity in which any of the foregoing persons is a partner or principal or in a similar position or in which such person has a 10.0% or greater beneficial ownership interest. |
Time Period | | | Applicable Cash Rate | | | Applicable PIK Rate |
October 28, 2016 through October 31, 2018 | | | 0.00% | | | 10.00% |
November 1, 2018 through October 31, 2019 | | | 4.00% | | | 6.00% |
November 1, 2019 through October 31, 2020 | | | 6.00% | | | 4.00% |
November 1, 2020 through the maturity date and thereafter | | | 8.00% | | | 2.00% |
Location | | | Legacy Owner | | | Nine Months Ended June 30, 2020 Lease Amount | | | Fiscal Year 2019 Lease Amount | | | Fiscal Year 2018 Lease Amount | | | Fiscal Year 2017 Lease Amount |
Alabama | | | | | | | | | | | |||||
Dadeville and Equality | | | Austin Singleton | | | $232,500 | | | $279,000 | | | $255,750 | | | $302,250 |
Florida | | | | | | | | | | | |||||
Destin | | | Peter and Teresa Bos | | | 479,352 | | | 638,510 | | | 630,493 | | | 619,363 |
Panama City Beach (Location No. 1) | | | Peter and Teresa Bos | | | 93,623 | | | 125,016 | | | 125,567 | | | 86,265 |
Panama City Beach (Location No. 2) | | | Peter and Teresa Bos | | | 272,486 | | | 363,854 | | | 378,382 | | | 449,800 |
Georgia / Texas | | | | | | | | | | | |||||
Buford, GA | | | Austin Singleton | | | 135,000 | | | 162,000 | | | 148,500 | | | 175,500 |
Fortson, GA and Conroe, TX | | | Austin Singleton | | | 263,750 | | | 316,500 | | | 290,125 | | | 342,875 |
| | | | Amount for the Nine Months Ended June 30, | | | Amount for the Fiscal Years Ended September 30, | ||||||||
Related Party | | | Nature of Transaction | | | 2020 | | | 2019 | | | 2018 | | | 2017 |
Peter and Teresa Bos, through Legendary Boating Club, LLC | | | Boat purchases and repair services | | | $314,872 | | | $266,018 | | | $121,993 | | | $185,672 |
Peter and Teresa Bos, through LYC Destin, LLC | | | Boat purchase and repair services | | | 35,483 | | | 70,525 | | | 119,711 | | | 141,829 |
Austin Singleton | | | Boat purchase, advancement of expenses and guarantee fee | | | 440,470 | | | 729,492 | | | 713,433 | | | 356,277 |
Anthony Aisquith, through Cobalt Boats of Atlanta | | | Boat purchases and repair services | | | 26,149 | | | 52,011 | | | 859,809 | | | 152,981 |
John Troiano | | | Boat purchases and resale | | | 1,092,495 | | | — | | | 241,579 | | | 266,904 |
Austin Singleton and Anthony Aisquith, through Diverse Offerings, LLC | | | Financing for boat purchases by customers paid to the Company | | | 5,969 | | | 2,236,107 | | | 500,048 | | | — |
Anthony Aisquith | | | Boat purchase and repair services | | | 43,484 | | | 120,878 | | | 17,738 | | | 72,128 |
Peter and Teresa Bos through Friend*Ship, LLC | | | Boat purchase and repair services | | | 213,935 | | | 478 | | | 435 | | | 377 |
• | each person known to us to beneficially own more than 5% of any class of our outstanding voting securities; |
• | each member of our board of directors; |
• | each of our named executive officers; |
• | all of our directors and executive officers as a group; and |
• | the selling stockholders. |
| | Shares Beneficially Owned Before the Offering | | | Number of shares of Class A common stock offered(2) | | | Additional shares of Class A common stock offered if option to purchase additional shares is exercise in full(2) | | | Shares Beneficially Owned After the Offering (Assuming No Exercise of the Underwriters’ Option) | | | Shares Beneficially Owned After the Offering (Assuming the Underwriters’ Option is Exercised in Full) | |||||||||||||||||||
Name of beneficial owner | | | Class A Common Stock | | | Class B Common Stock | | | Combined Voting Power(1) | | | Class A Common Stock | | | Class B Common Stock | | | Combined Voting Power(1) | | | Class A Common Stock | | | Class B Common Stock | | | Combined Voting Power(1) | ||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
Teresa D. Bos 2015 Trust(3) | | | 145,000 | | | 2,045,044 | | | 15.1% | | | | | | | | | | | | | | | | | ||||||||
Entities affiliated with Austin Singleton(4) | | | 104,027 | | | 1,655,602 | | | 12.1% | | | | | | | | | | | | | | | | | ||||||||
Anthony Aisquith | | | 2,000 | | | 843,423 | | | 5.8% | | | | | | | | | | | | | | | | | ||||||||
Entities affiliated with Jeffrey Lamkin(5) | | | 25,000 | | | 550,616 | | | 4.0% | | | | | | | | | | | | | | | | | ||||||||
Special Situations Investing Group II, LLC(6) | | | — | | | 1,488,795 | | | 10.2% | | | | | | | | | | | | | | | | | ||||||||
Entities affiliated with Beekman(7) | | | 598,075 | | | 605,752 | | | 8.3% | | | | | | | | | | | | | | | | | ||||||||
Thomas Mack(8) | | | 306,199 | | | — | | | 2.1% | | | | | | | | | | | | | | | | | ||||||||
Wellington Trust Company, National Association Multiple Common Trust Funds Trust, Micro Cap Equity Portfolio(9) | | | 350,000 | | | — | | | 2.4% | | | | | | | | | | | | | | | | | ||||||||
Royce & Associates, LP(10) | | | 629,700 | | | — | | | 4.3% | | | | | | | | | | | | | | | | | ||||||||
American Century Capital Portfolios, Inc.(11) | | | 441,600 | | | — | | | 3.0% | | | | | | | | | | | | | | | | | ||||||||
Gilder, Gagnon, Howe & Co. LLC(12) | | | 635,823 | | | — | | | 4.4% | | | | | | | | | | | | | | | | |
| | Shares Beneficially Owned Before the Offering | | | Number of shares of Class A common stock offered(2) | | | Additional shares of Class A common stock offered if option to purchase additional shares is exercise in full(2) | | | Shares Beneficially Owned After the Offering (Assuming No Exercise of the Underwriters’ Option) | | | Shares Beneficially Owned After the Offering (Assuming the Underwriters’ Option is Exercised in Full) | |||||||||||||||||||
Name of beneficial owner | | | Class A Common Stock | | | Class B Common Stock | | | Combined Voting Power(1) | | | Class A Common Stock | | | Class B Common Stock | | | Combined Voting Power(1) | | | Class A Common Stock | | | Class B Common Stock | | | Combined Voting Power(1) | ||||||
Selling Stockholders | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Directors and Named Executive Officers | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
Austin Singleton(4) | | | 104,027 | | | 1,655,602 | | | 12.1% | | | | | | | | | | | | | | | | | ||||||||
Anthony Aisquith | | | 2,000 | | | 843,423 | | | 5.8% | | | | | | | | | | | | | | | | | ||||||||
Jack Ezzell | | | — | | | 13,659 | | | * | | | | | | | | | | | | | | | | | ||||||||
Christopher Bodine | | | — | | | — | | | — | | | | | | | | | | | | | | | | | ||||||||
Bari A. Harlam | | | — | | | — | | | — | | | | | | | | | | | | | | | | | ||||||||
Jeffrey Lamkin(5) | | | 25,000 | | | 550,616 | | | 4.0% | | | | | | | | | | | | | | | | | ||||||||
Mitchell Legler | | | 18,332 | | | 79,306 | | | * | | | | | | | | | | | | | | | | | ||||||||
John Schraudenbach | | | 8,100 | | | — | | | * | | | | | | | | | | | | | | | | | ||||||||
Keith Style | | | 2,500 | | | 41,403 | | | * | | | | | | | | | | | | | | | | | ||||||||
John Troiano(7) | | | 598,075 | | | 605,752 | | | 8.3% | | | | | | | | | | | | | | | | | ||||||||
Directors and executive officers as a group (10 persons) | | | 758,034 | | | 3,789,761 | | | 31.3% | | | | | | | | | | | | | | | | |
* | indicates beneficial ownership of less than 1%. |
(1) | Represents percentage of voting power of our Class A common stock and Class B common stock voting together as a single class. The OneWater Unit Holders hold one share of Class B common stock for each OneWater LLC Unit. |
(2) | Of the shares of Class A common stock offered by the selling stockholders, (or if the underwriters exercise in full their option to purchase additional shares) represent shares owned following the redemption of an equal number of OneWater LLC Units for shares of Class A common stock (and the cancellation of a corresponding number of shares of Class B common stock) immediately prior to the closing of this offering. |
(3) | The mailing address of the Teresa D. Bos 2015 Trust is 4471 Legendary Drive, Destin, Florida 32541. The beneficiary of the Teresa D. Bos 2015 Trust is affiliated with Legendary Marine, which combined with Singleton Marine in 2014 to form OneWater LLC. The Teresa D. Bos 2015 Trust is a member of LMI Holding, LLC. |
(4) | Includes (a) 28,874 shares of Class A common stock directly owned by Mr. Singleton, (b) 75,153 shares of Class A common stock and 764,373 shares of Class B common stock directly owned by Auburn OWMH, LLLP, (c) 414,968 shares of Class B common stock directly owned by the Philip Singleton Irrevocable Trust, dated December 24, 2015 (the “12/24 Trust”), and (d) 476,261 shares of Class B common stock directly owned by the Austin Singleton Irrevocable Trust, dated December 30, 2015 (the “12/30 Trust”). The general partner of Auburn OWMH, LLLP is Singleton Asset Management, LLC, for which Austin Singleton is the sole manager and has sole voting and investment control over shares held by Auburn OWMH, LLLP. Austin Singleton serves as the trustee of the each of the 12/24 Trust and 12/30 Trust and has sole voting and investment control over shares held by the trusts. The mailing address for Auburn OWMH, LLLP and the trusts is 2876 Hamilton Rd., Auburn, Alabama 36830. |
(5) | Includes (a)25,000 shares of Class A common stock directly owned by Nantahala Legacy Partners LLC, (b) 275,308 shares of Class B common stock directly owned by L13, LLLP, and (c) 275,308 shares of Class B common stock directly owned by JBL Investment Holdings, LLLP. The general partner of both L13, LLLP and JBL Investment Holdings, LLLP is Sea Oats Management, LLC, for which Jeffrey Lamkin serves as sole manager and has sole voting and investment control over shares held by L13, LLLP and JBL Investment Holdings, LLLP. The mailing address of L13, LLLP and JBL Investment Holdings, LLLP is 5009 State Highway 361, Port Aransas, Texas 78373. |
(6) | Special Situations Investing Group II, LLC is an affiliate of Goldman Sachs, a New York limited liability company. Goldman Sachs is a member of the New York Stock Exchange and other national exchanges. Goldman Sachs is a direct and indirect wholly-owned subsidiary of The Goldman Sachs Group, Inc. (“GS Group”). GS Group is a public entity and its common stock is publicly traded on the NYSE. The shares of common stock held by Goldman Sachs were acquired in the ordinary course of its investment business and not for the purpose of resale or distribution. GS Group may be deemed to beneficially own the securities held by Goldman Sachs. GS Group disclaims beneficial ownership of such securities except to the extent of its pecuniary interest therein. The mailing address for Goldman Sachs is 200 West Street, New York, New York 10282. |
(7) | Includes (a) 183,548 shares of Class A common stock directly owned by Beekman Investment Partners AIV III-OWM, L.P., (b) 414,527 shares of Class A common stock directly owned by Beekman Investment Partners III, LP and (c) 605,752 shares of Class B common stock directly owned by OWM BIP Investor, LLC. Beekman Investment Partners III, L.P. is an investment fund managed by a general partner, Beekman Investment Group III, LLC (“BIG III”). Beekman Investment Partners AIV III-OWM, L.P. (“AIV III”) is an investment fund that is managed by a general partner, BIG III. OWM BIP Investor, LLC is an investment vehicle wholly owned by AIV III. Mr. Troiano is the sole manager of BIG III. The mailing address for AIV III, Beekman Investment Partners III, LP and OWM BIP Investor, LLC is c/o The Beekman Group, 530 Fifth Avenue, 23rd Floor, New York, New York 10036. |
(8) | The mailing address of Thomas W. Mack is 1611 Sawmill Parkway, Huron, Ohio 44839. |
(9) | Based on information obtained from a Schedule 13G filed with the SEC on February 11, 2020 by Wellington Trust Company, National Association Multiple Common Trust Funds Trust, Micro Cap Equity Portfolio is c/o Wellington Trust Company (“Wellington”). Wellington reported that, as of February 7, 2020, it had shared voting and dispositive power with respect to 350,000 shares of our Class A common stock. The mailing address of Wellington is c/o Wellington Trust Company, 280 Congress Street, Boston, MA 02210. |
(10) | Based on information obtained from a Schedule 13G filed with the SEC on March 9, 2020 by Royce & Associates, LP. Royce & Associates, LP reported that, as of February 29, 2020, it had sole voting and dispositive power with respect to 629,700 shares of our Class A common stock. The mailing address of Royce & Associates, LP is 745 Fifth Avenue, New York, NY 10151. |
(11) | Based on information obtained from a Schedule 13G filed with the SEC on April 8, 2020 by American Century Capital Portfolios, Inc. American Century Capital Portfolios, Inc., American Century Investment Management, Inc., American Century Companies, Inc. and Stowers Institute for Medical Research (collectively, “American Century”). American Century reported that as of March 31, 2020, it had sole voting and dispositive power with respect to 441,600 shares of our Class A common stock. The mailing address of American Century is 4500 Main Street, 9th Floor, Kansas City, Missouri 64111. |
(12) | Based on information obtained from a Schedule 13G filed with the SEC on April 10, 2020 by Gilder, Gagnon, Howe & Co. LLC (“Gilder”). Gilder reported that as of March 31, 2020, it had shared dispositive power with respect to 635,823 shares of our Class A common stock, which shares are held in customer accounts over which partners and/or employees of Gilder have discretionary authority to dispose of or direct the disposition of the shares. The mailing address of Gilder, Gagnon, Howe & Co. LLC is 475 10th Avenue, New York, NY 10018. |
• | the transaction is approved by the board of directors before the date the interested shareholder attained that status; |
• | upon consummation of the transaction that resulted in the shareholder becoming an interested shareholder, the interested shareholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced; or |
• | on or after such time the business combination is approved by the board of directors and authorized at a meeting of stockholders by at least two-thirds of the outstanding voting stock that is not owned by the interested shareholder. |
• | establish advance notice procedures with regard to shareholder proposals relating to the nomination of candidates for election as directors or new business to be brought before meetings of our stockholders. These procedures provide that notice of shareholder proposals must be timely given in writing to our |
• | provide our board of directors the ability to authorize undesignated preferred stock. This ability makes it possible for our board of directors to issue, without shareholder approval, preferred stock with voting or other rights or preferences that could impede the success of any attempt to change control of us. These and other provisions may have the effect of deferring hostile takeovers or delaying changes in control or management of our company; |
• | provide that the authorized number of directors may be changed only by resolution of the board of directors, subject to the rights of the holders of any series of our preferred stock to elect directors under specified circumstances; |
• | provide that all vacancies, including newly created directorships, may, except as otherwise required by law or, if applicable, the rights of holders of a series of preferred stock, be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum; |
• | provide that any action required or permitted to be taken by the stockholders must be effected at a duly called annual or special meeting of stockholders and may not be effected by any consent in writing in lieu of a meeting of such stockholders, subject to the rights of the holders of any series of preferred stock with respect to such series; |
• | provide that our amended and restated certificate of incorporation may only be amended by the affirmative vote of the holders of at least 66 2⁄3% of our then outstanding Class A common stock and Class B common stock, voting together as a single class; |
• | provide that special meetings of our stockholders may only be called by the board of directors, the chief executive officer or the chairman of the board; |
• | provide for our board of directors to be divided into three classes of directors, with each class as nearly equal in number as possible, serving staggered three-year terms, other than directors which may be elected by holders of preferred stock, if any. This system of electing and removing directors may tend to discourage a third party from making a tender offer or otherwise attempting to obtain control of us, because it generally makes it more difficult for stockholders to replace a majority of the directors; and |
• | provide that our amended and restated bylaws can be amended by the board of directors. |
• | any derivative action or proceeding brought on our behalf; |
• | any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers, employees or agents to us or our stockholders; |
• | any action asserting a claim against us or any director or officer or other employee of ours arising pursuant to any provision of the DGCL, our amended and restated certificate of incorporation or our bylaws; or |
• | any action asserting a claim against us or any director or officer or other employee of ours that is governed by the internal affairs doctrine, in each such case subject to such Court of Chancery having personal jurisdiction over the indispensable parties named as defendants therein. |
• | for any breach of their duty of loyalty to us or our stockholders; |
• | for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law; |
• | for unlawful payment of dividend or unlawful stock repurchase or redemption, as provided under Section 174 of the DGCL; or |
• | for any transaction from which the director derived an improper personal benefit. |
• | shares of Class A common stock are eligible for sale prior to the expiration of the lock-up agreements (including shares of Class A common stock issuable upon redemption of OneWater LLC Units held by certain OneWater Unit Holders (along with cancellation of a corresponding number of shares of our Class B common stock) pursuant to the Redemption Right or our Call Right); and |
• | an additional shares (assuming redemption of all applicable OneWater LLC Units along with cancellation of a corresponding number of shares of Class B common stock) will be eligible for sale upon the expiration of the lock-up agreements, beginning 90 days after the date of this prospectus when permitted under Rule 144 or Rule 701. |
• | banks, insurance companies or other financial institutions; |
• | tax-exempt or governmental organizations; |
• | dealers in securities or foreign currencies; |
• | persons whose functional currency is not the U.S. dollar; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | traders in securities that use the mark-to-market method of accounting for U.S. federal income tax purposes; |
• | persons subject to the alternative minimum tax; |
• | partnerships or other pass-through entities for U.S. federal income tax purposes or holders of interests therein; |
• | persons deemed to sell our Class A common stock under the constructive sale provisions of the Code; |
• | persons that acquired our Class A common stock through the exercise of employee stock options or otherwise as compensation or through a tax-qualified retirement plan; |
• | certain former citizens or long-term residents of the United States; |
• | persons that hold our Class A common stock as part of a straddle, appreciated financial position, synthetic security, hedge, conversion transaction or other integrated investment or risk reduction transaction; and |
• | accrual method taxpayers for U.S. federal income tax purposes required to accelerate the recognition of any item of gross income with respect to our Class A common stock as a result of such income being recognized on an applicable financial statement. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or other entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any state thereof or the District of Columbia; |
• | an estate the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust (i) whose administration is subject to the primary supervision of a U.S. court and which has one or more United States persons who have the authority to control all substantial decisions of the trust or (ii) which has made a valid election under applicable U.S. Treasury regulations to be treated as a United States person. |
• | the non-U.S. holder is an individual who is present in the United States for a period or periods aggregating 183 days or more during the calendar year in which the sale or disposition occurs and certain other conditions are met; |
• | the gain is effectively connected with a trade or business conducted by the non-U.S. holder in the United States (and, if required by an applicable income tax treaty, is attributable to a permanent establishment maintained by the non-U.S. holder in the United States); or |
• | our Class A common stock constitutes a United States real property interest as a result of our becoming a United States real property holding corporation (“USRPHC”) for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of the disposition of or the non-U.S. holder’s holding period for the Class A common stock and, as a result, such gain is treated as effectively connected with a trade or business conducted by the non-U.S. holder in the United States. |
• | whether the investment is prudent under Section 404(a)(1)(B) of ERISA and any other applicable Similar Laws; |
• | whether, in making the investment, the ERISA Plan will satisfy the diversification requirements of Section 404(a)(1)(C) of ERISA and any other applicable Similar Laws; |
• | whether the investment is permitted under the terms of the applicable documents governing the Plan; |
• | whether the acquisition or holding of the shares of common stock will constitute a “prohibited transaction” under Section 406 of ERISA or Section 4975 of the Code (please see discussion under “—Prohibited Transaction Issues” below); and |
• | whether the Plan will be considered to hold, as plan assets, (i) only shares of common stock or (ii) an undivided interest in our underlying assets (please see the discussion under “—Plan Asset Issues” below). |
(a) | the equity interests acquired by ERISA Plans are “publicly offered securities” (as defined in the DOL regulation)—i.e., the equity interests are part of a class of securities that is widely held by 100 or more investors independent of the issuer and each other, are freely transferable, and are either registered under certain provisions of the federal securities laws or sold to the ERISA Plan as part of a public offering under certain conditions; |
(b) | the entity is an “operating company” (as defined in the DOL regulation)—i.e., it is primarily engaged in the production or sale of a product or service, other than the investment of capital, either directly or through a majority-owned subsidiary or subsidiaries; or |
(c) | there is no significant investment by “benefit plan investors” (as defined in the DOL regulation)—i.e., immediately after the most recent acquisition by a ERISA Plan of any equity interest in the entity, less than 25% of the total value of each class of equity interest (disregarding certain interests held by persons (other than benefit plan investors) with discretionary authority or control over the assets of the entity or who provide investment advice for a fee (direct or indirect) with respect to such assets, and any affiliates thereof) is held by ERISA Plans, IRAs and certain other Plans (but not including governmental plans, foreign plans and certain church plans), and entities whose underlying assets are deemed to include plan assets by reason of a Plan’s investment in the entity. |
Underwriters | | | Number of Shares |
Truist Securities, Inc. | | | |
| | ||
| | ||
Total | | |
Paid by the Company | | | No Exercise | | | Full Exercise |
Per Share | | | $ | | | $ |
Total | | | $ | | | $ |
Paid by the Selling Stockholders | | | No Exercise | | | Full Exercise |
Per Share | | | $ | | | $ |
Total | | | $ | | | $ |
• | to any legal entity which is a qualified investor as defined in the Prospectus Regulation; |
• | to fewer than 150 natural or legal persons (other than qualified investors as defined in the Prospectus Regulation), subject to obtaining the prior consent of the representatives for any such offer; or |
• | in any other circumstances falling within Article 1(4) of the Prospectus Regulation, |
| | Page | |
One Water Marine Holdings, LLC | | | |
| | ||
Consolidated Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
OneWater Marine Inc. | | | |
| | ||
Balance Sheet (Audited) | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
Condensed Consolidated Financial Statements (Unaudited) | | | |
| | ||
| | ||
| | ||
| | ||
| | ||
| |
September 30 | | | 2019 | | | 2018 |
| | ($ in thousands) | ||||
Assets | | | | | ||
Current assets: | | | | | ||
Cash | | | $11,108 | | | $15,346 |
Restricted cash | | | 384 | | | 412 |
Accounts receivable | | | 15,294 | | | 10,889 |
Inventories | | | 277,338 | | | 184,361 |
Prepaid expenses and other current assets | | | 9,969 | | | 1,506 |
Total current assets | | | 314,093 | | | 212,514 |
| | | | |||
Property and equipment, net | | | 15,954 | | | 18,587 |
| | | | |||
Other assets: | | | | | ||
Deposits | | | 345 | | | 347 |
Identifiable intangible assets | | | 61,304 | | | 47,732 |
Goodwill | | | 113,059 | | | 96,180 |
Total other assets | | | 174,708 | | | 144,259 |
Total assets | | | $504,755 | | | $375,360 |
| | | | |||
Liabilities and Members' Equity | | | | | ||
Current liabilities: | | | | | ||
Accounts payable | | | $5,546 | | | $6,340 |
Other payables and accrued expenses | | | 16,567 | | | 9,764 |
Customer deposits | | | 4,880 | | | 4,198 |
Notes payable - floor plan | | | 225,377 | | | 157,483 |
Current portion of long-term debt | | | 11,124 | | | 1,890 |
Total current liabilities | | | 263,494 | | | 179,675 |
Long-term Liabilities: | | | | | ||
Other long-term liabilities | | | 1,598 | | | 2,487 |
Warrant liability | | | 50,887 | | | 52,223 |
Long-term debt, net of current portion and unamortized debt issuance costs | | | 64,789 | | | 39,954 |
Total liabilities | | | 380,768 | | | 274,339 |
| | | | |||
Redeemable preferred interest in subsidiary | | | 86,018 | | | 79,965 |
| | | | |||
Members' Equity: | | | | | ||
Members' Equity attributable to One Water Marine Holdings, LLC | | | 31,770 | | | 15,963 |
Equity attributable to non-controlling interests | | | 6,199 | | | 5,093 |
Total liabilities and Members' Equity | | | $504,755 | | | $375,360 |
For the years ended September 30 | | | 2019 | | | 2018 | | | 2017 |
| | ($ in thousands, except per share data) | |||||||
Revenues | | | | | | | |||
New boat sales | | | $516,789 | | | $398,586 | | | $250,298 |
Pre-owned boat sales | | | 162,994 | | | 140,931 | | | 98,320 |
Finance and insurance income | | | 26,152 | | | 16,623 | | | 9,896 |
Service, parts and other sales | | | 61,689 | | | 46,665 | | | 32,969 |
Total revenues | | | 767,624 | | | 602,805 | | | 391,483 |
| | | | | | ||||
Cost of sales (exclusive of depreciation and amortization shown separately below) | | | | | | | |||
New boat sales | | | 425,022 | | | 322,126 | | | 204,207 |
Pre-owned boat sales | | | 136,238 | | | 116,457 | | | 83,115 |
Service, parts and other sales | | | 34,238 | | | 26,568 | | | 18,460 |
Total cost of sales | | | 595,498 | | | 465,151 | | | 305,782 |
| | | | | | ||||
Selling, general and administrative expenses | | | 116,503 | | | 91,297 | | | 65,352 |
Depreciation and amortization | | | 2,682 | | | 1,685 | | | 1,055 |
Gain on settlement of contingent consideration | | | (1,674) | | | — | | | — |
Income from operations | | | 54,615 | | | 44,672 | | | 19,294 |
| | | | | | ||||
Other expense (income) | | | | | | | |||
Interest expense - floor plan | | | 9,395 | | | 5,534 | | | 2,686 |
Interest expense - other | | | 6,568 | | | 3,836 | | | 2,266 |
Transaction costs | | | 1,323 | | | 438 | | | 327 |
Change in fair value of warrant liability | | | (1,336) | | | 33,187 | | | 18,057 |
Other expense (income), net | | | 1,402 | | | (269) | | | 217 |
Total other expense, net | | | 17,352 | | | 42,726 | | | 23,553 |
| | | | | | ||||
Net income (loss) | | | 37,263 | | | 1,946 | | | (4,259) |
| | | | | | ||||
Less: Net income attributable to non-controlling interest | | | 1,606 | | | 830 | | | 13 |
Net income (loss) attributable to One Water Marine Holdings, LLC | | | 35,657 | | | 1,116 | | | (4,272) |
| | | | | | ||||
Redeemable preferred interest, dividends and accretion | | | 9,417 | | | 8,270 | | | 6,732 |
OneWater LLC Preferred distribution | | | 191 | | | 225 | | | 129 |
Net income (loss) attributable to common interest holders | | | $26,049 | | | $(7,379) | | | $(11,133) |
Earnings (loss) per unit attributable to common interest holders: | | | | | | | |||
Basic | | | $342.21 | | | $(97.95) | | | $(148.44) |
Diluted | | | $252.18 | | | $(97.95) | | | $(148.44) |
| | | | Members' Equity | ||||||||
($ in thousands) | | | Redeemable Preferred Interest in Subsidiary | | | Common Interest | | | Non-controlling interest in Subsidiary | | | Total Members' Equity |
Balance at September 30, 2016 | | | $— | | | $84,086 | | | $— | | | $84,086 |
Non-controlling interest in subsidiary | | | — | | | — | | | 1,750 | | | 1,750 |
Net (loss) income | | | — | | | (4,272) | | | 13 | | | (4,259) |
Distributions to members | | | — | | | (47,202) | | | — | | | (47,202) |
Issuance of redeemable preferred interest in subsidiary, net of issuance costs of $2.1 million | | | 64,963 | | | — | | | — | | | — |
Accumulated unpaid preferred returns | | | 6,175 | | | (6,175) | | | — | | | (6,175) |
Accretion of redeemable preferred and issuance costs | | | 557 | | | (557) | | | — | | | (557) |
Equity-based compensation | | | — | | | 432 | | | — | | | 432 |
Balance at September 30, 2017 | | | $71,695 | | | $26,312 | | | $1,763 | | | $28,075 |
Non-controlling interest in subsidiary | | | — | | | — | | | 2,500 | | | 2,500 |
Net income | | | — | | | 1,116 | | | 830 | | | 1,946 |
Distributions to members | | | — | | | (3,256) | | | — | | | (3,256) |
Accumulated unpaid preferred returns | | | 7,737 | | | (7,737) | | | — | | | (7,737) |
Preferred issuance costs | | | (93) | | | — | | | — | | | — |
Accretion of redeemable preferred and issuance costs | | | 626 | | | (626) | | | — | | | (626) |
Equity-based compensation | | | — | | | 154 | | | — | | | 154 |
Balance at September 30, 2018 | | | $79,965 | | | $15,963 | | | $5,093 | | | $21,056 |
Net income | | | — | | | 35,657 | | | 1,606 | | | 37,263 |
Distributions to members | | | (3,364) | | | (10,587) | | | (500) | | | (11,087) |
Accumulated unpaid preferred returns | | | 8,768 | | | (8,768) | | | — | | | (8,768) |
Accretion of redeemable preferred and issuance costs | | | 649 | | | (649) | | | — | | | (649) |
Equity-based compensation | | | — | | | 154 | | | — | | | 154 |
Balance at September 30, 2019 | | | 86,018 | | | 31,770 | | | 6,199 | | | 37,969 |
For the year ended September 30 | | | 2019 | | | 2018 | | | 2017 |
| | ($ in thousands) | |||||||
Cash flows from operating activities | | | | | | | |||
Net income (loss) | | | $37,263 | | | $1,946 | | | $(4,259) |
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | | | | | | | |||
Depreciation and amortization | | | 2,682 | | | 1,685 | | | 1,055 |
Equity-based awards | | | 154 | | | 154 | | | 432 |
Loss (gain) on asset disposals | | | 1,371 | | | (49) | | | 31 |
(Gain) loss on extinguishment of debt | | | — | | | (209) | | | 94 |
Change in fair value of long-term warrant liability | | | (1,336) | | | 33,187 | | | 18,057 |
Non-cash interest expense | | | 3,478 | | | 2,441 | | | 554 |
Non-cash gain on settlement of contingent consideration | | | (1,674) | | | — | | | — |
(Increase) decrease in assets: | | | | | | | |||
Restricted cash | | | 27 | | | (404) | | | 948 |
Accounts receivable | | | (2,344) | | | (4,743) | | | (1,745) |
Inventories | | | (38,954) | | | (39,858) | | | (13,283) |
Prepaid expenses and other current assets | | | (5,565) | | | 111 | | | (302) |
Deposits | | | 2 | | | (49) | | | (51) |
Increase (decrease) in liabilities: | | | | | | | |||
Accounts payable | | | (966) | | | 11 | | | 1,791 |
Other payables and accrued expenses | | | 614 | | | 1,605 | | | 1,407 |
Customer deposits | | | (450) | | | (482) | | | 1,785 |
Net cash (used in) provided by operating activities | | | (5,698) | | | (4,654) | | | 6,514 |
Cash flows from investing activities | | | | | | | |||
Purchases of property and equipment and construction in progress | | | (7,291) | | | (10,135) | | | (4,112) |
Proceeds on disposal of property and equipment | | | 73 | | | — | | | 61 |
Proceeds from sales and leaseback | | | 15,623 | | | — | | | — |
Cash used in Acquisitions | | | (19,403) | | | (13,785) | | | (19,253) |
Net cash used in investing activities | | | (10,998) | | | (23,920) | | | (23,304) |
Cash flows from financing activities | | | | | | | |||
Net borrowings from floor plan | | | 24,401 | | | 35,421 | | | 6,970 |
Net payment (to) from related party | | | — | | | (300) | | | 1,569 |
Proceeds from long-term debt | | | 13,801 | | | 7,046 | | | 11,464 |
Payments on long-term debt | | | (9,942) | | | (3,899) | | | (21,043) |
Payments of debt issuance costs | | | (203) | | | (662) | | | (707) |
Payments of deferred offering costs | | | (1,148) | | | — | | | — |
Payments of preferred issuance costs | | | — | | | (93) | | | (2,058) |
Issuance of redeemable preferred interest in subsidiary | | | — | | | — | | | 68,000 |
Distributions to redeemable preferred interest members | | | (3,364) | | | — | | | — |
Distributions to members | | | (11,087) | | | (3,256) | | | (47,202) |
Net cash provided by financing activities | | | 12,458 | | | 34,257 | | | 16,993 |
Net change in cash | | | (4,238) | | | 5,683 | | | 203 |
Cash at beginning of period | | | 15,346 | | | 9,663 | | | 9,460 |
Cash at end of period | | | $11,108 | | | $15,346 | | | $9,663 |
Supplemental cash flow disclosures | | | | | | | |||
Cash paid for interest | | | $12,485 | | | $6,929 | | | $4,398 |
| | | | | | ||||
Noncash items | | | | | | | |||
Acquisition purchase price funded by long-term debt | | | $18,800 | | | $9,000 | | | $— |
Acquisition purchase price funded by seller notes payable | | | 10,438 | | | 3,042 | | | 5,025 |
Acquisition purchase price funded by contingent consideration | | | — | | | 2,644 | | | 900 |
Purchase of property and equipment funded by long-term debt | | | 1,067 | | | — | | | — |
Deferred offering costs, accrued not yet paid | | | 1,500 | | | — | | | — |
Description of Company and Basis of Presentation |
2 | Summary of Significant Accounting Policies |
| | Years | |
Company vehicles | | | 5 |
Buildings and improvements | | | 10-39 |
Leasehold improvements | | | 15 |
Machinery and equipment | | | 5-7 |
Office equipment | | | 5-7 |
| | 2019 | | | 2018 | | | 2017 | |
Common units outstanding | | | 76,121 | | | 75,333 | | | 75,000 |
Weighted average common unit equivalents outstanding | | | 27,175 | | | 28,371 | | | 25,379 |
Diluted common unit equivalents | | | 103,296 | | | 103,704 | | | 100,379 |
3 | New Accounting Pronouncements |
4 | Investors |
5 | Acquisitions |
| | 2019 | | | 2018 | | | 2017 | |
| | ($ in thousands, except per share data) | |||||||
Pro forma revenues | | | $827,488 | | | $765,992 | | | $659,263 |
Pro forma net income (loss) attributable to common interest holders | | | 28,686 | | | (415) | | | (946) |
Pro forma income (loss) per share: | | | | | | | |||
Basic | | | $376.85 | | | $(5.51) | | | $(12.62) |
Diluted | | | $277.71 | | | $(5.51) | | | $(12.62) |
| | 2019 | | | 2018 | |
| | ($ in thousands) | ||||
Prepaid expenses | | | $249 | | | $430 |
Accounts receivable | | | 2,062 | | | — |
Inventory | | | 54,023 | | | 29,154 |
Property and equipment | | | 7,045 | | | 731 |
Identifiable intangible assets | | | 13,572 | | | 13,020 |
Goodwill | | | 16,879 | | | 14,255 |
Liabilities assumed | | | (45,189) | | | (26,619) |
Total purchase price | | | $48,641 | | | $30,971 |
6 | Accounts Receivable |
| | 2019 | | | 2018 | |
| | ($ in thousands) | ||||
Contracts in transit | | | $8,453 | | | $5,449 |
Trade and other accounts receivable | | | 1,544 | | | 3,519 |
Manufacturer receivable | | | 5,297 | | | 1,921 |
Total accounts receivable | | | $15,294 | | | $10,889 |
7 | Inventories |
| | 2019 | | | 2018 | |
| | ($ in thousands) | ||||
New vessels | | | $234,312 | | | $158,909 |
Used vessels | | | 33,729 | | | 18,856 |
Work in process, parts and accessories | | | 9,297 | | | 6,596 |
Total inventories | | | $277,338 | | | $184,361 |
8 | Property and Equipment |
| | 2019 | | | 2018 | |
| | ($ in thousands) | ||||
Land | | | $1,066 | | | $4,640 |
Buildings and improvements | | | 336 | | | 2,402 |
Leasehold improvements | | | 5,197 | | | 3,558 |
Machinery and equipment | | | 4,743 | | | 3,837 |
Office equipment | | | 3,795 | | | 2,758 |
Company vehicles | | | 4,537 | | | 3,218 |
Construction in progress | | | 1,601 | | | 1,256 |
| | 21,275 | | | 21,669 | |
Less accumulated depreciation | | | (5,321) | | | (3,082) |
| | $15,954 | | | $18,587 |
9 | Identifiable Intangible Assets |
| | Intangibles | |
| | ($ in thousands) | |
Balance as of September 30, 2017 | | | $34,712 |
Intangibles acquired during the year | | | 13,020 |
Balance as of September 30, 2018 | | | $47,732 |
Intangibles acquired during the year | | | 13,572 |
Balance as of September 30, 2019 | | | $61,304 |
10 | Goodwill |
| | Goodwill | |
| | ($ in thousands) | |
Balance as of September 30, 2017 | | | $81,925 |
Goodwill acquired during the year | | | 14,255 |
Balance as of September 30, 2018 | | | $96,180 |
Goodwill acquired during the year | | | 16,879 |
Balance as of September 30, 2019 | | | $113,059 |
11 | Other Payables and Accrued Expenses |
| | 2019 | | | 2018 | |
| | ($ in thousands) | ||||
Payroll accrual | | | $3,999 | | | $3,407 |
Sales taxes payable | | | 1,870 | | | 1,430 |
Other payables and accrued expenses | | | 4,784 | | | 1,096 |
Acquisition contingent consideration | | | — | | | 1,058 |
Accrued interest | | | 5,914 | | | 2,773 |
| | $16,567 | | | $9,764 |
12 | Notes Payable — Floor Plan |
13 | Long-term Debt and Line of Credit |
| | 2019 | | | 2018 | |
| | ($ in thousands) | ||||
Multi-draw term note payable to Goldman Sachs Specialty Lending Group, L.P. and OWM BIP Investor, LLC, secured and bearing interest at 10.0% per annum. The note requires payments of principal and interest, as discussed above, and is due on October 28, 2021 | | | $58,000 | | | $ 28,605 |
Revolving note payable to Goldman Sachs Specialty Lending Group, L.P. and OWM BIP Investor, LLC, secured and bearing interest at 10.0% per annum. The note requires payments of interest and principal, as discussed above, and is due on October 28, 2021 | | | — | | | — |
Note payable to Rambo Marine, Inc., unsecured and bearing interest at 7.5% per annum. The note requires annual interest payments, with a balloon payment of principal due on July 1, 2020 | | | 3,133 | | | 3,133 |
Note payable to commercial vehicle lenders secured by the value of the vehicles bearing interest at rates ranging from 0.0% to 8.9% per annum. The note requires monthly installment payments of principal and interest ranging from $100 to $4,690 through July 2025 | | | 2,371 | | | 1,819 |
Note payable to Central Marine Services, Inc., unsecured and bearing interest at 5.5% per annum. The note requires monthly interest payments, with a balloon payment of principal due on February 1, 2022 | | | 2,164 | | | — |
Note payable to Marina Mikes, LLC, unsecured and bearing interest at 5.0% per annum. The note requires annual interest payments, with a balloon payment of principal due on June 1, 2020 | | | 2,125 | | | 2,125 |
Note payable to Ocean Blue Yacht Sales, unsecured and bearing interest at 5.0% per annum. The note requires quarterly interest payments, with a balloon payment of principal due on February 1, 2022 | | | 1,920 | | | — |
Note payable to Lab Marine, Inc., unsecured and bearing interest at 6.0% per annum. The note requires annual interest payments, with a balloon payment of principal due on March 1, 2021 | | | 1,500 | | | 1,500 |
Note payable to Sunrise Marine, Inc. and Sunrise Marine of Alabama, Inc., unsecured and bearing interest at 6.0% per annum. The note requires annual interest payments, with a balloon payment of principal due on November 1, 2019 | | | 1,400 | | | 1,400 |
Note payable to Slalom Shop, LLC, unsecured and bearing interest at 5.0% per annum. The note requires quarterly interest payments, with a balloon payment of principal due on December 1, 2021 | | | 1,271 | | | — |
Note payable to Bosun's Marine, Inc., unsecured and bearing interest at 4.5% per annum. The note requires annual interest payments with a balloon payment due on June 1, 2021 . | | | 1,227 | | | 1,227 |
Note payable to Rebo, Inc., unsecured and bearing interest at 5.5% per annum. The note requires annual interest payments with a balloon payment due on April 1, 2021 | | | 1,000 | | | 1,000 |
Note payable to Texas Marine, Inc., unsecured and bearing interest at 4.5% per annum. The note requires annual interest payments, with a balloon payment of principal due on August 1, 2020 | | | 815 | | | 815 |
Note payable to Lookout Marine, Inc., unsecured and bearing interest at 4.0% per annum. The note was paid in full during 2019 | | | — | | | 650 |
Note payable to Lookout Marine, Inc., unsecured and bearing interest at 4.0% per annum. The note was paid in full during 2019 | | | — | | | 488 |
Note payable to USA Marine Sales, Inc., unsecured and bearing interest at 1.0% per annum. Repayment of the note was contingent upon certain performance metrics that were not met and the note was settled during 2019 | | | — | | | 211 |
| | $76,926 | | | $42,973 | |
Less current portion | | | (11,124) | | | (1,890) |
Less unamortized portion of debt issuance costs | | | (1,013) | | | (1,129) |
| | $64,789 | | | $39,954 |
For the year ending September 30: | | | ($ in thousands) |
2020 | | | $11,124 |
2021 | | | 7,075 |
2022 | | | 58,204 |
2023 | | | 356 |
2024 | | | 157 |
Thereafter | | | 10 |
| | 76,926 | |
Less: Unamortized portion of capitalized debt issuance costs | | | (1,013) |
| | $75,913 |
Equity-Based Compensation |
| | Non-Vested Profits in Interests | | | Vested Profits in Interests | | | Weighted Average Grant Date Fair Value Per Share | |
Balance as of September 30, 2017 | | | 3,500 | | | — | | | $356 |
Granted | | | 2,529 | | | — | | | 193 |
Forfeited | | | (2,187) | | | — | | | 189 |
Vested | | | (513) | | | 513 | | | 437 |
Balance as of September 30, 2018 | | | 3,329 | | | 513 | | | $352 |
Vested | | | (756) | | | 756 | | | 366 |
Balance as of September 30, 2019 | | | 2,573 | | | 1,269 | | | $348 |
15 | Retirement Plan |
16 | Fair Value Measurements |
17 | Members’ Equity |
| | Units Outstanding | | | Equity Interest | |
Common Voting Membership Interests (Class A) | | | 73,140 | | | 73.1% |
Common Non-Voting Membership Interests (Class B) | | | 1,860 | | | 1.9% |
Investor Voting Warrants | | | 25,000 | | | 25.0% |
| | 100,000 | | | 100.0% |
18 | Redeemable Preferred Interest in Subsidiary |
19 | Contingencies and Commitments |
For the year ending September 30: | | | ($ in thousands) |
2020 | | | $10,261 |
2021 | | | 9,407 |
2022 | | | 8,799 |
2023 | | | 8,473 |
2024 | | | 8,317 |
Thereafter | | | 55,793 |
| | $101,050 |
20 | Related Party Transactions |
21 | Subsequent events |
| | September 30, 2019 | | | April 3, 2019 | |
| | | | |||
Assets | | | | | ||
Cash | | | $10 | | | $10 |
Total assets | | | $10 | | | $10 |
| | | | |||
Liabilities and Stockholder’s Equity | | | | | ||
| | | | |||
Commitments and Contingencies (Note 4) | | | | | ||
| | | | |||
Stockholder’s Equity: | | | | | ||
Common stock, $0.01 par value per share, 1,000 shares authorized, 1,000 shares issued and outstanding at September 30, 2019 and April 3, 2019 | | | $10 | | | $10 |
Total liabilities and stockholder’s equity | | | $10 | | | $10 |
Organization |
2 | Summary of Significant Accounting Policies |
3 | Stockholder’s Equity |
4 | Commitments and Contingencies |
5 | Subsequent Events |
| | June 30, 2020 | | | September 30, 2019 | |
Assets | | | | | ||
Current assets: | | | | | ||
Cash | | | $87,989 | | | $11,108 |
Restricted cash | | | 3,080 | | | 384 |
Accounts receivable | | | 57,439 | | | 15,294 |
Inventories | | | 171,300 | | | 277,338 |
Prepaid expenses and other current assets | | | 10,880 | | | 9,969 |
Total current assets | | | 330,688 | | | 314,093 |
Property and equipment, net | | | 16,785 | | | 15,954 |
Other assets: | | | | | ||
Deposits | | | 356 | | | 345 |
Deferred tax asset | | | 2,845 | | | — |
Identifiable intangible assets | | | 61,304 | | | 61,304 |
Goodwill | | | 113,059 | | | 113,059 |
Total other assets | | | 177,564 | | | 174,708 |
Total assets | | | $525,037 | | | $504,755 |
Liabilities and Stockholders’ and Members’ Equity | | | | | ||
Current liabilities: | | | | | ||
Accounts payable | | | $25,154 | | | $5,546 |
Other payables and accrued expenses | | | 20,414 | | | 16,567 |
Customer deposits | | | 12,851 | | | 4,880 |
Notes payable – floor plan | | | 176,061 | | | 225,377 |
Current portion of long-term debt | | | 8,435 | | | 11,124 |
Total current liabilities | | | 242,915 | | | 263,494 |
Long-term Liabilities: | | | | | ||
Other long-term liabilities | | | 1,512 | | | 1,598 |
Warrant liability | | | — | | | 50,887 |
Long-term debt, net of current portion and unamortized debt issuance costs | | | 108,780 | | | 64,789 |
Total liabilities | | | 353,207 | | | 380,768 |
Redeemable preferred interest in subsidiary | | | — | | | 86,018 |
Stockholders’ and Members’ Equity: | | | | | ||
Members’ equity | | | — | | | 31,770 |
Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued and outstanding as of June 30, 2020 and September 30, 2019 | | | — | | | — |
Class A common stock, $0.01 par value, 40,000,000 shares authorized, 6,087,906 shares issued and outstanding as of June 30, 2020 and none issued and outstanding as of September 30, 2019 | | | 61 | | | — |
Class B common stock, $0.01 par value, 10,000,000 shares authorized, 8,462,392 shares issued and outstanding as of June 30, 2020 and none issued and outstanding as of September 30, 2019 | | | 85 | | | — |
Additional paid-in capital | | | 56,683 | | | — |
Retained earnings | | | 15,452 | | | — |
Total stockholders’ equity attributable to OneWater Marine Inc. and members’ equity | | | 72,281 | | | 31,770 |
Equity attributable to non-controlling interests | | | 99,549 | | | 6,199 |
Total stockholders’ and members’ equity | | | 171,830 | | | 37,969 |
Total liabilities, stockholders’ and members’ equity | | | $525,037 | | | $504,755 |
| | Three Months Ended June 30, | | | Nine Months Ended June 30, | |||||||
| | 2020 | | | 2019 | | | 2020 | | | 2019 | |
Revenues | | | | | | | | | ||||
New boat sales | | | $286,984 | | | $180,668 | | | $512,999 | | | $375,160 |
Pre-owned boat sales | | | 85,907 | | | 66,114 | | | 166,720 | | | 122,043 |
Finance & insurance income | | | 16,639 | | | 10,007 | | | 29,047 | | | 18,525 |
Service, parts & other sales | | | 18,743 | | | 18,035 | | | 43,168 | | | 43,144 |
Total revenues | | | 408,273 | | | 274,824 | | | 751,934 | | | 558,872 |
Cost of sales (exclusive of depreciation and amortization shown separately below) | | | | | | | | | ||||
New boat cost of sales | | | 233,377 | | | 148,227 | | | 418,766 | | | 308,329 |
Pre-owned boat cost of sales | | | 70,866 | | | 55,477 | | | 138,895 | | | 102,196 |
Service, parts & other cost of sales | | | 9,345 | | | 8,389 | | | 22,815 | | | 22,573 |
Total cost of sales | | | 313,588 | | | 212,093 | | | 580,476 | | | 433,098 |
Selling, general and administrative expenses | | | 43,152 | | | 34,713 | | | 103,738 | | | 83,890 |
Depreciation and amortization | | | 824 | | | 691 | | | 2,375 | | | 1,883 |
Transaction costs | | | 31 | | | 419 | | | 3,393 | | | 1,161 |
Gain on settlement of contingent consideration | | | — | | | (19) | | | — | | | (1,674) |
Income from operations | | | 50,678 | | | 26,927 | | | 61,952 | | | 40,514 |
Other expense (income) | | | | | | | | | ||||
Interest expense – floor plan | | | 2,298 | | | 2,734 | | | 7,482 | | | 6,730 |
Interest expense – other | | | 3,082 | | | 1,869 | | | 7,392 | | | 4,391 |
Change in fair value of warrant liability | | | — | | | (10,373) | | | (771) | | | (2,773) |
Other (income) expense, net | | | (61) | | | 17 | | | 106 | | | (73) |
Total other expense (income), net | | | 5,319 | | | (5,753) | | | 14,209 | | | 8,275 |
Income before income tax expense | | | 45,359 | | | 32,680 | | | 47,743 | | | 32,239 |
Income tax expense | | | 4,737 | | | — | | | 5,209 | | | — |
Net income | | | 40,622 | | | 32,680 | | | 42,534 | | | 32,239 |
Less: Net income attributable to non-controlling interests | | | — | | | (772) | | | (350) | | | (1,318) |
Net income attributable to One Water Marine Holdings, LLC | | | | | $31,908 | | | | | $30,921 | ||
Less: Net income attributable to non-controlling interests of One Water Marine Holdings, LLC | | | (26,255) | | | | | (26,732) | | | ||
Net income attributable to OneWater Marine Inc | | | $14,367 | | | | | $15,452 | | | ||
Earnings per share of Class A common stock – basic(1) | | | $2.36 | | | | | $2.54 | | | ||
Earnings per share of Class A common stock – diluted(1) | | | $2.36 | | | | | $2.54 | | | ||
Basic weighted-average shares of Class A common stock outstanding(1) | | | 6,088 | | | | | 6,088 | | | ||
Diluted weighted-average shares of Class A common stock outstanding(1) | | | 6,097 | | | | | 6,093 | | |
(1) | Represents earnings per share of Class A common stock and weighted-average shares of Class A common stock outstanding for the period from February 11, 2020 through June 30, 2020, the period following the Organizational Transactions (as defined below) and OneWater Marine Inc.’s initial public offering. See Note 9. |
Nine Months Ended June 30, 2020 | | | Stockholders’ and Members’ Equity | |||||||||||||||||||||||||||
| | | | | | Class A Common Stock | | | Class B Common Stock | | | | | | | | | |||||||||||||
| | Redeemable Preferred Interest in Subsidiary | | | Members’ Equity | | | Shares | | | Amount | | | Shares | | | Amount | | | Additional Paid-in Capital | | | Retained Earnings | | | Non- controlling Interest | | | Total Stockholders’ and Members’ Equity | |
Balance at September 30, 2019 | | | $86,018 | | | $31,770 | | | — | | | $— | | | — | | | $— | | | $— | | | $— | | | $6,199 | | | $37,969 |
Net (loss) income | | | — | | | (1,314) | | | — | | | — | | | — | | | — | | | — | | | — | | | 247 | | | (1,067) |
Distributions to members | | | (1,310) | | | (189) | | | — | | | — | | | — | | | — | | | — | | | — | | | (732) | | | (921) |
Accumulated unpaid preferred returns | | | 2,183 | | | (2,183) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,183) |
Accretion of redeemable preferred and issuance costs | | | 162 | | | (162) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (162) |
Equity-based compensation | | | — | | | 39 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 39 |
Balance at December 31, 2019 | | | 87,053 | | | 27,961 | | | — | | | — | | | — | | | — | | | — | | | — | | | 5,714 | | | 33,675 |
Net (loss) income prior to organizational transactions | | | — | | | (81) | | | — | | | — | | | — | | | — | | | — | | | — | | | 103 | | | 22 |
Distributions to members prior to organizational transactions | | | — | | | (120) | | | — | | | — | | | — | | | — | | | — | | | — | | | (1) | | | (121) |
Accumulated unpaid preferred returns prior to organizational transactions | | | 1,004 | | | (1,004) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,004) |
Accretion of redeemable preferred and issuance costs prior to organizational transactions | | | 74 | | | (74) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (74) |
Equity-based compensation prior to organizational transactions | | | — | | | 616 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 616 |
Effect of organizational transactions | | | (88,131) | | | (27,298) | | | 6,088 | | | 61 | | | 8,462 | | | 85 | | | 56,567 | | | — | | | 73,018 | | | 102,433 |
Equity-based compensation subsequent to organizational transactions | | | — | | | — | | | — | | | — | | | — | | | — | | | 163 | | | — | | | — | | | 163 |
Net income subsequent to organizational transactions | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,085 | | | 1,872 | | | 2,957 |
Balance at March 31, 2020 | | | — | | | — | | | 6,088 | | | 61 | | | 8,462 | | | 85 | | | 56,730 | | | 1,085 | | | 80,706 | | | 138,667 |
Net income | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 14,367 | | | 26,255 | | | 40,622 |
Distributions | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (7,412) | | | (7,412) |
Effect of organizational transactions | | | — | | | — | | | — | | | — | | | — | | | — | | | (827) | | | — | | | — | | | (827) |
Equity-based compensation | | | — | | | — | | | — | | | — | | | — | | | — | | | 780 | | | — | | | — | | | 780 |
Balance at June 30, 2020 | | | $— | | | $— | | | 6,088 | | | $61 | | | 8,462 | | | $85 | | | $56,683 | | | $15,452 | | | $99,549 | | | $171,830 |
Balance at September 30, 2018 | | | $79,965 | | | $15,963 | | | — | | | $— | | | — | | | $— | | | $— | | | $— | | | $5,093 | | | $21,056 |
Net income | | | — | | | 2,234 | | | — | | | — | | | — | | | — | | | — | | | — | | | 276 | | | 2,510 |
Distributions to members | | | (823) | | | (126) | | | — | | | — | | | — | | | — | | | — | | | — | | | (500) | | | (626) |
Accumulated unpaid preferred returns | | | 2,057 | | | (2,057) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,057) |
Accretion of redeemable preferred and issuance costs | | | 157 | | | (157) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (157) |
Equity based compensation | | | — | | | 39 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 39 |
Balance at December 31, 2018 | | | 81,356 | | | 15,896 | | | — | | | — | | | — | | | — | | | — | | | — | | | 4,869 | | | 20,765 |
Net (loss) income | | | — | | | (3,221) | | | — | | | — | | | — | | | — | | | — | | | — | | | 270 | | | (2,951) |
Distributions to members | | | — | | | (1,099) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,099) |
Accumulated unpaid preferred returns | | | 2,108 | | | (2,108) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,108) |
Accretion of redeemable preferred and issuance costs | | | 156 | | | (156) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (156) |
Equity-based compensation | | | — | | | 38 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 38 |
Balance at March 31, 2019 | | | $83,620 | | | $9,350 | | | — | | | $— | | | — | | | $— | | | $— | | | $— | | | $5,139 | | | $14,489 |
Net income | | | — | | | 31,908 | | | — | | | — | | | — | | | — | | | — | | | — | | | 772 | | | 32,680 |
Distributions to members | | | (1,708) | | | (8,162) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (8,162) |
Accumulated unpaid preferred returns | | | 2,161 | | | (2,161) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,161) |
Accretion of redeemable preferred and issuance costs | | | 157 | | | (157) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (157) |
Equity based compensation | | | — | | | 39 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 39 |
Balance at June 30, 2019 | | | $84,230 | | | $30,817 | | | — | | | $— | | | — | | | $— | | | $— | | | $— | | | $5,911 | | | $36,728 |
For the Nine Months Ended June 30 | | | 2020 | | | 2019 |
Cash flows from operating activities | | | | | ||
Net income | | | $42,534 | | | $32,239 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | ||
Depreciation and amortization | | | 2,375 | | | 1,883 |
Equity-based awards | | | 1,598 | | | 116 |
Loss on asset disposals | | | 60 | | | 47 |
Change in fair value of long-term warrant liability | | | (771) | | | (2,773) |
Non-cash interest expense | | | 6,178 | | | 2,404 |
Non-cash gain on settlement of contingent consideration | | | — | | | (1,674) |
(Increase) decrease in assets: | | | | | ||
Accounts receivable | | | (42,145) | | | (19,939) |
Inventories | | | 106,038 | | | (43,191) |
Prepaid expenses and other current assets | | | (3,557) | | | (987) |
Deposits | | | (11) | | | 15 |
Increase (decrease) in liabilities: | | | | | ||
Accounts payable | | | 19,608 | | | 4,921 |
Other payables and accrued expenses | | | 12,718 | | | 4,014 |
Customer deposits | | | 7,971 | | | (99) |
Net cash provided by (used in) operating activities | | | 152,596 | | | (23,024) |
Cash flows from investing activities | | | | | ||
Purchases of property and equipment and construction in progress | | | (3,923) | | | (5,913) |
Proceeds from disposal of property and equipment | | | 1,616 | | | 70 |
Cash used in acquisitions | | | — | | | (2,146) |
Net cash used in investing activities | | | (2,307) | | | (7,989) |
Cash flows from financing activities | | | | | ||
Net (payments) borrowings from floor plan | | | (49,316) | | | 49,263 |
Proceeds from long-term debt | | | 49,307 | | | 12,070 |
Payments on long-term debt | | | (19,380) | | | (7,022) |
Payments of debt issuance costs | | | (1,762) | | | (203) |
Payments of offering costs | | | (5,217) | | | — |
Payment of acquisition contingent consideration | | | (1,457) | | | — |
Distributions to redeemable preferred interest members and redemption of redeemable preferred interest | | | (90,503) | | | (2,531) |
Proceeds from issuance of Class A common stock sold in initial public offering, net of underwriting discounts and commissions | | | 59,234 | | | |
Distributions to members | | | (11,618) | | | (9,887) |
Net cash (used in) provided by financing activities | | | (70,712) | | | 41,690 |
Net change in cash | | | 79,577 | | | 10,677 |
Cash and restricted cash at beginning of period | | | 11,492 | | | 15,757 |
Cash and restricted cash at end of period | | | $91,069 | | | $26,434 |
Supplemental cash flow disclosures | | | | | ||
Cash paid for interest | | | $8,696 | | | $8,717 |
Noncash items | | | | | ||
Acquisition purchase price funded by long-term debt | | | $— | | | $18,800 |
Acquisition purchase price funded by seller notes payable | | | — | | | 8,274 |
Purchase of property and equipment funded by long-term debt | | | 1,046 | | | 1,040 |
Description of Company and Basis of Presentation |
• | OneWater LLC amended and restated its limited liability company agreement (the “Limited Liability Company Agreement”) to, among other things, provide for a single class of common units representing ownership interests in OneWater LLC and provide a mechanism pursuant to which holders of OneWater LLC Units (“LLC Unitholders”) may exchange LLC Units, together with an equal number of shares of Class B common stock, par value $0.01 per share (the “Class B common stock”), of OneWater Inc, for shares of Class A common stock of OneWater Inc on a one-for-one basis or, at OneWater LLC’s election, cash; |
• | OneWater Inc amended and restated its certificate of incorporation and bylaws to, among other things, authorize (i) 40,000,000 shares of Class A common stock, par value $0.01 per share, (ii) 10,000,000 shares of Class B common stock, par value $0.01 per share, and (iii) 1,000,000 shares of Preferred stock, par value $0.01 per share (the “Preferred stock”). Shares of Class A common stock have one vote per share and have economic rights. Shares of Class B common stock have no economic rights, but have one vote per share; |
• | Legacy Owners (references made herein to “Legacy Owners” refer to the owners of OneWater LLC as they existed immediately prior to OneWater Inc’s public offering) exchanged their existing membership interests in OneWater LLC for LLC Units; |
• | Certain Legacy Owners contributed, directly or indirectly, their OneWater LLC Units to OneWater Inc in exchange for 780,213 shares of Class A common stock; |
• | OneWater Inc entered into a tax receivable agreement (the “Tax Receivable Agreement”) with certain of the Legacy Owners that will continue to be LLC Unitholders. See Note 11 for additional details regarding the Tax Receivable Agreement; and |
• | In connection with the Offering, the Board of Directors of OneWater Inc (the “Board”) adopted a long-term incentive plan (the “LTIP”) to incentivize individuals providing services to OneWater Inc and its subsidiaries and affiliates. The total number of shares reserved for issuance under the LTIP that may be issued pursuant to incentive stock options (which generally are stock options that meet the requirements of Section 422 of the Internal Revenue Code (the “Code”)) is 1,385,799. The LTIP is administered by the Board, except to the extent the Board elects a committee of directors to administer the LTIP. |
2. | Summary of Significant Accounting Policies |
($ in thousands) | | | Three Months Ended June 30, 2020 | | | Nine Months Ended June 30, 2020 |
Beginning contract liability | | | $13,471 | | | $4,880 |
Revenue recognized from contract liabilities included in the beginning balance | | | (10,578) | | | (4,807) |
Increases due to cash received, net of amounts recognized in revenue during the period | | | 9,958 | | | 12,778 |
Ending contract liability | | | $12,851 | | | $12,851 |
| | Three Months Ended June 30, 2020 | | | Nine Months Ended June 30, 2020 | |
Goods and services transferred at a point in time | | | 98.0% | | | 97.1% |
Goods and services transferred over time | | | 2.0% | | | 2.9% |
Total Revenue | | | 100.0% | | | 100.0% |
3. | New Accounting Pronouncements |
4. | Acquisitions |
($ in thousands) | | | Three months ended June 30, 2019 | | | Nine months ended June 30, 2019 |
Prepaid expenses | | | $38 | | | $164 |
Accounts receivable | | | 101 | | | 236 |
Inventory | | | 4,406 | | | 31,701 |
Property and equipment | | | 7,000 | | | 7,037 |
Identifiable intangible assets | | | 1,860 | | | 9,852 |
Goodwill | | | 1,860 | | | 9,947 |
Liabilities assumed | | | (4,932) | | | (29,717) |
Total purchase price | | | $10,333 | | | $29,220 |
5. | Inventories |
($ in thousands) | | | June 30, 2020 | | | September 30, 2019 |
New vessels | | | $135,229 | | | $234,312 |
Pre-owned vessels | | | 26,956 | | | 33,729 |
Work in process, parts and accessories | | | 9,115 | | | 9,297 |
| | $171,300 | | | $277,338 |
6. | Goodwill and Other Identifiable Intangible Assets |
7. | Notes Payable — Floor Plan |
8. | Long-term Debt and Line of Credit |
($ in thousands) | | | June 30, 2020 | | | September 30, 2019 |
Multi-draw term note payable to Goldman Sachs Specialty Lending Group, L.P., secured and bearing interest at 10.0% at June 30, 2020 and September 30, 2019. The note requires quarterly principal payments of 1.25% of the aggregate principal balance commencing on March 31,2022 and maturing with a full repayment of the remaining balance on February 11, 2025 | | | $104,144 | | | $58,000 |
Revolving note payable for an amount up to $10.0 million to Goldman Sachs Specialty Lending Group, L.P | | | — | | | — |
Note payable to Rambo Marine, Inc., unsecured and bearing interest at 7.5% per annum. The note requires annual interest payments, with a balloon payment of principal due on July 1, 2020 | | | 3,133 | | | 3,133 |
Note payable to commercial vehicle lenders secured by the value of the vehicles bearing interest at rates ranging from 0.0% to 8.9% per annum. The note requires monthly installment payments of principal and interest ranging from $100 to $5,600 through May 2026 | | | 2,511 | | | 2,371 |
Note payable to Central Marine Services, Inc., unsecured and bearing interest at 5.5% per annum. The note requires monthly interest payments, with a balloon payment of principal due on February 1, 2022 | | | 2,164 | | | 2,164 |
Note payable to Ocean Blue Yacht Sales, unsecured and bearing interest at 5.0% per annum. The note requires quarterly interest payments, with a balloon payment of principal due on February 1, 2022 | | | 1,920 | | | 1,920 |
Note payable to Lab Marine, Inc., unsecured and bearing interest at 6.0% per annum. The note requires annual interest payments, with a balloon payment of principal due on March 1, 2021 | | | 1,500 | | | 1,500 |
Note payable to Slalom Shop, LLC, unsecured and bearing interest at 5.0% per annum. The note requires quarterly interest payments, with a balloon payment of principal due on December 1, 2021 | | | 1,271 | | | 1,271 |
Note payable to Bosun’s Marine, Inc., unsecured and bearing interest at 4.5% per annum. The note requires annual interest payments with a balloon payment due on June 1, 2021 | | | 1,227 | | | 1,227 |
Note payable to Rebo, Inc., unsecured and bearing interest at 5.5% per annum. The note requires annual interest payments with a balloon payment due on April 1, 2021 | | | 1,000 | | | 1,000 |
Note payable to Texas Marine, Inc., unsecured and bearing interest at 4.5% per annum. The note requires annual interest payments, with a balloon payment of principal due on August 1, 2020 | | | 815 | | | 815 |
Note payable to Marina Mikes, LLC, unsecured and bearing interest at 5.0% per annum. The note was repaid in full | | | — | | | 2,125 |
Note payable to Sunrise Marine, Inc. and Sunrise Marine of Alabama, Inc., unsecured and bearing interest at 6.0% per annum. The note was repaid in full | | | — | | | 1,400 |
| | 119,685 | | | 76,926 | |
Less current portion | | | (8,435) | | | (11,124) |
Less unamortized portion of debt issuance costs | | | (2,470) | | | (1,013) |
| | $108,780 | | | $64,789 |
9. | Stockholders’ and Members’ Equity |
| | Restricted Stock Unit Awards | ||||
| | Number of Shares | | | Weighted Average Grant Date Fair Value ($) | |
Issued on February 11, 2020 | | | 44,666 | | | $14.61 |
Awarded | | | 204,500 | | | 16.01 |
Vested | | | — | | | — |
Forfeited | | | — | | | — |
Unvested at March 31, 2020 | | | 249,166 | | | $15.76 |
Awarded | | | 2,227 | | | 12.57 |
Vested | | | — | | | — |
Forfeited | | | — | | | — |
Unvested at June 30, 2020 | | | 251,393 | | | 15.73 |
Earnings per share: | | | Three Months Ended June 30, 2020 | | | Nine Months Ended June 30, 2020 |
Numerator: | | | | | ||
Net income attributable to OneWater Inc | | | $14,367 | | | $15,452 |
Denominator: | | | | | ||
Weighted-average number of unrestricted outstanding common shares used to calculate basic net income per share | | | 6,088 | | | 6,088 |
Effect of dilutive securities: | | | | | ||
Restricted stock units | | | 9 | | | 5 |
Diluted weighted-average shares of Class A common stock outstanding used to calculate diluted net income per share | | | 6,097 | | | 6,093 |
Earnings per share of Class A common stock – basic | | | $2.36 | | | $2.54 |
Earnings per share of Class A common stock – diluted | | | $2.36 | | | $2.54 |
| | Three Months Ended June 30, 2020 | | | Nine Months Ended June 30, 2020 | |
Class B common stock | | | 8,462 | | | 8,462 |
Restricted stock units | | | 292 | | | 235 |
| | 8,754 | | | 8,697 |
10. | Redeemable Preferred Interest in Subsidiary |
11. | Income Taxes |
12. | Contingencies and Commitments |
13. | Related Party Transactions |
14. | Subsequent events |
Item 13. | Other Expenses of Issuance and Distribution |
| | Amount | |
SEC registration fee | | | |
FINRA filing fee | | | |
Nasdaq listing fee | | | |
Accountants’ fees and expenses | | | |
Legal fees and expenses | | | |
Printing and engraving expenses | | | |
Transfer agent and registrar fees | | | |
Blue Sky fees and expenses | | | |
Miscellaneous expenses | | | |
Total | | | $ |
Item 14. | Indemnification of Directors and Officers |
Item 15. | Recent Sales of Unregistered Securities |
Item 16. | Exhibits and financial statement schedules |
Item 17. | Undertakings |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Exhibit Number | | | Description |
*1.1 | | | Form of Underwriting Agreement |
| | ||
2.1¥ | | | Master Reorganization Agreement, dated as of February 11, 2020, by and among One Water Marine Holdings, LLC, One Water Assets & Operations, LLC, OneWater Marine Inc. and the other parties thereto (incorporated by reference to Exhibit 2.1 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
3.1 | | | Amended and Restated Certificate of Incorporation of OneWater Marine Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
3.2 | | | Amended and Restated Bylaws of OneWater Marine Inc. (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
*5.1 | | | Opinion of Vinson & Elkins L.L.P. as to the legality of the securities being registered |
| | ||
10.1† | | | OneWater Marine Inc. 2020 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.5 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.2† | | | Form of Indemnification Agreement (incorporated by reference to Exhibit 10.2 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.3 | | | Tax Receivable Agreement, dated as of February 11, 2020, by and among OneWater Marine Inc. and the TRA Holders and the Agents named therein (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.4 | | | Fourth Amended and Restated Limited Liability Company Agreement of One Water Marine Holdings, LLC, dated as of February 11, 2020 (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.5 | | | Registration Rights Agreement, dated as of February 11, 2020, by and among OneWater Marine Inc. and the stockholders named therein (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.6#¥ | | | Amended and Restated Credit and Guaranty Agreement, dated as of February 11, 2020, by and among the Company, certain of its subsidiaries, the various lenders from time to time party thereto and Goldman Sachs Specialty Lending Group, L.P., as administrative agent, collateral agent, syndication agent, documentation agent and lead arranger (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.7#¥ | | | Sixth Amended and Restated Inventory Financing Agreement, dated as of February 11, 2020, by and among the Company, certain of its subsidiaries, the lenders party thereto from time to time and Wells Fargo Commercial Distribution Finance, LLC, in its individual capacity and as agent for the lenders and for itself (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
Exhibit Number | | | Description |
10.8† | | | Employment Agreement, dated as of February 11, 2020, between One Water Marine Holdings, LLC and Philip A. Singleton, Jr. (incorporated by reference to Exhibit 10.6 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.9† | | | Employment Agreement, dated as of February 11, 2020, between One Water Marine Holdings, LLC and Anthony Aisquith (incorporated by reference to Exhibit 10.7 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.10† | | | Employment Agreement, dated as of February 11, 2020, between One Water Marine Holdings, LLC and Jack Ezzell (incorporated by reference to Exhibit 10.8 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on February 18, 2020). |
| | ||
10.11 | | | Third Amended and Restated Guaranty, dated June 14, 2018, entered into by Anthony Aisquith, for the benefit of Wells Fargo Commercial Distribution Finance, LLC, as Agent to the Inventory Financing Facility (incorporated by reference to Exhibit 10.11 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.12 | | | Third Amended and Restated Guaranty, dated June 14, 2018, entered into by Philip Austin Singleton, Jr., for the benefit of Wells Fargo Commercial Distribution Finance, LLC, as Agent to the Inventory Financing Facility (incorporated by reference to Exhibit 10.12 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.13 | | | Non-Competition and Non-Solicitation Agreement, dated as of October 28, 2016, by and among Anthony Aisquith, One Water Marine Holdings, LLC, One Water Assets & Operations, LLC, Goldman, Sachs & Co. and OWM BIP Investor, LLC (incorporated by reference to Exhibit 10.13 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.14 | | | Non-Competition and Non-Solicitation Agreement, dated as of October 28, 2016, by and among Philip Austin Singleton, Jr., One Water Marine Holdings, LLC, One Water Assets & Operations, LLC, Goldman, Sachs & Co. and OWM BIP Investor, LLC (incorporated by reference to Exhibit 10.14 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.15 | | | Consignment Agreement, dated as of June 1, 2019, by and between Bosuns Assets & Operations LLC and Global Marine Finance, LLC (incorporated by reference to Exhibit 10.15 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.16 | | | Consignment Agreement, dated as of June 1, 2019, by and between Midwest Assets & Operations LLC and Global Marine Finance, LLC (incorporated by reference to Exhibit 10.16 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.17 | | | Consignment Agreement, dated as of June 1, 2019, by and between Legendary Assets & Operations LLC and Global Marine Finance, LLC (incorporated by reference to Exhibit 10.17 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| |
Exhibit Number | | | Description |
10.18 | | | Consignment Agreement, dated as of June 1, 2019, by and between Singleton Assets & Operations LLC and Global Marine Finance, LLC (incorporated by reference to Exhibit 10.18 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.19† | | | Form of Performance-Based Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.19 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.20† | | | Form of Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.20 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.21 | | | Limited Consent, Waiver and Sixteenth Amendment to Credit and Guaranty Agreement, dated as of August 5, 2019, by and among One Water Marine Holdings, LLC, Singleton Assets & Operations, LLC, Legendary Assets & Operations, LLC, South Florida Assets & Operations, LLC, 651 S Federal Highway, LLC, Bosun’s Assets & Operations, LLC, One Water Assets & Operations, LLC, South Shore Lake Erie Assets & Operations, LLC, Sundance Lauderdale Realty, Inc. and Midwest Assets & Operations, LLC, as borrowers, the Lenders party thereto from time to time, and Goldman Sachs Specialty Lending Group, L.P. as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.21 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.22 | | | Fifth Amended and Restated Inventory Financing Agreement, dated as of November 26, 2019, by and among Wells Fargo Commercial Distribution Finance, LLC as Agent to the Lenders party thereto from time to time, certain subsidiaries of One Water Marine Holdings, LLC thereto, and the lenders thereto (incorporated by reference to Exhibit 10.22 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.23 | | | Commitment Letter, dated as of January 21, 2020, by and among Goldman Sachs Specialty Lending Group, L.P., OneWater Marine Inc., One Water Marine Holdings, LLC and certain subsidiaries of One Water Marine Holdings, LLC (incorporated by reference to Exhibit 10.23 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.24 | | | Limited Consent and Seventeenth Amendment to Credit and Guaranty Agreement, dated as of August 29, 2019, by and among One Water Marine Holdings, LLC, Singleton Assets & Operations, LLC, Legendary Assets & Operations, LLC, South Florida Assets & Operations, LLC, 651 S Federal Highway, LLC, Bosun’s Assets & Operations, LLC, One Water Assets & Operations, LLC, South Shore Lake Erie Assets & Operations, LLC, Sundance Lauderdale Realty, Inc. and Midwest Assets & Operations, LLC, as borrowers, the Lenders party thereto from time to time, and Goldman Sachs Specialty Lending Group, L.P. as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.24 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| |
Exhibit Number | | | Description |
10.25 | | | Limited Consent, Waiver and Eighteenth Amendment to Credit and Guaranty Agreement, dated as of November 26, 2019, by and among One Water Marine Holdings, LLC, Singleton Assets & Operations, LLC, Legendary Assets & Operations, LLC, South Florida Assets & Operations, LLC, Bosun’s Assets & Operations, LLC, One Water Assets & Operations, LLC, South Shore Lake Erie Assets & Operations, LLC, Midwest Assets & Operations, LLC and OneWater Marine Inc., as borrowers, the Lenders party thereto from time to time, and Goldman Sachs Specialty Lending Group, L.P. as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.25 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.26 | | | Limited Consent and Nineteenth Amendment to Credit and Guaranty Agreement, dated as of December 19, 2019, by and among One Water Marine Holdings, LLC, Singleton Assets & Operations, LLC, Legendary Assets & Operations, LLC, South Florida Assets & Operations, LLC, Bosun’s Assets & Operations, LLC, One Water Assets & Operations, LLC, South Shore Lake Erie Assets & Operations, LLC, Midwest Assets & Operations, LLC and OneWater Marine Inc., as borrowers, the Lenders party thereto from time to time, and Goldman Sachs Specialty Lending Group, L.P. as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.26 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.27 | | | Limited Consent and Twentieth Amendment to Credit and Guaranty Agreement, dated as of January 8, 2020, by and among One Water Marine Holdings, LLC, Singleton Assets & Operations, LLC, Legendary Assets & Operations, LLC, South Florida Assets & Operations, LLC, Bosun’s Assets & Operations, LLC, One Water Assets & Operations, LLC, South Shore Lake Erie Assets & Operations, LLC, Midwest Assets & Operations, LLC and OneWater Marine Inc., as borrowers, the Lenders party thereto from time to time, and Goldman Sachs Specialty Lending Group, L.P. as Administrative Agent and Collateral Agent (incorporated by reference to Exhibit 10.27 to the amendment to the Registrant’s Form S-1 Registration Statement (File No. 333-232639), originally filed with the Commission on July 12, 2019). |
| | ||
10.28 | | | Promissory Note, dated as of April 20, 2020, by and between One Water Assets & Operations, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| | ||
10.29 | | | Promissory Note, dated as of April 20, 2020, by and between Bosun’s Assets & Operations, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| | ||
10.30 | | | Promissory Note, dated as of April 21, 2020, by and between Midwest Assets & Operations, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| | ||
10.31 | | | Promissory Note, dated as of April 22, 2020, by and between Singleton Assets & Operations, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| | ||
10.32 | | | Promissory Note, dated as of April 22, 2020, by and between Legendary Assets & Operations, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.5 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| |
Exhibit Number | | | Description |
10.33 | | | Promissory Note, dated as of April 22, 2020, by and between South Shore Lake Erie Assets & Operations, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.6 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| | ||
10.34 | | | Promissory Note, dated as of April 22, 2020, by and between South Florida Assets & Operation, LLC and Hancock Whitney Bank (incorporated by reference to Exhibit 10.7 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on April 29, 2020). |
| | ||
10.35¥ | | | Credit Agreement, dated as of July 22, 2020, by and among One Water Assets & Operations, LLC, One Water Marine Holdings, LLC, OneWater Marine Inc., the other Guarantors from time to time party thereto, the Lenders from time to time party thereto, Truist Bank, SunTrust Robinson Humphrey, Inc. and Synovus Bank (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on July 24, 2020). |
| | ||
10.36 | | | First Amendment to Sixth Amended and Restated Inventory Financing Agreement, dated as of July 22, 2020, between Wells Fargo Commercial Distribution Finance, LLC as Agent for the several financial institutions that may from time to time become party thereto and Dealers that may from time to time become party thereto (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, File No. 001-39213, filed with the Commission on July 24, 2020). |
| | ||
21.1 | | | List of subsidiaries of OneWater Marine Inc. |
| | ||
*23.1 | | | Consent of Grant Thornton LLP |
| | ||
*23.2 | | | Consent of Grant Thornton LLP |
| | ||
*23.3 | | | Consent of Vinson & Elkins L.L.P. (included as part of Exhibit 5.1 hereto) |
| | ||
*24.1 | | | Power of Attorney (included on the signature page of this Registration Statement) |
| | ||
101.INS(a) | | | XBRL Instance Document. |
| | ||
101.SCH(a) | | | XBRL Schema Document. |
| | ||
101.CAL(a) | | | XBRL Calculation Linkbase Document. |
| | ||
101.DEF(a) | | | XBRL Definition Linkbase Document. |
| | ||
101.LAB(a) | | | XBRL Labels Linkbase Document. |
| | ||
101.PRE(a) | | | XBRL Presentation Linkbase Document. |
* | To be filed by amendment. |
** | Filed herewith. |
† | Indicates a management contract or compensatory plan or arrangement. |
# | Specific terms in this exhibit (indicated therein by asterisks) have been omitted because such terms are both not material and would likely cause competitive harm to the Company if publicly disclosed. |
¥ | Certain schedules and exhibits to this agreement have been omitted in accordance with Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the Securities and Exchange Commission on request. |
| | OneWater Marine Inc. | ||||
| | | | |||
| | By: | | | ||
| | | | Philip Austin Singleton, Jr. | ||
| | | | Founder and Chief Executive Officer |
Name | | | Title | | | Date |
| | | | |||
| | Founder, Chief Executive Officer and Director (Principal Executive Officer) | | | ||
Philip Austin Singleton, Jr. | | |||||
| | | | |||
| | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | | ||
Jack Ezzell | | |||||
| | | | |||
| | President, Chief Operating Officer and Director | | | ||
Anthony Aisquith | | |||||
| | | | |||
| | Director | | | ||
Christopher W. Bodine | | |||||
| | | | |||
| | Director | | | ||
Bari A. Harlam | | |||||
| | | | |||
| | Director | | | ||
Jeffrey B. Lamkin | | |||||
| | | | |||
| | Chairman of the Board of Directors | | | ||
Mitchell W. Legler | | |||||
| | | |