- SPWH Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
PREM14A Filing
Sportsman's Warehouse (SPWH) PREM14APreliminary proxy related to merger
Filed: 2 Feb 21, 5:20pm
| | | Page | | |||
SUMMARY | | | | | 1 | | |
| | | | 14 | | | |
| | | | 24 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | | | ||
| | | | 33 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 57 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 73 | | |
| | | Page | | |||
| | | | 73 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 88 | | | |
| | | | 89 | | | |
| | | | 90 | | | |
| | | | 92 | | | |
| | | | 93 | | | |
| | | | 94 | | | |
| | | | 94 | | | |
| | | | 94 | | | |
| | | | 94 | | | |
| | | | 95 | | | |
| | | | 95 | | | |
| | | | 97 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 100 | | | |
| | | | 103 | | | |
| | | | 109 | | | |
| | | | 109 | | | |
| | | | 110 | | | |
| | | | 110 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions, except per share amounts and percentages)(1) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Revenue | | | | $ | 1,390.0 | | | | | $ | 1,215.0 | | | | | $ | 1,315.0 | | | | | $ | 1,415.0 | | |
% Growth | | | 56.8% | | | (12.6)% | | | 8.2% | | | 7.6% | | ||||||||||||
Gross Profit | | | | $ | 449.9 | | | | | $ | 411.2 | | | | | $ | 445.6 | | | | | $ | 481.7 | | |
% of Revenue | | | 32.4% | | | 33.8% | | | 33.9% | | | 34.0% | | ||||||||||||
Selling, general and administrative expense | | | | $ | 340.0 | | | | | $ | 348.7 | | | | | $ | 376.1 | | | | | $ | 402.6 | | |
% of Revenue | | | 24.5% | | | 28.7% | | | 28.6% | | | 28.5% | | ||||||||||||
EBIT | | | | $ | 109.9 | | | | | $ | 62.5 | | | | | $ | 69.6 | | | | | $ | 79.1 | | |
% of Revenue | | | 7.9% | | | 5.1% | | | 5.3% | | | 5.6% | | ||||||||||||
Depreciation and Amortization | | | | $ | 22.2 | | | | | $ | 23.2 | | | | | $ | 26.1 | | | | | $ | 27.9 | | |
EBITDA | | | | $ | 132.1 | | | | | $ | 85.7 | | | | | $ | 95.7 | | | | | $ | 107.0 | | |
% of Revenue | | | 9.5% | | | 7.0% | | | 7.3% | | | 7.6% | | ||||||||||||
Pre-opening Expenses | | | | $ | 1.8 | | | | | $ | 3.0 | | | | | $ | 3.3 | | | | | $ | 3.3 | | |
Stock-based Compensation Expense | | | | $ | 3.5 | | | | | $ | 3.3 | | | | | $ | 3.3 | | | | | $ | 3.3 | | |
Management Adjustments | | | | $ | 8.1 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 144.7 | | | | | $ | 92.0 | | | | | $ | 102.3 | | | | | $ | 113.6 | | |
% of Revenue | | | 10.4% | | | 7.6% | | | 7.8% | | | 8.0% | | ||||||||||||
Income Tax Provision | | | | $ | 27.7 | | | | | $ | 16.5 | | | | | $ | 18.3 | | | | | $ | 21.0 | | |
Interest Expense | | | | $ | 3.6 | | | | | $ | 1.5 | | | | | $ | 1.8 | | | | | $ | 1.2 | | |
Other Expense / (Income) | | | | $ | (4.0) | | | | | | — | | | | | | — | | | | | | — | | |
Net Income | | | | $ | 82.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
EPS | | | | $ | 1.90 | | | | | $ | 1.01 | | | | | $ | 1.11 | | | | | $ | 1.26 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions, except per share amounts and percentages)(1) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Adjusted Net Income | | | | $ | 84.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
Adjusted EPS | | | | $ | 1.90 | | | | | $ | 1.00 | | | | | $ | 1.10 | | | | | $ | 1.25 | | |
Weighted Average Shares Outstanding — Basic | | | | | 43.5 | | | | | | 44.0 | | | | | | 44.5 | | | | | | 45.0 | | |
Adjusted Weighted Average Shares Outstanding(2) | | | | | 44.3 | | | | | | 44.5 | | | | | | 45.0 | | | | | | 45.5 | | |
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts and percentages)(1) | | | Normalized LTM ended 10/31/2020(2) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | |||||||||||||||||||||
Revenue | | | | $ | 1,054.2 | | | | | $ | 1,390.0 | | | | | $ | 1,215.0 | | | | | $ | 1,315.0 | | | | | $ | 1,415.0 | | | | | $ | 1,530.0 | | | | | $ | 1,655.0 | | |
% Growth | | | 21.0% | | | 56.8% | | | (12.6)% | | | 8.2% | | | 7.6% | | | 8.1% | | | 8.2% | | |||||||||||||||||||||
Gross Profit | | | | | | | | | | $ | 449.9 | | | | | $ | 411.2 | | | | | $ | 445.6 | | | | | $ | 481.7 | | | | | $ | 522.3 | | | | | $ | 566.7 | | |
% of Revenue | | | | | | | | | 32.4% | | | 33.8% | | | 33.9% | | | 34.0% | | | 34.1% | | | 34.2% | | ||||||||||||||||||
Selling, general and administrative expense | | | | | | | | | | $ | 340.0 | | | | | $ | 348.7 | | | | | $ | 376.1 | | | | | $ | 402.6 | | | | | $ | 434.2 | | | | | $ | 468.4 | | |
% of Revenue | | | | | | | | | 24.5% | | | 28.7% | | | 28.6% | | | 28.5% | | | 28.4% | | | 28.3% | | ||||||||||||||||||
EBIT | | | | | | | | | | $ | 109.9 | | | | | $ | 62.5 | | | | | $ | 69.6 | | | | | $ | 79.1 | | | | | $ | 88.1 | | | | | $ | 98.3 | | |
% of Revenue | | | | | | | | | 7.9% | | | 5.1% | | | 5.3% | | | 5.6% | | | 5.8% | | | 5.9% | | ||||||||||||||||||
Depreciation and Amortization | | | | | | | | | | $ | 22.2 | | | | | $ | 23.2 | | | | | $ | 26.1 | | | | | $ | 27.9 | | | | | $ | 29.7 | | | | | $ | 31.5 | | |
EBITDA | | | | | | | | | | $ | 132.1 | | | | | $ | 85.7 | | | | | $ | 95.7 | | | | | $ | 107.0 | | | | | $ | 117.8 | | | | | $ | 129.8 | | |
% of Revenue | | | | | | | | | 9.5% | | | 7.0% | | | 7.3% | | | 7.6% | | | 7.7% | | | 7.8% | | ||||||||||||||||||
Management Adjustments | | | | | | | | | | $ | 7.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 74.3 | | | | | $ | 139.4 | | | | | $ | 85.7 | | | | | $ | 95.7 | | | | | $ | 107.0 | | | | | $ | 117.8 | | | | | $ | 129.8 | | |
% of Revenue | | | 7.0% | | | 10.0% | | | 7.0% | | | 7.3% | | | 7.6% | | | 7.7% | | | 7.8% | | |||||||||||||||||||||
Income Tax Provision | | | | | | | | | | $ | 27.6 | | | | | $ | 16.3 | | | | | $ | 18.1 | | | | | $ | 20.8 | | | | | $ | 23.4 | | | | | $ | 26.2 | | |
Interest Expense | | | | | | | | | | $ | 3.6 | | | | �� | $ | 1.5 | | | | | $ | 1.8 | | | | | $ | 1.2 | | | | | $ | 0.4 | | | | | | — | | |
Other Expense / (Income) | | | | | | | | | | $ | (4.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Income | | | | | | | | | | $ | 82.6 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
EPS | | | | | | | | | | $ | 1.90 | | | | | $ | 1.01 | | | | | $ | 1.12 | | | | | $ | 1.27 | | | | | $ | 1.41 | | | | | $ | 1.57 | | |
Adjusted Net Income | | | | $ | 38.7 | | | | | $ | 84.5 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
| | | Fiscal Year | | ||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts and percentages)(1) | | | Normalized LTM ended 10/31/2020(2) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
Adjusted EPS | | | | | | | $ | 1.90 | | | | | $ | 1.00 | | | | | $ | 1.10 | | | | | $ | 1.26 | | | | | $ | 1.40 | | | | | $ | 1.55 | | |
Weighted Average Shares Outstanding – Basic | | | | | | | | 43.5 | | | | | | 44.0 | | | | | | 44.5 | | | | | | 45.0 | | | | | | 45.5 | | | | | | 46.0 | | |
Adjusted Weighted Average Shares Outstanding(3) | | | | | | | | 44.3 | | | | | | 44.5 | | | | | | 45.0 | | | | | | 45.5 | | | | | | 46.0 | | | | | | 46.5 | | |
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
(in millions, except percentages) | | | Q4 2020E(1) | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
EBIT | | | | $ | 26.5 | | | | | $ | 62.5 | | | | | $ | 69.6 | | | | | $ | 79.1 | | | | | $ | 88.1 | | | | | $ | 98.3 | | |
Tax Rate(2) | | | 26.7% | | | 26.7% | | | 26.7% | | | 26.7% | | | 26.7% | | | 26.7% | | ||||||||||||||||||
Tax-affected EBIT | | | | $ | 19.4 | | | | | $ | 45.8 | | | | | $ | 51.0 | | | | | $ | 58.0 | | | | | $ | 64.6 | | | | | $ | 72.1 | | |
Depreciation and Amortization | | | | $ | 5.4 | | | | | $ | 23.2 | | | | | $ | 26.1 | | | | | $ | 27.9 | | | | | $ | 29.7 | | | | | $ | 31.5 | | |
Decrease / (Increase) in Working Capital(3) | | | | $ | (11.3) | | | | | $ | (77.5) | | | | | $ | (4.3) | | | | | $ | (2.8) | | | | | $ | (4.8) | | | | | $ | (5.4) | | |
Capital Expenditures(4) | | | | $ | (0.6) | | | | | $ | (46.8) | | | | | $ | (44.4) | | | | | $ | (43.8) | | | | | $ | (47.4) | | | | | $ | (47.9) | | |
Unlevered Free Cash Flow | | | | $ | 12.9 | | | | | $ | (55.3) | | | | | $ | 28.4 | | | | | $ | 39.3 | | | | | $ | 42.1 | | | | | $ | 50.2 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions)(1) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Net Income | | | | $ | 82.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
Plus Acquisition Costs(2) | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | — | | |
Plus Hazard Pay(3) | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | — | | |
Plus Store Closing Write-Off(4) | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | — | | |
Plus Legal Accrual(5) | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | — | | |
Less Gain on Bargain Purchase(6) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | |
Less Tax Benefit | | | | | (2.1) | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted Net Income | | | | $ | 84.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions)(1) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Weighted Average Shares Outstanding – Basic | | | | | 43.5 | | | | | | 44.0 | | | | | | 44.5 | | | | | | 45.0 | | |
Plus Dilutive Effect of Unvested Shares | | | | | 0.8 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.5 | | |
Adjusted Weighted Average Shares Outstanding | | | | | 44.3 | | | | | | 44.5 | | | | | | 45.0 | | | | | | 45.5 | | |
| | | Fiscal Year | | |||||||||||||||||||||
| | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
EPS | | | | $ | 1.90 | | | | | $ | 1.01 | | | | | $ | 1.11 | | | | | $ | 1.26 | | |
Less Impact of Adjustments to Numerator and Denominator | | | | | — | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | |
Adjusted EPS | | | | $ | 1.90 | | | | | $ | 1.00 | | | | | $ | 1.10 | | | | | $ | 1.25 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Net Income | | | | $ | 82.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
Plus Interest Expense | | | | | 3.6 | | | | | | 1.5 | | | | | | 1.8 | | | | | | 1.2 | | |
Plus Income Tax Expense | | | | | 27.7 | | | | | | 16.5 | | | | | | 18.3 | | | | | | 21.0 | | |
Less Gain on Bargain Purchase(1) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | |
EBIT | | | | $ | 109.9 | | | | | $ | 62.5 | | | | | $ | 69.6 | | | | | $ | 79.1 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Net Income | | | | $ | 82.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
Plus Interest Expense | | | | | 3.6 | | | | | | 1.5 | | | | | | 1.8 | | | | | | 1.2 | | |
Plus Income Tax Expense | | | | | 27.7 | | | | | | 16.5 | | | | | | 18.3 | | | | | | 21.0 | | |
Plus Depreciation and Amortization | | | | | 22.2 | | | | | | 23.2 | | | | | | 26.1 | | | | | | 27.9 | | |
Less Gain on Bargain Purchase(1) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | |
EBITDA | | | | $ | 132.1 | | | | | $ | 85.7 | | | | | $ | 95.7 | | | | | $ | 107.0 | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Net Income | | | | $ | 82.5 | | | | | $ | 44.5 | | | | | $ | 49.5 | | | | | $ | 56.9 | | |
Plus Interest Expense | | | | | 3.6 | | | | | | 1.5 | | | | | | 1.8 | | | | | | 1.2 | | |
Plus Income Tax Expense | | | | | 27.7 | | | | | | 16.5 | | | | | | 18.3 | | | | | | 21.0 | | |
Plus Depreciation and Amortization(1) | | | | | 21.4 | | | | | | 23.2 | | | | | | 26.1 | | | | | | 27.9 | | |
Plus Stock-based Compensation Expense(2) | | | | | 3.5 | | | | | | 3.3 | | | | | | 3.3 | | | | | | 3.3 | | |
Plus Pre-Opening Expenses(3) | | | | | 1.8 | | | | | | 3.0 | | | | | | 3.3 | | | | | | 3.3 | | |
Plus Acquisition Costs(4) | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | — | | |
Plus Hazard Pay(5) | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | — | | |
Plus Store Closing Write-Off(6) | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | — | | |
| | | Fiscal Year | | |||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | ||||||||||||
Plus Legal Accrual(7) | | | | | 2.1 | | | | | | — | | | | | | — | | | | | | — | | |
Less Gain on Bargain Purchase(8) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 144.7 | | | | | $ | 92.0 | | | | | $ | 102.3 | | | | | $ | 113.6 | | |
|
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
(in millions)(1) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
Net Income | | | | $ | 82.6 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
Plus Acquisition Costs(2) | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plus Hazard Pay(3) | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plus Store Closing Write-Off(4) | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plus Legal Accrual(5) | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less Gain on Bargain Purchase(6) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less Tax Benefit | | | | | (2.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted Net Income | | | | $ | 84.5 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
(in millions)(1) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
Weighted Average Shares Outstanding – Basic | | | | | 43.5 | | | | | | 44.0 | | | | | | 44.5 | | | | | | 45.0 | | | | | | 45.5 | | | | | | 46.0 | | |
Plus Dilutive Effect of Unvested Shares | | | | | 0.8 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.5 | | |
Adjusted Weighted Average Shares Outstanding | | | | | 44.3 | | | | | | 44.5 | | | | | | 45.0 | | | | | | 45.5 | | | | | | 46.0 | | | | | | 46.5 | | |
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
| | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
EPS | | | | $ | 1.90 | | | | | $ | 1.01 | | | | | $ | 1.12 | | | | | $ | 1.27 | | | | | $ | 1.41 | | | | | $ | 1.57 | | |
Less Impact of Adjustments to Numerator and Denominator | | | | | 0.00 | | | | | | (0.01) | | | | | | (0.02) | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.02) | | |
Adjusted EPS | | | | $ | 1.90 | | | | | $ | 1.00 | | | | | $ | 1.10 | | | | | $ | 1.26 | | | | | $ | 1.40 | | | | | $ | 1.55 | | |
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
Net Income | | | | $ | 82.6 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
Plus Interest Expense | | | | | 3.6 | | | | | | 1.5 | | | | | | 1.8 | | | | | | 1.2 | | | | | | 0.4 | | | | | | — | | |
Plus Income Tax Expense | | | | | 27.6 | | | | | | 16.3 | | | | | | 18.1 | | | | | | 20.8 | | | | | | 23.4 | | | | | | 26.2 | | |
Less Gain on Bargain Purchase(1) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EBIT | | | | $ | 109.9 | | | | | $ | 62.5 | | | | | $ | 69.6 | | | | | $ | 79.1 | | | | | $ | 88.1 | | | | | $ | 98.3 | | |
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
Net Income | | | | $ | 82.6 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
Plus Interest Expense | | | | | 3.6 | | | | | | 1.5 | | | | | | 1.8 | | | | | | 1.2 | | | | | | 0.4 | | | | | | — | | |
Plus Income Tax Expense | | | | | 27.6 | | | | | | 16.3 | | | | | | 18.1 | | | | | | 20.8 | | | | | | 23.4 | | | | | | 26.2 | | |
Plus Depreciation and Amortization | | | | | 22.2 | | | | | | 23.2 | | | | | | 26.1 | | | | | | 27.9 | | | | | | 29.7 | | | | | | 31.5 | | |
Less Gain on Bargain Purchase(1) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EBITDA | | | | $ | 132.1 | | | | | $ | 85.7 | | | | | $ | 95.7 | | | | | $ | 107.0 | | | | | $ | 117.8 | | | | | $ | 129.8 | | |
|
| | | Fiscal Year | | |||||||||||||||||||||||||||||||||
(in millions) | | | 2020E | | | 2021P | | | 2022P | | | 2023P | | | 2024P | | | 2025P | | ||||||||||||||||||
Net Income | | | | $ | 82.6 | | | | | $ | 44.7 | | | | | $ | 49.7 | | | | | $ | 57.1 | | | | | $ | 64.3 | | | | | $ | 72.1 | | |
Plus Interest Expense | | | | | 3.6 | | | | | | 1.5 | | | | | | 1.8 | | | | | | 1.2 | | | | | | 0.4 | | | | | | — | | |
Plus Income Tax Expense | | | | | 27.6 | | | | | | 16.3 | | | | | | 18.1 | | | | | | 20.8 | | | | | | 23.4 | | | | | | 26.2 | | |
Plus Depreciation and Amortization(1) | | | | | 21.4 | | | | | | 23.2 | | | | | | 26.1 | | | | | | 27.9 | | | | | | 29.7 | | | | | | 31.5 | | |
Plus Acquisition Costs(2) | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plus Hazard Pay(3) | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plus Store Closing Write-Off(4) | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Plus Legal Accrual(5) | | | | | 2.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Less Gain on Bargain Purchase(6) | | | | | (4.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 139.4 | | | | | $ | 85.7 | | | | | $ | 95.7 | | | | | $ | 107.0 | | | | | $ | 117.8 | | | | | $ | 129.8 | | |
Adjusted EBITDA | | | Implied Multiple | | |||
Actual LTM ended October 31, 2020 | | | | | 6.0x | | |
Normalized LTM ended October 31, 2020 | | | | | 10.3x | | |
FY 2021P | | | | | 8.9x | | |
Adjusted Diluted EPS | | | Implied Multiple | | |||
Actual LTM ended October 31, 2020 | | | | | 10.8x | | |
Normalized LTM ended October 31, 2020 | | | | | 20.9x | | |
FY 2021P | | | | | 18.1x | | |
Target | | | Buyer | | | EV / LTM Adjusted EBITDA | | | EV / NTM Adjusted EBITDA | | ||||||
The Marshall Retail Group, LLC | | | WH Smith PLC | | | | | 12.7x | | | | | | N/A | | |
Smart & Final Stores, Inc. | | | Apollo Global Management, LLC | | | | | 7.1x | | | | | | 5.8x | | |
InMotion Entertainment Group, LLC | | | WH Smith PLC | | | | | 9.9x | | | | | | N/A | | |
City Gear, LLC | | | Hibbett Sporting Goods, Inc. | | | | | 7.8x | | | | | | N/A | | |
SUPERVALU INC. | | | United Natural Foods, Inc. | | | | | 7.2x | | | | | | 7.4x | | |
West Marine, Inc. | | | Monomoy Capital Partners | | | | | 6.4x | | | | | | 5.1x | | |
Staples, Inc. | | | Sycamore Partners Management, L.P. | | | | | 5.1x | | | | | | 5.5x | | |
Whole Foods Market, Inc. | | | Amazon.com, Inc. | | | | | 10.6x | | | | | | 10.0x | | |
Cabela’s Incorporated | | | Bass Pro Group, LLC | | | | | 10.6x | | | | | | 9.1x | | |
The Fresh Market, Inc. | | | Apollo Global Management, LLC | | | | | 7.0x | | | | | | 6.2x | | |
Target | | | Buyer | | | EV / LTM Adjusted EBITDA | | | EV / NTM Adjusted EBITDA | | ||||||
Roundy’s, Inc. | | | The Kroger Co. | | | | | 7.2x | | | | | | 6.5x | | |
Life Time Fitness, Inc. | | | Leonard Green & Partners, L.P. / TPG Capital LP / LNK Partners, LLC | | | | | 10.7x | | | | | | 9.1x | | |
The Pantry, Inc. | | | Alimentation Couche-Tard Inc. | | | | | 7.8x | | | | | | 7.4x | | |
PetSmart, Inc. | | | BC Partners, Inc. / La Caisse de dépôt et placement du Québec / StepStone Group LP | | | | | 9.1x | | | | | | 8.2x | | |
Family Dollar Stores, Inc. | | | Dollar Tree, Inc. | | | | | 11.3x | | | | | | 9.5x | | |
| | | Implied Transaction Multiples | | | Implied Enterprise Value | | ||||||||||||||||||||||||
| | | Low | | | Average | | | Median | | | High | | ||||||||||||||||||
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Normalized LTM ended October 31, 2020 | | | | | 10.3x | | | | | | 5.1x | | | | | | 8.7x | | | | | | 7.8x | | | | | | 12.7x | | |
NTM | | | | | 8.9x | | | | | | 5.1x | | | | | | 7.5x | | | | | | 7.4x | | | | | | 10.0x | | |
| | | Implied Sportsman’s Warehouse Equity Value / Share | | |||||||||||||||||||||
| | | Low | | | Average | | | Median | | | High | | ||||||||||||
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | |
Normalized LTM ended October 31, 2020 | | | | $ | 9.49 | | | | | $ | 15.44 | | | | | $ | 14.01 | | | | | $ | 22.03 | | |
NTM | | | | $ | 10.77 | | | | | $ | 15.30 | | | | | $ | 15.13 | | | | | $ | 20.14 | | |
Reference Equity Value Per Share | | | | $ | 10.13 | | | | | $ | 15.37 | | | | | $ | 14.57 | | | | | $ | 21.08 | | |
| | | | EV / Adjusted EBITDA | | | | Price / Adjusted EPS | | ||||||||||||||||||||||||||||||||||
Company | | | | LTM | | | | 2020E | | | | 2021P | | | | LTM | | | | 2020E | | | | 2021P | | ||||||||||||||||||
Academy Sports and Outdoors, Inc. | | | | | | 4.6x | | | | | | | 4.5x | | | | | | | 5.1x | | | | | | | 9.3x | | | | | | | 7.0x | | | | | | | 7.7x | | |
AutoZone, Inc. | | | | | | 10.8x | | | | | | | 10.8x | | | | | | | 11.1x | | | | | | | 15.1x | | | | | | | 15.3x | | | | | | | 15.9x | | |
Best Buy Co., Inc. | | | | | | 6.9x | | | | | | | 6.5x | | | | | | | 6.8x | | | | | | | 14.3x | | | | | | | 13.1x | | | | | | | 14.0x | | |
Boot Barn Holdings, Inc. | | | | | | 16.8x | | | | | | | 16.8x | | | | | | | 12.8x | | | | | | | 32.8x | | | | | | | 33.8x | | | | | | | 22.5x | | |
Lowe’s Companies, Inc. | | | | | | 12.2x | | | | | | | 11.9x | | | | | | | 11.8x | | | | | | | 19.0x | | | | | | | 18.5x | | | | | | | 18.3x | | |
The Home Depot, Inc. | | | | | | 15.7x | | | | | | | 15.3x | | | | | | | 14.7x | | | | | | | 23.5x | | | | | | | 23.0x | | | | | | | 22.4x | | |
DICK’S Sporting Goods, Inc. | | | | | | 4.9x | | | | | | | 4.1x | | | | | | | 4.6x | | | | | | | 12.1x | | | | | | | 9.4x | | | | | | | 10.9x | | |
Duluth Holdings Inc. | | | | | | 9.7x | | | | | | | 9.8x | | | | | | | 7.9x | | | | | | | 22.9x | | | | | | | 26.8x | | | | | | | 16.1x | | |
Tractor Supply Company | | | | | | 14.3x | | | | | | | 13.7x | | | | | | | 14.1x | | | | | | | 23.0x | | | | | | | 22.2x | | | | | | | 23.4x | | |
The Michaels Companies, Inc. | | | | | | 4.9x | | | | | | | 4.7x | | | | | | | 4.7x | | | | | | | 6.8x | | | | | | | 5.4x | | | | | | | 5.1x | | |
Ulta Beauty, Inc. | | | | | | 21.1x | | | | | | | 26.0x | | | | | | | 13.4x | | | | | | | 51.5x | | | | | | | N/M | | | | | | | 26.3x | | |
The Container Store Group, Inc. | | | | | | 7.2x | | | | | | | 6.3x | | | | | | | 6.7x | | | | | | | 19.4x | | | | | | | 19.5x | | | | | | | 16.8x | | |
| | | Implied Transaction Multiples | | | Selected Trading Multiples | | ||||||||||||||||||||||||
| | | Low | | | Average | | | Median | | | High | | ||||||||||||||||||
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Normalized LTM ended October 31, 2020 | | | | | 10.3x | | | | | | 4.6x | | | | | | 10.7x | | | | | | 10.3x | | | | | | 21.1x | | |
2021P | | | | | 8.9x | | | | | | 4.6x | | | | | | 9.5x | | | | | | 9.5x | | | | | | 14.7x | | |
Adjusted EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Normalized LTM ended October 31, 2020 | | | | | 20.9x | | | | | | 6.8x | | | | | | 20.8x | | | | | | 19.2x | | | | | | 51.5x | | |
2021P | | | | | 18.1x | | | | | | 5.1x | | | | | | 16.6x | | | | | | 16.5x | | | | | | 26.3x | | |
| | | Implied Sportsman’s Warehouse Equity Value / Share | | |||||||||||||||||||||
| | | Low | | | Average | | | Median | | | High | | ||||||||||||
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | |
Normalized LTM ended October 31, 2020 | | | | $ | 8.72 | | | | | $ | 18.81 | | | | | $ | 18.00 | | | | | $ | 35.92 | | |
2021P | | | | $ | 9.76 | | | | | $ | 19.11 | | | | | $ | 19.16 | | | | | $ | 29.10 | | |
Adjusted EPS | | | | | | | | | | | | | | | | | | | | | | | | | |
Normalized LTM ended October 31, 2020 | | | | $ | 5.87 | | | | | $ | 17.91 | | | | | $ | 16.52 | | | | | $ | 44.35 | | |
2021P | | | | $ | 5.10 | | | | | $ | 16.48 | | | | | $ | 16.33 | | | | | $ | 26.07 | | |
Reference Equity Value Per Share | | | | $ | 7.36 | | | | | $ | 18.08 | | | | | $ | 17.50 | | | | | $ | 33.86 | | |
| | | Sportsman’s Warehouse Transaction Premium | | | Selected Transaction Premiums | | |||||||||
| Low | | | Average | | | Median | | | High | | |||||
1-Day Prior | | | 44.6% | | | 0.6% | | | 34.3% | | | 25.5% | | | 104.2% | |
7-Days Prior | | | 52.5% | | | 2.1% | | | 35.7% | | | 26.5% | | | 108.6% | |
30-Days Prior | | | 29.7% | | | (12.0)% | | | 38.2% | | | 34.6% | | | 103.0% | |
180-Days Prior | | | 44.2% | | | (73.5)% | | | 48.1% | | | 33.5% | | | 256.7% | |
52-Week High | | | 2.8% | | | (91.8)% | | | 2.5% | | | 4.2% | | | 79.0% | |
All-Time High | | | 2.8% | | | (96.5)% | | | (30.6)% | | | (37.5)% | | | 47.4% | |
Premium to Share Price | | | | |
Current Share Price ($12.45 on 12/18/20) | | | 44.6% | |
30 Calendar Day Average ($13.15) | | | 36.9% | |
180 Calendar Day Average ($14.79) | | | 21.7% | |
52-Week Average ($11.19) | | | 60.9% | |
52-Week High ($17.51) | | | 2.8% | |
52-Week Low ($4.30) | | | 318.6% | |
Name | | | Cash ($)(1) | | | Equity ($)(2) | | | Perquisites/ Benefits ($)(3) | | | Total ($) | | ||||||||||||
Jon Barker | | | | | 1,495,000 | | | | | | 9,126,666 | | | | | | 54,169 | | | | | | 10,675,835 | | |
Robert K. Julian | | | | | 537,708 | | | | | | 3,941,118 | | | | | | 38,612 | | | | | | 4,517,438 | | |
Name | | | Continued Payment of Base Salary ($) | | | Pro-Rata Annual Target Bonus Payment ($) | | | Total ($) | | |||||||||
Jon Barker | | | | | 1,170,000 | | | | | | 325,000 | | | | | | 1,495,000 | | |
Robert K. Julian | | | | | 445,000 | | | | | | 92,708 | | | | | | 537,708 | | |
Name | | | RSUs ($) | | | PSUs (at Maximum Level of Performance) ($) | | | Total ($) | | |||||||||
Jon Barker | | | | | 6,009,462 | | | | | | 3,117,204 | | | | | | 9,126,666 | | |
Robert K. Julian | | | | | 2,582,334 | | | | | | 1,358,784 | | | | | | 3,941,118 | | |
Name | | | RSUs ($) | | | PSUs($) | | | Total ($) | | |||||||||
Jon Barker | | | | | 6,009,462 | | | | | | 2,078,136 | | | | | | 8,087,598 | | |
Robert K. Julian | | | | | 2,582,334 | | | | | | 905,850 | | | | | | 3,488,184 | | |
Name of Beneficial Owner | | | Number of Shares of Common Stock Beneficially Owned | | | Percentage of Shares of Common Stock Beneficially Owned | | ||||||
5% Stockholders | | | | | | | | | | | | | |
T. Rowe Price(1) | | | | | 5,527,037 | | | | | | 12.67% | | |
BlackRock, Inc.(2) | | | | | 3,048,042 | | | | | | 6.98% | | |
Magnetar Financial LLC(3) | | | | | 3,000,332 | | | | | | 6.87% | | |
Franklin Resources, Inc.(4) | | | | | 2,878,016 | | | | | | 6.59% | | |
BBRC Asset Management US, LLC(5) | | | | | 2,446,225 | | | | | | 5.60% | | |
Cannell Capital LLC(6) | | | | | 2,360,213 | | | | | | 5.41% | | |
Directors and Named Executive Officers | | | | | | | | | | | | | |
Jon Barker(7) | | | | | 242,062 | | | | | | * | | |
Robert K. Julian(8) | | | | | 23,944 | | | | | | * | | |
Joseph P. Schneider(9) | | | | | 80,336 | | | | | | * | | |
Martha Bejar(10) | | | | | 20,900 | | | | | | * | | |
Christopher Eastland(11) | | | | | 2,687 | | | | | | * | | |
Gregory P. Hickey(12) | | | | | 52,605 | | | | | | * | | |
Richard McBee(13) | | | | | 51,456 | | | | | | * | | |
Philip Williamson(14) | | | | | 15,337 | | | | | | * | | |
All Current Directors and Executive Officers as a group (9 persons) | | | | | 489,327 | | | | | | 1.12% | | |
| | | PAGE | | |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | |
| | | PAGE | | |||
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | |
| | | PAGE | | |||
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | |
Term | | | Section | |
Adverse Recommendation Change | | | 6.03(e) | |
Agreement | | | Preamble | |
Anti-corruption Laws | | | 4.23(a) | |
Antitrust Laws | | | 8.01(b) | |
Applicable Date | | | Article 4 | |
ATF | | | 4.12(b) | |
Breach | | | 4.15(i) | |
Certificate of Merger | | | 2.01(b) | |
Certificates | | | 2.03(a) | |
Chosen Court | | | 11.08 | |
Term | | | Section | |
Claim | | | 7.03(b) | |
Closing | | | 2.01(a) | |
Closing Date | | | 2.01(a) | |
Company | | | Preamble | |
Company 401(k) Plan | | | 7.04(e) | |
Company Acquisition Agreement | | | 6.03(e) | |
Company Board Recommendation | | | 4.02(b) | |
Company Employee | | | 7.04(a) | |
Company Equity Awards | | | 4.05(c) | |
Company RSU | | | 2.05(a) | |
Company RSU Merger Consideration | | | 2.05(a) | |
Company SEC Documents | | | 4.07(a) | |
Company Securities | | | 4.05(b) | |
Company Stockholder Approval | | | 4.02(a) | |
Company Stockholder Meeting | | | 6.02 | |
Company Subsidiary Securities | | | 4.06(c) | |
Cut-Off Time | | | 6.03(b) | |
Data Security Obligations | | | 4.15(i) | |
Dissenting Shares | | | 2.04 | |
Effective Time | | | 2.01(b) | |
Employee Plan | | | 4.17(a) | |
End Date | | | 10.01(b)(i) | |
Firearms, Ammunition and Explosives Laws | | | 4.12(b) | |
Foreign Antitrust Laws | | | 4.03 | |
FCPA | | | 4.23(a) | |
Indemnified Person | | | 7.03(a) | |
Internal Controls | | | 4.07(f) | |
IRS | | | 4.17(a) | |
Leased Real Property | | | 4.14(a) | |
Major Supplier | | | 4.22 | |
Material Contract | | | 4.21(a) | |
Maximum Tail Premium | | | 7.03(c) | |
Merger | | | 2.01 | |
Merger Consideration | | | 2.02(a) | |
Merger Subsidiary | | | Preamble | |
Multiemployer Plan | | | 4.17(c) | |
No-Shop Period Start Date | | | 6.03(a) | |
Parent | | | Preamble | |
Parent Termination Fee | | | 11.04(b)(iii) | |
Paying Agent | | | 2.03(a) | |
Payment Fund | | | 2.03(b) | |
Preferred Stock | | | 4.05(a) | |
Proxy Statement | | | 4.09 | |
Term | | | Section | |
Real Property Lease | | | 4.14(a) | |
Reference Time | | | 4.05(a) | |
Regulated Data | | | 4.15(i) | |
Restraints | | | 9.01(b) | |
Surviving Corporation | | | 2.01 | |
Uncertificated Shares | | | 2.03(a) | |
| Board of Directors of Sportsman’s Warehouse Holdings, Inc. December 21, 2020 page 2 | | | ![]() | |
| Board of Directors of Sportsman’s Warehouse Holdings, Inc. December 21, 2020 page 3 | | | ![]() | |
| Board of Directors of Sportsman’s Warehouse Holdings, Inc. December 21, 2020 page 4 | | | ![]() | |