| | |
每股
|
| |
共计
|
| ||||||
公开发行价格
|
| | | $ | | | | | $ | | | ||
承保折扣(1)
|
| | | $ | | | | | $ | | | ||
在支出前向出售股东收取的收益
|
| | | $ | | | | | $ | | |
| | |
页
|
| |||
关于本招股说明书的补充
|
| | | | S-ii | | |
关于前瞻性语句的特别说明
|
| | | | S-iii | | |
招股说明书补充摘要
|
| | | | S-1 | | |
RISK FACTORS
|
| | | | S-8 | | |
USE OF PROCEEDS
|
| | | | S-8 | | |
SELLING SHAREHOLDER
|
| | | | S-9 | | |
UNDERWRITING
|
| | | | S-10 | | |
LEGAL MATTERS
|
| | | | S-15 | | |
EXPERTS
|
| | | | S-16 | | |
Where You Can Find More Information
|
| | | | S-16 | | |
| | |
页
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
关于前瞻性语句的特别说明
|
| | | | 2 | | |
THE COMPANY
|
| | | | 3 | | |
RISK FACTORS
|
| | | | 4 | | |
USE OF PROCEEDS
|
| | | | 5 | | |
股本描述
|
| | | | 6 | | |
SELLING SHAREHOLDER
|
| | | | 11 | | |
PLAN OF DISTRIBUTION
|
| | | | 12 | | |
LEGAL MATTERS
|
| | | | 13 | | |
EXPERTS
|
| | | | 13 | | |
Where You Can Find More Information
|
| | | | 13 | | |
(单位:千,除每股数据外)
|
| |
13周结束
(2018年12月27日) 估计值 |
| |
13周
截至12月28日, 2017 |
| |
52周结束
(2018年12月27日) 估计值 |
| |
52周
截至12月28日, 2017 |
| ||||||||||||||||||||||||
|
低层
|
| |
高
|
| |
实际
|
| |
低层
|
| |
高
|
| |
实际
|
| ||||||||||||||||||||
马库斯公司的净收益
|
| | | $ | 7,843 | | | | | $ | 8,720 | | | | | $ | 34,441 | | | | | $ | 52,514 | | | | | $ | 53,391 | | | | | $ | 64,996 | | |
加(减): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
减少递延所得税(A)
|
| | | | (1,209) | | | | | | (1,209) | | | | | | (21,240) | | | | | | (1,947) | | | | | | (1,947) | | | | | | (21,240) | | |
出售联名权益的收益
创业(B) |
| | | | — | | | | | | — | | | | | | (4,875) | | | | | | — | | | | | | — | | | | | | (4,875) | | |
- 剧院的购置/开业费用(C)
|
| | | | 1,674 | | | | | | 1,674 | | | | | | — | | | | | | 1,674 | | | | | | 1,674 | | | | | | 787 | | |
- 酒店开业前费用(D)
|
| | | | 524 | | | | | | 524 | | | | | | — | | | | | | 524 | | | | | | 524 | | | | | | 476 | | |
加速折旧(E)
|
| | | | 3,735 | | | | | | 3,735 | | | | | | — | | | | | | 3,735 | | | | | | 3,735 | | | | | | — | | |
调整对净额的税收影响
收入(F) |
| | | | (1,596) | | | | | | (1,596) | | | | | | 1,945 | | | | | | (1,596) | | | | | | (1,596) | | | | | | 1,441 | | |
马库斯公司调整后净收益
|
| | | $ | 10,971 | | | | | $ | 11,848 | | | | | $ | 10,271 | | | | | $ | 54,904 | | | | | $ | 55,781 | | | | | $ | 41,585 | | |
加权大道已发行股份-稀释
|
| | | | 28,949 | | | | | | 28,949 | | | | | | 28,385 | | | | | | 28,713 | | | | | | 28,713 | | | | | | 28,403 | | |
马库斯公司摊薄普通股每股净收益
|
| | | $ | 0.27 | | | | | $ | 0.30 | | | | | $ | 1.21 | | | | | | 1.83 | | | | | $ | 1.86 | | | | | $ | 2.29 | | |
马库斯公司摊薄普通股调整后净收益
|
| | | $ | 0.38, | | | | | $ | 0.41 | | | | | $ | 0.36 | | | | | $ | 1.91 | | | | | $ | 1.94 | | | | | $ | 1.46 | | |
|
(单位:千)
|
| |
13周结束
(2018年12月27日) 估计值 |
| |
13周
截至12月28日, 2017 |
| |
52周结束
(2018年12月27日) 估计值 |
| |
52周
截至12月28日, 2017 |
| ||||||||||||||||||||||||
|
低层
|
| |
高
|
| |
实际
|
| |
低层
|
| |
高
|
| |
实际
|
| ||||||||||||||||||||
马库斯公司的净收益
|
| | | $ | 7,843 | | | | | $ | 8,720 | | | | | $ | 34,441 | | | | | $ | 52,514 | | | | | $ | 53,391 | | | | | $ | 64,996 | | |
加(减): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
投资(收入)损失
|
| | | | 225 | | | | | | 225 | | | | | | (359) | | | | | | (208) | | | | | | (208) | | | | | | (588) | | |
利息费用
|
| | | | 3,079 | | | | | | 3,079 | | | | | | 2,646 | | | | | | 13,079 | | | | | | 13,079 | | | | | | 12,100 | | |
其他费用
|
| | | | 496 | | | | | | 496 | | | | | | 428 | | | | | | 1,985 | | | | | | 1,985 | | | | | | 1,712 | | |
(收益)财产、设备和其他资产处置损失
|
| | | | 575 | | | | | | 575 | | | | | | (4,401) | | | | | | 1,342 | | | | | | 1,342 | | | | | | (3,981) | | |
未合并合资企业的股本(收益)损失净额
|
| | | | 681 | | | | | | 681 | | | | | | 29 | | | | | | 399 | | | | | | 399 | | | | | | (46) | | |
非控制权益造成的净收益(亏损)
|
| | | | 4 | | | | | | 4 | | | | | | (16) | | | | | | 74 | | | | | | 74 | | | | | | (511) | | |
所得税费用(福利)
|
| | | | 550 | | | | | | 873 | | | | | | (14,946) | | | | | | 12,804 | | | | | | 13,127 | | | | | | 3,625 | | |
折旧和摊销
|
| | | | 18,443 | | | | | | 18,443 | | | | | | 14,175 | | | | | | 61,342 | | | | | | 61,342 | | | | | | 51,719 | | |
以股份为基础的补偿费用(A)
|
| | | | 741 | | | | | | 741 | | | | | | 544 | | | | | | 2,691 | | | | | | 2,691 | | | | | | 2,411 | | |
- 剧院的购置/开业费用(B)
|
| | | | 1,674 | | | | | | 1,674 | | | | | | — | | | | | | 1,674 | | | | | | 1,674 | | | | | | 787 | | |
- 酒店开业前费用(C)
|
| | | | 524 | | | | | | 524 | | | | | | — | | | | | | 524 | | | | | | 524 | | | | | | 476 | | |
调整后的EBITDA
|
| | | $ | 34,835 | | | | | $ | 36,035 | | | | | $ | 32,541 | | | | | $ | 148,220 | | | | | $ | 149,420 | | | | | $ | 132,700 | | |
|
| | |
实益股份
在这次发行之前 |
| |
数目
股份 赋存 提供 |
| |
受益股份
在此之后拥有 提供假设 不行使 承销商的 期权 |
| |
数目
额外 股份 提供如果 承销商的 选项是 行使 全部 |
| |
受益股份
在此之后拥有 提供假设全部 行使 承销商选择权 |
| |||||||||||||||||||||||||||||||||
受益人姓名或名称及地址 业主 |
| |
数
|
| |
百分比
|
| |
数
|
| |
百分比
|
| |
数
|
| |
百分比
|
| ||||||||||||||||||||||||||||||
南方保证金贷款SPV有限责任公司(1)
|
| | | | 2,450,000 | | | | | | 10.81% | | | | | | 1,500,000 | | | | | | 950,000 | | | | | | 4.19% | | | | | | 225,000 | | | | | | 725,000 | | | | | | 3.20% | | |
名字,姓名
|
| |
数目
股份 |
| |||
高盛公司LLC
|
| | | | 1,500,000 | | |
| | |
由出售股东支付
|
| |||||||||
| | |
不锻炼
的选择权 额外购买 股份 |
| |
充分锻炼
的选择权 额外购买 股份 |
| ||||||
每股
|
| | | $ | | | | | $ | | | ||
共计
|
| | | $ | | | | | $ | | |
| | |
页
|
| |||
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
关于前瞻性语句的特别说明
|
| | | | 2 | | |
THE COMPANY
|
| | | | 3 | | |
RISK FACTORS
|
| | | | 4 | | |
USE OF PROCEEDS
|
| | | | 5 | | |
股本描述
|
| | | | 6 | | |
SELLING SHAREHOLDER
|
| | | | 11 | | |
PLAN OF DISTRIBUTION
|
| | | | 12 | | |
LEGAL MATTERS
|
| | | | 13 | | |
EXPERTS
|
| | | | 13 | | |
Where You Can Find More Information
|
| | | | 13 | | |
| | |
普通股
|
| |
B类普通股
|
|
每股表决权 | | | 1 | | | 10 | |
每股现金股利 | | | B类普通股所获现金股息的110%(但须四舍五入) | | | 我们董事会可能决定的数额 | |
可转移性 | | | 可自由转让* | | | 只能转让给许可的受让人(如下所述)* | |
转换权 | | | 无 | | | 按持有人的选择将普通股换为普通股* | |
清算权 | | | 与B类普通股相同 | | | 按比例分享所有负债和优先股债权(如果有的话)后剩余的资产 | |
优先购买权 | | | 无 | | | 无 | |
赎回权 | | | 无 | | | 无 | |
偿债基金权 | | | 无 | | | 无 | |
| | |
本次发行前后实益拥有的股份
|
| | ||||||||||||||||||||||||||
实益拥有人的姓名或名称及地址
|
| |
股份
受益 拥有以前 这个供品 |
| |
百分比
股份 受益 拥有 |
| |
数目
股份 提供 |
| |
股份
受益 拥有 后 这个供品 |
| |
百分比
股份 受益 拥有 之后 供品 |
| |||||||||||||||
南方保证金贷款SPV有限责任公司(1)
|
| | | | 2,450,000 | | | | | | 10.81% | | | | | | 2,450,000 | | | | | | — | | | | | | — | | |