| | | ||||||||||||||||
|
Title of Each Class of Securities
to be Registered |
| | |
Amount to be
Registered(1) |
| | |
Proposed
Maximum Offering Price per Security |
| | |
Proposed
Maximum Aggregate Offering Price(2) |
| | |
Amount of
Registration Fees(3) |
|
|
Common Stock, par value $0.001 per share
|
| | |
4,945,000
|
| | |
$70.00
|
| | |
$346,150,000
|
| | |
$32,088.11
|
|
| | | |
Price to Public
|
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds to
Us, Before Expenses |
| |||||||||
|
Per Share
|
| | | $ | 70.00 | | | | | $ | 2.45 | | | | | $ | 67.55 | | |
| Total(2) | | | | $ | 301,000,000 | | | | | $ | 10,535,000 | | | | | $ | 290,465,000 | | |
| |
Goldman Sachs & Co. LLC
|
| |
Citigroup
|
| |
J.P. Morgan
|
|
| | Barclays | | |
BMO Capital Markets
|
| | HSBC | | |
RBC Capital Markets
|
| |
Truist Securities
|
|
| | Raymond James | | | Loop Capital Markets | | | U.S. Capital Advisors | |
| |
Prospectus Supplement
|
| ||||||
| | | | | | S-ii | | | |
| | | | | | S-ii | | | |
| | | | | | S-iv | | | |
| | | | | | S-1 | | | |
| | | | | | S-9 | | | |
| | | | | | S-12 | | | |
| | | | | | S-13 | | | |
| | | | | | S-14 | | | |
| | | | | | S-15 | | | |
| | | | | | S-22 | | | |
| | | | | | S-22 | | | |
| | | | | | S-23 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 11 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | |
| | | |
Recast
Presentation |
| |
Adjustments
|
| |
Non-Recast
Presentation |
|
| | | | | | |
(in millions)
|
| | | |
|
Estimated net loss
|
| |
$(156.0) – (151.0)
|
| |
$137.0 – 127.0
|
| |
$(24.0) – (19.0)
|
|
|
Add:
|
| | | | | | | | | |
|
Depreciation and amortization
|
| |
92.0
|
| |
(3.0)
|
| |
89.0
|
|
|
Interest expense
|
| |
60.0
|
| |
(15.0)
|
| |
45.0
|
|
|
Income tax benefit
|
| |
(4.0)
|
| |
4.0
|
| |
—
|
|
|
Non-cash equity-based compensation expense
|
| |
49.0
|
| |
(33.0)
|
| |
16.0
|
|
|
Early retirement of debt obligation
|
| |
9.0
|
| |
(9.0)
|
| |
—
|
|
|
Loss on disposal of assets
|
| |
10.0
|
| |
—
|
| |
10.0
|
|
|
Changes in unrealized derivative instruments
|
| |
(3.0)
|
| |
—
|
| |
(3.0)
|
|
|
MSA Fee Waivers and support payments
|
| |
28.0
|
| |
34.0
|
| |
62.0
|
|
|
Acquisition and integration costs and other
|
| |
30.0
|
| |
—
|
| |
30.0
|
|
|
Estimated adjusted EBITDA
|
| |
$115.0 – 120.0
|
| |
$115.0 – 105.0
|
| |
$225.0 – 230.0
|
|
|
Less:
|
| | | | | | | | | |
|
Interest expense, net of amortization of debt issuance costs, debt premium, and original issue discount
|
| |
$56.0
|
| |
$(12.0)
|
| |
$44.0
|
|
|
Cash income tax expense
|
| |
—
|
| |
—
|
| |
—
|
|
|
Maintenance capital expenditures
|
| |
14.0
|
| |
—
|
| |
14.0
|
|
|
Estimated distributable cash flow
|
| |
$45.0 – 50.0
|
| |
$127.0 – 117.0
|
| |
$167.0 – 172.0
|
|
| | | |
Actual(1)
|
| |
As Adjusted
|
| |
As Further
Adjusted |
| |||||||||
| | | |
(in thousands, except share data)
|
| |||||||||||||||
|
Cash and cash equivalents(2)
|
| | | $ | 11,792 | | | | | $ | 334,311 | | | | | $ | 334,311 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Total current liabilities
|
| | | | 179,633 | | | | | | 213,797 | | | | | | 213,797 | | |
|
Long-term debt and finance lease obligations(3)
|
| | | | 1,134,706 | | | | | | 1,443,959 | | | | | | 1,154,494 | | |
|
Long-term operating lease obligations
|
| | | | 58,566 | | | | | | 121,397 | | | | | | 121,397 | | |
|
Deferred tax liabilities, net
|
| | | | 13,157 | | | | | | 21,344 | | | | | | 21,344 | | |
|
Other long-term liabilities
|
| | | | 26,105 | | | | | | 37,062 | | | | | | 37,062 | | |
|
Total liabilities
|
| | | $ | 1,412,167 | | | | | $ | 1,837,559 | | | | | $ | 1,548,094 | | |
| Partners’ capital/Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Common unitholders – public
|
| | | $ | 555,450 | | | | | $ | — | | | | | $ | — | | |
|
Common unitholders – sponsor
|
| | | | 1,060 | | | | | | | | | | | | | | |
|
General partner
|
| | | | (181,293) | | | | | | — | | | | | | — | | |
|
Common stock, $0.001 par value, no shares authorized, issued
or outstanding, actual; 600,000,000 shares authorized, 61,017,303 issued and outstanding, as adjusted; and 600,000,000 shares authorized and 65,317,303 shares issued and outstanding as further adjusted |
| | | | — | | | | | | 61 | | | | | | 65 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 374,380 | | | | | | 663,841 | | |
|
Preferred stock, $0.001 par value, no shares authorized, issued
or outstanding, actual; 100,000,000 shares authorized, none issued and outstanding, as adjusted; and 100,000,000 shares authorized, none issued and outstanding, as further adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Accumulated other comprehensive income
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Total partners’ capital/stockholders’ equity
|
| | | | 375,218 | | | | | | 374,442 | | | | | | 663,907 | | |
|
Noncontrolling interests
|
| | | | (47,694) | | | | | | (47,694) | | | | | | (47,694) | | |
|
Total Enviva Partners’ partner’s capital/Enviva Inc. stockholders’ equity
|
| | | $ | 327,524 | | | | | $ | 326,748 | | | | | $ | 616,213 | | |
|
Total liabilities and partners’ capital/stockholders’ equity
|
| | | $ | 1,739,691 | | | | | $ | 2,164,307 | | | | | $ | 2,164,307 | | |
|
Underwriters
|
| |
Number of
Shares |
| |||
|
Goldman Sachs & Co. LLC
|
| | | | 1,505,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 1,075,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 430,000 | | |
|
Barclays Capital Inc.
|
| | | | 227,900 | | |
|
BMO Capital Markets Corp.
|
| | | | 227,900 | | |
|
HSBC Securities (USA) Inc.
|
| | | | 227,900 | | |
|
RBC Capital Markets, LLC
|
| | | | 227,900 | | |
|
Truist Securities, Inc.
|
| | | | 227,900 | | |
|
Raymond James & Associates, Inc.
|
| | | | 86,000 | | |
|
Loop Capital Markets LLC
|
| | | | 32,250 | | |
|
USCA Securities LLC
|
| | | | 32,250 | | |
|
Total
|
| | | | 4,300,000 | | |
| | | |
Per Share
|
| |
Total Without
Over- Allotment |
| |
With
Over- Allotment |
| |||||||||
|
Underwriting discounts and commissions paid by us
|
| | | $ | 2.45 | | | | | $ | 10,535,000 | | | | | $ | 12,115,250 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 67.55 | | | | | $ | 290,465,000 | | | | | $ | 334,034,750 | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 11 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 21 | | | |
| | | | | | 21 | | |
| | | |
Shares of Common Stock
Beneficially Owned Prior to Offering |
| | | | | | | |
Shares of Common Stock
Beneficially Owned After Offering |
| ||||||||||||||||||
| | | |
Number of
Shares |
| |
Percentage
of Outstanding Shares(1) |
| |
Number of
Shares Being Offered by the Prospectus |
| |
Number of
Shares(2) |
| |
Percentage of
Outstanding Shares |
| |||||||||||||||
| Selling Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investment Funds affiliated with Riverstone Holdings LLC(3)
|
| | | | 27,797,923 | | | | | | 45.5% | | | | | | 27,797,923 | | | | | | — | | | | | | — | | |
|
John K. Keppler
|
| | | | 506,207 | | | | | | * | | | | | | 506,207 | | | | | | — | | | | | | — | | |
|
Shai S. Even
|
| | | | 303,725 | | | | | | * | | | | | | 303,725 | | | | | | — | | | | | | — | | |
|
Thomas Meth
|
| | | | 334,097 | | | | | | * | | | | | | 334,097 | | | | | | — | | | | | | — | | |
|
William H. Schmidt, Jr.
|
| | | | 303,725 | | | | | | * | | | | | | 303,725 | | | | | | — | | | | | | — | | |
|
E. Royal Smith
|
| | | | 202,483 | | | | | | * | | | | | | 202,483 | | | | | | — | | | | | | — | | |
|
Yanina A. Kravtsova
|
| | | | 80,995 | | | | | | * | | | | | | 80,995 | | | | | | — | | | | | | — | | |
|
Joseph N. Lane(4)
|
| | | | 40,497 | | | | | | * | | | | | | 40,497 | | | | | | — | | | | | | — | | |
|
Norbert A. Hintz(5)
|
| | | | 60,746 | | | | | | * | | | | | | 60,746 | | | | | | — | | | | | | — | | |
|
John-Paul D. Taylor(6)
|
| | | | 50,621 | | | | | | * | | | | | | 50,621 | | | | | | — | | | | | | — | | |
|
Jennifer C. Jenkins(7)
|
| | | | 20,169 | | | | | | * | | | | | | 20,169 | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 29,701,188 | | | | | | 48.6% | | | | | | 29,701,188 | | | | | | — | | | | | | — | | |