E&B MARINE INC
8-K, 1996-03-29
AUTO DEALERS & GASOLINE STATIONS
Previous: GIBRALTAR EQUITY GROWTH FUND INC, 485BPOS, 1996-03-29
Next: E&B MARINE INC, NT 10-K, 1996-03-29




                  SECURITIES AND EXCHANGE COMMISSION
                        Washington, D. C. 20549


                               FORM 8-K


                            CURRENT REPORT


                  Pursuant to Section 13 or 15(d) of
                  the Securities Exchange Act of 1934


           Date of Report (Date of earliest event reported):

                           October 30, 1995


                           E&B MARINE INC.                    
- ------------------------------------------------------------------------
        (Exact name of registrant as specified in its charter)



    Delaware               0-24868               22-2430891     
- ----------------        -------------        -----------------
(State or other          (Commission         (I.R.S. Employer
jurisdiction of          File Number)        Identification No.)
incorporation)      


201 Meadow Road
Edison, New Jersey                                        08818   
- ----------------------------------------               ------------
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code   (908) 819-7400
                                                     --------------
                          (Not Applicable)                           
- ------------------------------------------------------------------------
     (Former Name or Former Address, if Changed Since Last Report)

<PAGE>

Item 5.   Other Events.


          Effective October 30, 1995, the Stockholders' Agreement
dated as of February 2, 1989 among E&B Marine Inc. (the "Company") and
certain stockholders of the Company (the "Stockholders Group") holding
shares of common stock, $0.001 par value (the "Common Stock"),
constituting approximately two-thirds of the number of issued and
outstanding shares of Common Stock was terminated.  The Stockholders'
Agreement contained restrictions on the transfer of Common Stock held
by the Stockholders Group.  As a result of the termination, subject to
compliance with applicable Federal securities laws, the Stockholder
Group will be able to freely transfer their shares of Common Stock,
including in open-market transactions.

          On November 1, 1995, the Company commenced an exchange offer
(the "Exchange Offer") to certain of its warrant and option holders
offering such holders the opportunity to exchange certain warrants and
options to purchase Common Stock for shares of Common Stock.  The
Exchange Offer is based upon exchange ratios and values of such
warrants and options determined by an independent investment banking
firm and approved by a special committee of the Board of Directors of
the Company and authorized by the Board of Directors of the Company. 
The Company has received indications that a significant portion of the
affected warrants and options will be exchanged, including those held
by the Company's largest stockholder (and affiliated entities).  If
all of the affected warrants and options are exchanged, the Company
would issue an aggregate 181,531 shares of Common Stock in exchange
for warrants and options to purchase an aggregate of 1,032,418 shares
of Common Stock.   In addition, if all affected warrants and options
are exchanged, the resulting noncash compensation expense (net of
taxes) attributable to the exchange would reduce earnings per share of
the Company by approximately $0.08 per share.

          The Exchange Offer will be made only by letter to the
affected warrant and option holders and, unless extended, will remain
open until December 1, 1995.  The Common Stock offered in exchange for
the affected warrants and options has not been and will not be
registered under the Securities Act of 1933, as amended (the "Act"),
and may not be sold in the United States absent registration thereof
under the Act or absent an applicable exemption from the registration
requirements under the Act.  The issuance of the Common Stock in the
Exchange Offer is exempt from the registration requirements of the Act
pursuant to Section 3(a)(9) of the Act.

<PAGE>


Item 7.   Financial Statements, Pro Forma Financial Information and
          Exhibits.

          (c)  Exhibits.

          10.1      Third Amendment of Credit Agreement dated as of
                    October 27, 1995 by and among E&B Marine Inc., the
                    subsidiaries of E&B Marine Inc., and United Jersey
                    Bank.

          99.1      Exchange Offer Letter dated November 1, 1995 to
                    the holders of certain warrants and options to
                    purchase common stock of E&B Marine Inc. 

          99.2      Press release of E&B Marine Inc. dated November 1,
                    1995.


<PAGE>

                               SIGNATURE

          Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.


Dated: November 2, 1995
                              E&B MARINE INC. 


                              By: /s/ Walfrido A. Martinez 
                                  --------------------------
                                   Walfrido A. Martinez
                                   Senior Vice President
                                and Chief Financial Officer


                                                                 

                       THIRD AMENDMENT OF
                        CREDIT AGREEMENT


          THIS THIRD AMENDMENT OF CREDIT AGREEMENT (the
"Amendment"), dated as of October 27, 1995, by and among E&B
MARINE INC., a Delaware corporation, CENTRAL MARINE SUPPLY INC.,
a New Jersey corporation, E & B MARINE SUPPLY, INC., a New Jersey
corporation, E & B MARINE SUPPLY, INC., a Maryland corporation, 
E&B MARINE SUPPLY (FLORIDA) INC., a Delaware corporation, JAMES
BLISS & CO., INC., a Massachusetts corporation, GOLDBERGS' MARINE
DISTRIBUTORS, INC., a Delaware corporation, SEA RANGER MARINE
INC., a Delaware corporation and KRISTA CORPORATION, a Delaware
corporation (collectively, the "Companies"; individually, a
"Company"), and UNITED JERSEY BANK (successor in interest to
United Jersey Bank/Central, N.A.) (the "Bank").


                      W I T N E S S E T H:

          A.   The Companies and the Bank entered into a Credit
Agreement dated as of June 6, 1994, as amended by the First
Amendment of Credit Agreement, Security Agreement and Pledge
Agreement dated as of September 12, 1994 and as further amended
by the Second Amendment of Credit Agreement dated as of March 8,
1995 (as further amended supplemented or otherwise modified, the
"Credit Agreement"), pursuant to which the Bank agreed to provide
certain financial accommodations to the Companies, all upon the
terms and subject to the conditions set forth therein;

          B.   The Companies have informed the Bank that E&B
Marine proposes to effect a transaction (the "Transaction")
pursuant to which E&B Marine would exchange shares of its common
stock, par value $0.001 per share (the "Common Stock), for
certain options, warrants and other rights to acquire shares of
Common Stock, as more particularly described in the draft form of
exchange offer letter, a copy of which has been furnished to the
Bank; 

          C.   The Companies have requested the Bank to modify
certain of the covenants contained in the Credit Agreement in
connection with the Transaction as more specifically provided for
below in this Amendment; and 

          D.   The Bank is willing to modify such covenants
contained in the Credit Agreement, upon the terms and subject to
the conditions set forth below.

          NOW, THEREFORE, in consideration of the premises and
for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties agree
as follows:

          1.   Capitalized terms used in this Amendment shall
have the same meanings given them in the Credit Agreement, unless
otherwise defined herein.

          2.   Sections 9.1(b), (c) and (d) of the Credit
Agreement are hereby amended such that compliance with the terms
of the financial covenants set forth in such subsections shall be
computed without regard to the effects of any compensation
expense arising as a result of consummation of the Transaction;
provided that, notwithstanding the foregoing, any compensation
expense in excess of $900,000 arising as a result of the
consummation of the Transaction shall be taken into account, as
applicable, in connection with the computation of the financial
covenants contained in such subsections.

          3.   In order to induce the Bank to enter into this
Amendment, each Company hereby represents and warrants to the
Bank that:

               (a)  no Default or Event of Default has occurred
and is continuing on and as of the date hereof;

               (b)  each of the Credit Documents, after giving
effect to this Amendment, continues to be in full force and
effect and to constitute the legal, valid and binding obligation
of each Company that is a party thereto, enforceable against each
Company in accordance with its terms;

               (c)  the representations and warranties made by
each Company in or pursuant to the Credit Documents, or which are
contained in any certificate, document or financial or other
statement furnished at any time under or in connection herewith
or therewith, are each true and correct in all material respects
on and as of the date hereof as though made as of such date
(unless any such representation or warranty speaks as of a
particular date, in which case it shall be deemed repeated as of
such date).

          4.   This Amendment shall become effective upon the
satisfaction of the following conditions:

               (a)  the Bank shall have received a copy hereof,
duly executed and delivered on behalf of each Company; and 

               (b)  the Companies shall have paid all expenses of
the Bank, including, without limitation, reasonable counsel fees,
in connection with the preparation, execution and delivery of
this Amendment.

           5.   This Amendment may be executed in several
counterparts, each of which, when executed and delivered, shall
be deemed an original, and all of which together shall constitute
one agreement.

          6.   This Amendment shall be governed by and construed
and interpreted in accordance with the laws of the State of New
Jersey, without giving effect to principles of conflicts law.

          7.   Except as amended and otherwise modified hereby,
the Credit Agreement and the other Credit Documents shall remain
in full force and effect in accordance with their respective
terms.

          IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed and delivered by their proper and
duly authorized officers as of the day and year first above
written.

                         E&B MARINE INC., a Delaware corporation


                         By: /s/ Walfrido A. Martinez
                            _________________________________
                            Name:  Walfrido A. Martinez
                            Title: Senior Vice President and 
                                   Chief Financial Officer


                         CENTRAL MARINE SUPPLY INC., a New Jersey
                         corporation


                         By: /s/  Walfrido A. Martinez
                            _______________________________
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         E & B MARINE SUPPLY, INC., a New Jersey
                         corporation


                         By: /s/ Walfrido A. Martinez     
                            ----------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer

                         E & B MARINE SUPPLY, INC., a Maryland
                         corporation


                         By: /s/ Walfrido A. Martinez    
                            -----------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         E&B MARINE SUPPLY (FLORIDA) INC., a
                         Delaware corporation


                         By: /s/ Walfrido A. Martinez    
                            -----------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         JAMES BLISS & CO., INC., a Massachusetts
                         corporation


                         By: /s/ Walfrido A. Martinez    
                            ------------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         GOLDBERGS' MARINE DISTRIBUTORS, INC., a
                         Delaware corporation


                         By: /s/ Walfrido A. Martinez    
                            -------------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         SEA RANGER MARINE INC., a Delaware 
                         corporation


                         By: /s/ Walfrido A. Martinez    
                            --------------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         KRISTA CORPORATION, a Delaware 
                         corporation


                         By: /s/ Walfrido A. Martinez    
                            --------------------------------
                            Name:  Walfrido A. Martinez
                                   Vice President and 
                                   Chief Financial Officer


                         UNITED JERSEY BANK


                         By: /s/ Robert Williams         
                            -----------------------------
                            Name:  Robert Williams
                            Title: Vice President





                        November 1, 1995



To the holders of certain
  warrants and options to 
  purchase common stock of
  E&B Marine Inc.

                       Re:  Exchange Offer

Ladies and Gentlemen:


          The Board of Directors of E&B Marine Inc., a Delaware
corporation (the "Company"), has authorized the Company to make
the exchange offer (the "Exchange Offer") to you as described
herein.

General

          According to the records of the Company, you may be the
holder of certain options and/or warrants (other than options
issued under the Company's 1983 Stock Option Plan) (collectively,
the "Derivative Securities") to purchase shares of common stock,
$0.001 par value per share (the "Common Stock"), of the Company. 
Pursuant to the Exchange Offer, provided you are the legal owner
of Derivative Securities, and subject to the terms and conditions
set forth below, the Company is hereby offering you the
opportunity to exchange the Derivative Securities owned by you
for shares of Common Stock.  The number of shares of Common Stock
offered in exchange for Derivative Securities depends on which
class of Derivative Securities is owned by you and is based upon
a valuation performed by the independent investment banking firm
of Houlihan, Lokey, Howard & Zukin Inc. ("Houlihan Lokey"), all
as further described below.

Background

          The Board of Directors of the Company has authorized a
special committee of the Board of Directors (the "Special
Committee"), comprised of Bradford J. Klatt and William V.
Roberti, to consider the terms and conditions of the Exchange
Offer.  The Company engaged Houlihan Lokey to advise the Special
Committee as to the appropriate number of shares of Common Stock
to be offered in exchange for each class of Derivative Securities
and to render a written opinion (the "Opinion") as to the
fairness, from a financial point of view, of the Exchange Offer
to the holders of the Company's Common Stock, other than holders
of Derivative Securities.  At meetings of the Special Committee
held in May, August and October 1995, the Special Committee
recommended to the Board of Directors of the Company that the
Company effect the Exchange Offer on the terms and conditions
described herein.  The Board of Directors of the Company, at
meetings held in May, August and October 1995, adopted the
recommendation of the Special Committee and authorized the
Company to proceed with the Exchange Offer on the terms and
conditions described herein.  Houlihan Lokey delivered the
Opinion dated October 27, 1995 to the Board of Directors.

Reasons for the Exchange Offer

          The Board of Directors has been considering the
Exchange Offer and has determined to commence the Exchange Offer
promptly following the termination in October 1995 of the
Stockholders' Agreement dated as of February 22, 1989 among the
Company and certain of its stockholders.  The Special Committee
and the Board of Directors of the Company have concluded that
elimination of the Derivative Securities should contribute to the
Company's future ability to access capital markets, whether
through a public offering or private placement of debt or equity
securities, or otherwise.  The Special Committee and the Board of
Directors of the Company concluded, in part based upon advice
from Houlihan Lokey, that the elimination of the Derivative
Securities should contribute to a capitalization of the Company
which is more understandable to securities analysts and
investors.  In turn, this should better position the Company for
possible future capital raising transactions.  However, many
other factors will also contribute to the ability or inability of
the Company to access capital markets in the future, including
the financial performance of the Company, the perception of the
industry in which the Company operates, and the condition of
financial markets and the United States economy in general. 
Accordingly, the Exchange Offer, or your acceptance thereof,
should not be construed as an assurance that the Company will
access capital markets in the future.   Although the Company
considers capital raising alternatives from time to time, the
Company does not have any present plans to raise additional
capital through the issuance of additional debt or equity
securities.  

Terms and Conditions

          Unless extended by the Special Committee or the Board
of Directors of the Company, all without notice, the Exchange
Offer will remain open until the close of business (New York
time) on December 1, 1995 (the "Exchange Date") and thereafter
will terminate.  The Exchange Offer may be terminated at any time
without notice by the Special Committee or the Board of Directors
of the Company.  All Derivative Securities exchanged will be
cancelled by the Company and will have no further force or
effect.

          FAILURE TO RESPOND TO THE EXCHANGE OFFER IN ACCORDANCE
WITH THE PROCEDURES SET FORTH HEREIN BY THE CLOSE OF BUSINESS
(NEW YORK TIME) ON DECEMBER 1, 1995 WILL RESULT IN AN INABILITY
ON YOUR PART TO PARTICIPATE IN THE EXCHANGE OFFER.

          On the basis of the analysis conducted by Houlihan
Lokey described below, provided you are the legal owner of
Derivative Securities, the Company is hereby offering you the
opportunity to exchange each Derivative Security owned by you for
the portion of a share of Common Stock determined by reference to
the table set forth below.

<TABLE>

<CAPTION>               
                                                            Portion of
                                                            a Share
                Number of                    Exercise       of Common
                Share of                     Price Per      Stock to 
                Common                       Share of       be Issued in
                Stock           Expiration   Common Stock   Exchange
Class of        Subject to      Date of      Under          for Each
Derivative      Derivative      Derivative   Deriative      Derivative
Securities      Securities(1)   Security     Security(2)    Security

<S>             <C>             <C>          <C>            <C>
1989
Series B
Warrants        820,930         3/3/99       $11.15         0.0962

Options
for 1990
Services         50,000         1/17/01        2.25         0.7105

Former CEO
Options          32,863         1/17/96        3.72         0.3310

Alverez
Warrants         25,000         3/3/99         8.44         0.1685

CEO
Options          25,000         2/1/01        14.00         0.1306

Director
Options 1        17,500         4/28/99        3.72         0.4935

Director
Options 2        15,750         11/20/00       3.75         0.5493

Director
Options 3        12,750         3/31/01        3.50         0.5846

Director
Options 4        10,125         6/30/01        1.00         0.8699

Director
Options 5         9,750         12/31/01       2.75         0.6780

Director
Options 6         7,500         9/30/01        2.50         0.6975

Director
Options 7         5,250         12/31/00       3.00         0.6269

_______________

<TABLE/>


(1)  The Company effected a one-for-four reverse stock split on
December 9, 1993.  All share numbers in the above table reflect
this reverse stock split and, in certain cases, adjustments for
antidilutive events involving the Common Stock, all in accordance
with the terms of the Derivative Securities.  See also "Common
Stock Information" below.

(2)  In certain cases, the exercise price per share has been
adjusted for antidilutive events involving the Common Stock, all
in accordance with the terms of the applicable Derivative
Securities.

          The number of shares of Common Stock to be issued in
exchange for each Derivative Security (the "Exchange Ratios") set
forth in the above table reflect the mid-point of the range of
values for each class of Derivative Securities (the "Mid-Point
Values") as determined by Houlihan Lokey.  The Exchange Ratios
were arrived at by dividing the applicable Mid-Point Value by
$5.50, the value per share of Common Stock utilized by Houlihan
Lokey in its analysis.  In valuing each class of Derivative
Securities, Houlihan Lokey utilized the Black-Scholes option
pricing model, a theoretical model used to approximate the value
of options and warrants.  The Black-Scholes option pricing model
is a complex mathematical formula which takes into account a
number of factors, including assumptions and estimates regarding
the price of the underlying Common Stock and the volatility of
such price, the exercise price of each class of Derivative
Securities, the remaining term of each class of Derivative
Securities, and prevailing interest rates.  Due to the subjective
nature of certain of these assumptions and estimates and other
factors, the calculated value of each class of Derivative
Securities determined in this manner does not purport to
constitute the actual value of each class of Derivative
Securities.  The actual value of each class of Derivative
Securities at any particular time will be influenced by a number
of factors, including factors affecting the value of the Common
Stock and other objective and subjective factors not taken into
account in the application of the Black-Scholes model.  As a
supporting methodology, Houlihan Lokey also reviewed four
transactions involving the exchange or repurchase of warrants by
public companies.  The review included an analysis of the amount
paid, or value exchanged, relative to the intrinsic value of the
warrants.

          As financial advisors to the Special Committee in
connection with the Exchange Offer, Houlihan Lokey will be paid
an aggregate financial advisory fee of $50,000.  The Company has
agreed to reimburse Houlihan Lokey for reasonable out-of-pocket
expenses incurred by Houlihan Lokey in performing its services,
and to indemnify Houlihan Lokey and related persons against
certain liabilities, including liabilities under the Federal
securities laws, arising out of Houlihan Lokey's engagement.

          The Exchange Offer is expressly conditioned upon
satisfaction of the following terms and conditions (the "Terms
and Conditions"), any or all of which may be waived, modified or
added to, at any time and from time to time without notice, by
the Special Committee or the Board of Directors:

          1.   The Exchange Offer is subject to the condition
that at least 90% of the Series B Warrants are exchanged pursuant
to the Exchange Offer.  There are 820,930 Series B Warrants
outstanding.  The Company has received indications from the
holders of approximately 70% of the Series B Warrants that such
holders will accept the Exchange Offer.

          2.   In order to accept the Exchange Offer, all
Derivative Securities of all classes held by a particular person
and all affiliates of that person (e.g. controlled corporations
or partnerships or family members) must be exchanged.

          3.   The Exchange Offer is conditioned upon the receipt
by the Board of Directors of the Company of an update of the
Opinion from Houlihan Lokey dated the Exchange Date.  Houlihan
Lokey has informed the Company that if the Exchange Offer is
effected on the terms and conditions set forth herein and if
certain other conditions concerning the price ranges of the
Common Stock are satisfied, it will deliver the updated Opinion.

          4.   Acceptance of the Exchange Offer by a holder of
Derivative Securities is irrevocable.  The Special Committee or
the Board of Directors of the Company may terminate the Exchange
Offer at any time and may waive, modify or add to any or all of
the Terms and Conditions at any time prior to the Exchange Date,
all without notice to any holder of Derivative Securities
(however, neither the Board of Directors nor the Special
Committee may alter the Exchange Ratios without prior notice to
the owners of the class(es) of Derivative Securities affected).

          5.   Acceptance of the Exchange Offer (by completing
and delivering proper documentation as described below, including
an Affidavit and an Indemnity Bond (each, as defined below), as
determined by the Company) must be received by the Company on or
before the close of business (New York time) on December 1, 1995.

          The Company reserves the absolute right to reject any
attempted acceptance of the Exchange Offer for any reason, and
also to waive any defect (including the time of receipt) with
regard to any particular attempted acceptance of the Exchange
Offer.  The Company shall not be under any duty to notify any
person that it has rejected any attempted acceptance of the
Exchange Offer and shall not be under any duty to notify any
person of any defects in the deposit and surrender of any
Derivative Securities, any Affidavit or any related
documentation.  The Company shall not incur any liability or
other obligation to any person attempting to accept the Exchange
Offer for rejecting such attempted acceptance, for failure to
give any notification, for making the adjustments referred to
under "Common Stock Information" below or otherwise.  Further, as
noted above, the Terms and Conditions may be waived, modified or
added to at any time without notice by the Special Committee or
the Board of Directors of the Company.

Common Stock Information

          At the close of business on October 26, 1995, the
Company had 3,823,133 shares of Common Stock issued and
outstanding and held of record by approximately 1,400
stockholders.  The Company does not have any other class or
series of voting stock outstanding other than the Common Stock. 
The Company effected a one-for-four reverse stock split on
December 9, 1993.  All references in this letter to shares of
Common Stock (including those issuable upon the exercise of
Derivative Securities) have been adjusted to take into account
this reverse stock split.  The certificates representing
Derivative Securities are likely stated in pre-split numbers of
shares.  Accordingly, as required by the terms of the Derivative
Securities, the number of shares of Common Stock actually
represented by the Certificate must be adjusted downward, and
will be appropriately adjusted downward by the Company, in
connection with an acceptance of the Exchange Offer.  In
addition, as a result of certain antidilutive events involving
the Common Stock, also as required by the terms of certain of the
Derivative Securities, the number of shares of Common Stock
represented by and the exercise price per share of Common Stock
of certain of the Derivative Securities must be adjusted, and
will be appropriately adjusted by the Company, in connection with
an acceptance of the Exchange Offer.  All of the foregoing
adjustments are required by the terms of the applicable
Derivative Securities and all such adjustments made by the
Company will be final and binding on the holders thereof.

          The Company's Common Stock is listed on the NASDAQ-
National Market System under the symbol EBMA.  On October 30,
1995, the closing sales price for the Company's Common Stock was
$6.00 per share as reported on the NASDAQ-National Market System.

          The Derivative Securities represent the right to
purchase an aggregate of 1,032,418 shares of Common Stock
expiring at various times and at various exercise prices (see
"Terms and Conditions" above) and would represent approximately
21% of the shares of Common Stock that would be issued and
outstanding if all of the Derivative Securities were exercised by
the holders thereof.  Of this amount, Derivative Securities
representing the right to purchase an aggregate of approximately
730,286 shares of Common Stock are held by executive officers,
directors and other affiliates of the Company.  In the event that
all of the Derivative Securities are exchanged for Common Stock
pursuant to the Exchange Offer, the Company will issue an
yaggregate of 181,531 shares of Common Stock which will result in
the number of shares of Common Stock issued and outstanding
increasing to 4,004,664.  No fractional shares of Common Stock
(or cash in lieu thereof) will be issued in connection with the
Exchange Offer.

Procedure for Exchange

          Subject to the other terms and conditions set forth
herein, the Exchange Offer may be accepted by owners of
Derivative Securities at any time on or prior to the close of
business (New York time) on December 1, 1995 (the Exchange Date),
or such later date as may be determined by the Special Committee
or the Board of Directors of the Company.  Unless accepted on or
prior to the Exchange Date, your ability to participate in the
Exchange Offer will automatically terminate at the close of
business (New York time) on the Exchange Date.

          Derivative Securities must be exchanged (for
cancellation) by delivering a properly completed letter of
transmittal (the "Letter of Transmittal"), together with the
warrant certificate(s) and/or option certificate(s)
(collectively, the "Certificates") representing the Derivative
Securities owned by you and to be exchanged pursuant to the
Exchange Offer, to the Company on or before the Exchange Date,
unless extended as aforesaid.  Letters of Transmittal,
Certificates and other required documents should be sent by
registered mail, overnight courier or hand delivery to the
following address:

               E&B Marine Inc.
               201 Meadow Road
               Edison, New Jersey 08818
               Attention:  Chief Financial Officer

          THE METHOD OF DELIVERY OF LETTERS OF TRANSMITTAL,
CERTIFICATES, AFFIDAVITS AND OTHER DOCUMENTS IS AT THE ELECTION
AND RISK OF HOLDERS OF DERIVATIVE SECURITIES.  HOLDERS SHOULD
ALLOW AMPLE TIME TO DELIVER LETTERS OF TRANSMITTAL, CERTIFICATES,
AFFIDAVITS AND OTHER DOCUMENTS.

          In the event that the Certificates representing the
Derivative Securities to be exchanged by you pursuant to the
Exchange Offer have been lost, you should nonetheless properly
complete the Letter of Transmittal and you must send it and a
properly completed affidavit of loss and indemnification
agreement (an "Affidavit") to the address set forth above.  

          The Company may, as a condition to any acceptance of
the Exchange Offer, require any person attempting to accept the
Exchange Offer, including when accompanied by an Affidavit, to
execute and deliver any additional documents deemed necessary or
desirable by the Company (including without limitation, an
indemnity bond (an "Indemnity Bond"), at such person's sole cost
and expense, from an insurance company or other surety
satisfactory to the Company covering an amount at least equal to
the value of the Derivative Securities plus all other associated
costs, charges and expenses (as determined by the Company in its
sole discretion) and naming the Company, its directors, officers,
employees, agents (including transfer agents) and representatives
as indemnitees).  These documents (including the Indemnity Bond)
must also be received by the Company on or before the Exchange
Date, unless extended as aforesaid.  

          THE COMPANY RESERVES THE ABSOLUTE RIGHT TO REJECT ANY
ATTEMPTED ACCEPTANCE OF THE EXCHANGE OFFER FOR ANY REASON
WHATSOEVER, INCLUDING ANY ATTEMPTED ACCEPTANCE WHICH IS
ACCOMPANIED BY AN AFFIDAVIT(S) IN LIEU OF A CERTIFICATE(S).

          Any questions or requests for assistance concerning the
Exchange Offer should be addressed to the Company's counsel as
follows:

               Haythe & Curley
               237 Park Avenue
               New York, New York 10017
               Attention:  Bradley P. Cost
               Telephone:  (212) 880-6000
               Facsimile:  (212) 682-0200

No Board or Company Recommendation

          An investment in the Company's Common Stock by
acceptance of the Exchange Offer must be made in accordance with
each person's evaluation of its, his or her best interest. 
Accordingly, neither the Special Committee, the Board of
Directors of the Company, nor the Company makes any
recommendation to holders of Derivative Securities regarding
whether they should accept the Exchange Offer.

Absence of Registration

          The Common Stock issued in exchange for Derivative
Securities has not been and will not be registered under the
Securities Act of 1933, as amended (the "Securities Act"), and
may not be sold in the United States absent registration thereof
under the Securities Act or absent an applicable exemption from
the registration requirements of the Securities Act.  See
"Federal Securities Laws Consequences" below.

Federal Income Tax Consequences of the Exchange Offer

          The Exchange Offer will be a taxable event to the
holders of the Derivative Securities who accept the Exchange
Offer.

          The Federal income tax consequences of the Exchange
Offer, both to the Company and to the holders of the Derivative
Securities, will depend on the nature of the Exchanged Security
exchanged, that is, whether the particular Exchanged Security was
acquired in a capital transaction (as in the case of the Series B
Warrants) or as part of a compensatory arrangement (as in the
case of all other Derivative Securities other than the Series B
Warrants).

     Capital Transaction

          An exchange involving the Series B Warrants will, for
Federal income tax purposes, be treated as a capital transaction. 
The holders of Series B Warrants who accept the Exchange Offer
will realize capital gain or loss equal to the difference between
the value of the Company Common Stock received (determined by
reference to the value of the Company's Common Stock on the
Exchange Date) and their basis in the Series B Warrants.  In this
case, the Company will not recognize any gain or loss for Federal
income tax purposes.

     Compensatory Arrangements

          In the case of all Derivative Securities other than the
Series B Warrants, for Federal income tax purposes, the holders
who accept the Exchange Offer will realize taxable income, taxed
at ordinary income rates, equal to the difference between the
value of the Company's Common Stock received in the Exchange
Offer (determined by reference to the value of the Company's
Common Stock on the Exchange Date) and their basis (if any) in
the applicable Derivative Securities.  In turn, the Company will
be entitled to claim a Federal income tax deduction in an amount
equal to the ordinary income realized by the holder.

          For Federal income tax purposes, the holding period for
the Company's Common Stock received in the Exchange Offer will
commence on the Exchange Date.

          THE SUMMARY OF THE FEDERAL INCOME TAX CONSEQUENCES SET
FORTH ABOVE IS FOR GENERAL INFORMATION ONLY.  HOLDERS OF
DERIVATIVE SECURITIES SHOULD CONSULT THEIR OWN ADVISORS AS TO THE
TAX CONSEQUENCES OF THE EXCHANGE OFFER TO THEM, INCLUDING THE
APPLICATION AND EFFECT OF FEDERAL, STATE AND LOCAL TAX LAWS.

Federal Securities Laws Consequences

          The issuance by the Company of Common Stock in the
Exchange Offer has not been and will not be registered under the
Securities Act.  See "Absence of Registration" above.  However,
if a holder of Derivative Securities is not an executive officer,
director or holder of a significant percentage of shares of
Common Stock and has held the Derivative Securities for more than
three years, the Common Stock received in the Exchange Offer will
be freely transferable.  The ability of executive officers,
directors and other affiliates of the Company to publicly trade
the Common Stock received in the Exchange Offer will be subject
to Rule 144 under the Securities Act as described below.

     Resale of Common Stock Received in the Exchange Offer

          Since the Derivative Securities are "restricted
securities" for purposes of Rule 144 under the Securities Act,
the Common Stock issued by the Company in the Exchange Offer will
also be "restricted securities."  However, for purposes of Rule
144, the Common Stock issued in the Exchange Offer will assume
the holding period characteristics of the applicable Derivative
Security.  That is, the holding period for the applicable
Derivative Security will be "tacked" onto the holding period for
the Common Stock received in the Exchange Offer.

          Since the procedures and requirements under Rule 144
differ depending on whether the applicable security is held by an
affiliate or a nonaffiliate, the following would be the
consequences under Rule 144 of the Exchange Offer depending on
whether the Common Stock received in the Exchange Offer is held
by an affiliate or a nonaffiliate of the Company.

          Affiliate.  Generally, an executive officer, director
or holder of a significant percentage of the outstanding shares
of Common Stock will be deemed to be an affiliate of the Company. 
Assuming that the affiliate held the Derivative Security for more
than two years, the Common Stock received by the affiliate in the
Exchange Offer may be publicly sold by the affiliate under Rule
144 by complying with the volume limitations and the notice
requirements of the Rule.  Generally, the volume limitations
provide that an affiliate may sell an amount of securities, which
when aggregated with all other sales of securities of the same
class within the preceding three months, does not exceed the
greater of (i) 1% of the issued and outstanding shares of Common
Stock (in the case of the Company, 1% of approximately 3.82
million, i.e., approximately 38,200 shares) and (ii) the average
weekly reported trading volume of the Common Stock during the
four calendar weeks preceding the filing of the notice referred
to in the next sentence.  The notice provisions of Rule 144
require an affiliate to file a Form 144 with the Securities and
Exchange Commission setting forth the affiliate's good faith
intention to sell Common Stock.

          Nonaffiliate.  Under Rule 144, a nonaffiliate will be
subject to the same rules as outlined under the caption
"Affiliate" above if the nonaffiliate has held the Derivative
Security for more than two but less than three years. 
Additionally, if the nonaffiliate has held the Derivative
Security for more than three years, then, pursuant to Rule
144(k), the nonaffiliate may publicly sell the Common Stock
received in the Exchange Offer without regard to the requirements
or restrictions of Rule 144.

Absence of Future Liquidity if Exchange Offer Not Accepted

          The Company does not intend to register any of the
Derivative Securities (or the underlying Common Stock) under the
Securities Act and does not intend to otherwise take steps which
could result in the Common Stock issuable upon the exercise of
any Derivative Securities becoming freely transferable upon such
exercise.

          In the event that you do not accept the Exchange Offer,
the Derivative Securities held by you will remain outstanding and
will remain exercisable in accordance with their terms.  Under
the Securities Act, the holding period of a warrant or option may
not be "tacked" to the holding period of the underlying Common
Stock upon the exercise of such warrant or option.  Any future
exercise of a Derivative Security will result in the issuance of
Common Stock which will be a "restricted security" within the
meaning of Rule 144 under the Securities Act. As such, any shares
of Common Stock received upon the exercise of Derivative
Securities must be held at least two additional years before that
Common Stock may be sold publicly pursuant to Rule 144.


                     *          *          *


          The Company requests that you carefully consider the
Exchange Offer and notes that your prompt attention to the
matters covered by this letter is required.


                              Very truly yours,

                              E&B MARINE INC.



                              By: /s/ Kenneth G. Peskin 
                                 -----------------------------
                                 Kenneth G. Peskin
                                 Chairman of the Board
                                  and Chief Executive Officer



</TABLE>




Contact:   Walfrido A. Martinez
           Senior Vice President and Chief Financial Officer
           E&B Marine Inc.
           (908) 819-7400
                                               FOR IMMEDIATE RELEASE

     Edison, N.J., November 1--E&B Marine Inc. (NASDAQ: EBMA)
reported today that sales increased 7.0 percent for the third
quarter of 1995.  Due to expenses related to new stores and a tax
provision in 1995 instead of the tax benefit of $2,500,000
recognized in 1994, earnings per share decreased from the $.96
earned in the third quarter of 1994 to $.20 in 1995.  The Company
also announced that it is attempting to simplify its capitalization
structure by offering to exchange up to 181,531 shares of the
Company's Common Stock for up to 1,032,418 warrants and options. 
Finally, the Company announced that a Shareholders' Agreement among
a group of shareholders, including the Company's principal
shareholders, that participated in restructuring the Company's debt
in 1989 has been terminated allowing the group to freely transfer
their shares of common stock, including in open-market
transactions.  To the Company's knowledge, these shareholders hold
shares of common stock constituting approximately two-thirds of the
issued and outstanding shares of common stock.
     Sales of $29,367,000 for the third quarter ended September 30,
1995 increased $1,911,000 from the $27,456,000 recorded in the
third quarter ended September 24, 1994.  Retail store sales
increased 9.0 percent from the third quarter of 1994.  Sales in 
stores opened during comparable periods (those opened at least a 

                                                       -continued-
<PAGE>

E&B Marine Inc.
(908) 819-7400
Page 2


year) in 1995 and 1994 decreased $327,000 or 1.4 percent.  Mail-
order sales decreased $216,000 or 5.5 percent from the third
quarter of 1994.  The increase in sales was primarily attributable
to the new retail stores opened subsequent to the third quarter of
1994.  Comparable retail store sales for the third quarter of 1995
would have increased 6.5 percent and Mail-order sales would have
increased 2.0 percent from the third quarter of 1994 had fiscal
1994 been a 52 week year.
     For the nine month period ended September 30, 1995 sales of
$91,278,000 increased $7,830,000 or 9.4 percent over the prior
year.   Comparable retail store sales for the nine months ended
would have increased 1.9 percent from the same nine month period
ended September 24, 1994 had fiscal 1994 been a 52 week year.
     Net income before taxes for the third quarter of 1995 was
$1,370,000 compared to $1,712,000 reported in the third quarter of
1994.  Net income after taxes in 1995 was $821,000 after a tax
provision of $549,000.  In 1994, the provision for income taxes was
a benefit of $2,500,000.  Net income per share in the third quarter
of 1995 was $.20 compared to a net income per share of $.96 in
1994.  The weighted average number of outstanding shares for the
third quarter of 1995 was 3,744,000 versus 3,692,000 for the
comparable 1994 period.
     Selling, general and administrative expenses increased 12.9
percent from the comparable third quarter in 1994.  As a percentage
of sales, selling, general and administrative expenses increased to
21.9 percent in 1995 from 20.7 percent in 1994.  During the third

                                                       -continued-

<PAGE>

E&B Marine Inc.
(908) 819-7400
Page 3

quarter of 1995, additional expenses related to the new retail
stores were incurred.
     The Company is offering certain of its warrant and option
holders the opportunity to exchange certain warrants and options
for shares of the Company's common stock based on a value of such
warrants and options determined by an independent investment
banking firm and approved by a Special Committee of the Board of
Directors of the Company, and as authorized by the Company's Board
of Directors.  The Company stated that it has received indications
that a significant portion of the warrants and options affected
will be exchanged, including those held by the Company's largest
shareholder.  If all options and warrants included in this offer
were exchanged, the resulting noncash compensation expense net of
taxes attributed to the exchange would reduce the earnings per
share for the Company by approximately $.08 per share.
     The exchange offer will be made only by letter to the affected
warrant and option holders.  The common stock offered in exchange
for the affected warrants and options has not been and will not be
registered under the Securities Act of 1933 and may not be sold in
the United States absent registration thereof under the Securities
Act of 1933 or absent an applicable exemption from registration
requirements thereunder.
     Kenneth G. Peskin, the Company's Chairman and Chief Executive
Officer, said: "I am pleased to announce that our second store in
Chicago's metropolitan area in Highland Park has already been
opened and our Babylon, New York store has been relocated to West
Islip, Long Island to a larger and more advantageous location."

                                                       -continued-

E&B Marine Inc.
(908) 819-7400
Page 4


     E&B Marine Inc. is one of the nation's largest direct-mail
merchandisers and specialty retailers of marine supplies and
apparel with 61 retail outlets and a catalog operation.

                           *  *  *  *  *  *




November 1, 1995


<PAGE>
<TABLE>

                    E&B MARINE INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF OPERATIONS
        PERIODS ENDED SEPTEMBER 30, 1995 AND SEPTEMBER 24, 1994
                               UNAUDITED



<CAPTION>


Dollars in Thousands,               NINE MONTHS            THREE MONTHS
  except per share amounts          1995       1994        1995       1994
                                    -------    --------    -------    -------
<S>                                 <C>        <C>         <C>        <C>
Net sales                           $91,278    $83,448     $29,367    $27,456
Cost of goods sold excluding 
  amortization and depreciation      65,658     59,881      20,997     19,518
                                    -------    -------     -------    -------

     Gross profit                    25,620     23,567       8,370      7,938


Selling, general and 
  administrative expenses            19,288     16,978       6,421      5,689


Depreciation and amortization           847        924         277        328
                                    -------    -------     -------    -------

Income from operations before
  interest and income taxes           5,485      5,665       1,672      1,921


Interest expense                      1,068        828         302        209
                                    -------    -------     -------    -------

Income before income taxes            4,417      4,837       1,370      1,712


Income taxes                          1,770     (2,500)        549     (2,500)
                                    -------    -------     -------    -------

Net Income                           $2,647     $7,337        $821     $4,212
                                    =======    =======     =======    =======

Per share amounts:


     Net Income                       $0.64      $1.69       $0.20      $0.96

Weighted average number 
  of shares outstanding           3,729,000  3,690,000   3,744,000  3,692,000
                                  =========  =========   =========  =========

(1)  See accompanying note.

<PAGE>



1:   Income per Common Share

The Company has computed Income per Common Share on the basis of
the weighted average number of Common Shares and common equivalent
shares outstanding during the period, in accordance with the
modified treasury stock method.  This method assumes that common
stock equivalents (options and warrants) are exercised and treasury
shares are assumed to be purchased (not to exceed 20% of the
weighted average number of Common Shares outstanding) from the
proceeds using the average market price for the period.  Any excess
proceeds not utilized for the purchase of treasury shares are
assumed to reduce outstanding debt with an appropriate reduction of
interest expense.  Proceeds which exceed outstanding debt are
assumed to be invested in government securities.  Under such
assumptions, for the nine months ended September 30, 1995 and
September 24, 1994 and for the three months ended September 30,
1995 and September 24, 1994, 827,000, 814,000, 865,000 and 820,000
incremental Common Shares, respectively, have been added to the
weighted average number of shares outstanding and net interest has
been adjusted by approximately $280,000, $294,000, $105,000 and
$99,000, respectively.  The 1995 interest amounts have been tax
effected at 40 percent.

No fully diluted per share amounts are shown in 1995 and 1994 since
the closing market price is less than the average market price for
the period.


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission