|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
3674
(Primary Standard Industrial
Classification Code Number) |
| |
14-1896129
(I.R.S. Employer
Identification Number) |
|
|
Robert F. Kornegay
Robert T. Ishii Robert L. Wernli, Jr. Rich Mullen Wilson Sonsini Goodrich & Rosati, P.C. 12235 El Camino Real San Diego, CA 92130 (858) 350-2300 |
| |
Kishore Seendripu, Ph.D.
Chief Executive Officer MaxLinear, Inc. 5966 La Place Court, Suite 100 Carlsbad, CA 92008 (760) 692-0711 |
| |
Charles K. Ruck
Christopher R. Drewry Latham & Watkins LLP 650 Town Center Drive, 20th Floor Costa Mesa, CA 92625 (714) 540-1235 |
| |
Benjamin P. Su
Latham & Watkins LLP 18th Floor One Exchange Square 8 Connaught Place Central, Hong Kong +852 2912-2500 |
| |
Robert S. Matlin
Billy M.C. Chen Chris Cunningham K&L Gates LLP 599 Lexington Avenue New York, NY 10022 (212) 536-3900 |
|
|
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☐
|
|
| |
TO ENSURE THAT YOUR COMPANY SHARES (INCLUDING COMPANY SHARES REPRESENTED BY ADSS) CAN BE VOTED AT THE EXTRAORDINARY GENERAL MEETING, (1) IF YOU ARE A REGISTERED COMPANY SHAREHOLDER, THE COMPANY ENCOURAGES YOU TO SUBMIT YOUR PROXY CARD AS PROMPTLY AS POSSIBLE BY COMPLETING, SIGNING AND DATING THE ENCLOSED PROXY CARD IN ACCORDANCE WITH THE INSTRUCTIONS PRINTED THEREON AND RETURNING IT TO THE COMPANY’S COORDINATOR AS SOON AS POSSIBLE AND IN ANY EVENT BEFORE THE DEADLINE SET OUT BELOW; OR (2) IF YOU ARE AN ADS HOLDER, THE COMPANY ENCOURAGES YOU TO SIGN, COMPLETE AND RETURN THE ADS VOTING INSTRUCTION CARD TO THE ADS DEPOSITARY IN ACCORDANCE WITH THE INSTRUCTIONS PRINTED THEREON AND IN THE DEPOSITARY NOTICE.
|
| |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 33 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 49 | | |
| | |
Page
|
| |||
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 63 | | | |
| | | | 66 | | | |
| | | | 71 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 79 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 87 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 98 | | | |
| | | | 100 | | | |
| | | | 111 | | | |
| | | | 119 | | | |
| | | | 133 | | | |
| | | | 134 | | | |
| | | | 137 | | | |
| | | | II-5 | | | |
Annex A – Merger Agreement | | | | | | | |
Annex B – Cayman Islands Companies Act (2022 Revision) – Section 238 | | | | | | | |
Annex C – Opinion of Goldman Sachs (Asia) L.L.C., the Company’s Financial Advisor | | | | | | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
| | |
(in thousands, except
per share data) |
| |
(in thousands, except
per share data) |
| ||||||
Selected Unaudited Pro Forma Combined Statement of Operations Data
|
| | | | | | | | | | | | |
Net revenue
|
| | | $ | 505,905 | | | | | $ | 1,814,498 | | |
Gross profit
|
| | | | 224,578 | | | | | | 731,987 | | |
Income (loss) from operations
|
| | | | 48,930 | | | | | | (60,414) | | |
Net income (loss)
|
| | | | (3,348) | | | | | | (208,256) | | |
Net income (loss) per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.04) | | | | | $ | (2.32) | | |
Diluted
|
| | | $ | (0.04) | | | | | $ | (2.32) | | |
| | |
As of
March 31, 2022 |
| |||
| | |
(in thousands, except
per share data) |
| |||
Selected Unaudited Pro Forma Combined Balance Sheet Data | | | | | | | |
Cash, cash equivalents and short- and long-term restricted cash and investments
|
| | | $ | 9,698 | | |
Working capital
|
| | | | (65,714) | | |
Total assets
|
| | | | 5,746,100 | | |
Total stockholders’ equity
|
| | | | 1,191,975 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
MaxLinear, Inc. | | | | | | | | | | | | | |
Net income (loss) per share – basic: | | | | | | | | | | | | | |
Historical
|
| | | $ | 0.44 | | | | | $ | 0.55 | | |
Pro forma combined(1)
|
| | | $ | (0.04) | | | | | $ | (2.32) | | |
Net income (loss) per share – diluted: | | | | | | | | | | | | | |
Historical
|
| | | $ | 0.42 | | | | | $ | 0.53 | | |
Pro forma combined(1)
|
| | | $ | (0.04) | | | | | $ | (2.32) | | |
Book value per common share(2) | | | | | | | | | | | | | |
Historical
|
| | | $ | 6.84 | | | | | $ | 6.43 | | |
Pro forma combined(1)
|
| | | $ | 13.09 | | | | | | N/A | | |
Silicon Motion Technology Corporation | | | | | | | | | | | | | |
Net income (loss) per ordinary share – basic: | | | | | | | | | | | | | |
Historical
|
| | | $ | 0.40 | | | | | $ | 1.43 | | |
Equivalent pro forma(1)(3)
|
| | | $ | 0.00 | | | | | $ | (0.23) | | |
Net income (loss) per ordinary share – diluted: | | | | | | | | | | | | | |
Historical
|
| | | $ | 0.40 | | | | | $ | 1.43 | | |
Equivalent pro forma(1)(3)
|
| | | $ | 0.00 | | | | | $ | (0.23) | | |
Book value per ordinary common share(2) | | | | | | | | | | | | | |
Historical
|
| | | $ | 4.58 | | | | | $ | 4.72 | | |
Equivalent pro forma(1)(3)
|
| | | $ | 1.27 | | | | | | N/A | | |
| | |
PARENT
|
| |
THE COMPANY
|
| ||||||||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividend
Paid (per share) |
| |
High
|
| |
Low
|
| |
Dividend
Paid (per ADS) |
| ||||||||||||||||||
| | |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| ||||||||||||||||||
Quarter ended September 30, 2019
|
| | | | 26.20 | | | | | | 18.71 | | | | | | — | | | | | | 45.94 | | | | | | 30.86 | | | | | | 0.30 | | |
Quarter ended December 31, 2019
|
| | | | 23.10 | | | | | | 18.68 | | | | | | — | | | | | | 50.87 | | | | | | 34.73 | | | | | | 0.35 | | |
Quarter ended March 31, 2020
|
| | | | 21.89 | | | | | | 7.79 | | | | | | — | | | | | | 53.04 | | | | | | 26.72 | | | | | | 0.35 | | |
Quarter ended June 30, 2020
|
| | | | 22.00 | | | | | | 10.20 | | | | | | — | | | | | | 52.46 | | | | | | 35.11 | | | | | | 0.35 | | |
Quarter ended September 30, 2020
|
| | | | 28.36 | | | | | | 20.91 | | | | | | — | | | | | | 50.42 | | | | | | 35.13 | | | | | | 0.35 | | |
Quarter ended December 31, 2020
|
| | | | 38.61 | | | | | | 22.75 | | | | | | — | | | | | | 48.39 | | | | | | 35.16 | | | | | | 0.35 | | |
Quarter ended March 31, 2021
|
| | | | 44.05 | | | | | | 30.47 | | | | | | — | | | | | | 67.69 | | | | | | 46.54 | | | | | | 0.35 | | |
Quarter ended June 30, 2021
|
| | | | 42.62 | | | | | | 31.76 | | | | | | — | | | | | | 74.10 | | | | | | 60.00 | | | | | | 0.35 | | |
Quarter ended September 30, 2021
|
| | | | 55.00 | | | | | | 38.28 | | | | | | — | | | | | | 81.87 | | | | | | 58.86 | | | | | | 0.35 | | |
Quarter ended December 31, 2021
|
| | | | 77.89 | | | | | | 45.69 | | | | | | — | | | | | | 96.73 | | | | | | 66.06 | | | | | | 0.50 | | |
Quarter ended March 31, 2022
|
| | | | 77.24 | | | | | | 50.34 | | | | | | — | | | | | | 96.89 | | | | | | 64.41 | | | | | | 0.50 | | |
Quarter ended June 30, 2022 (through June 14, 2022)
|
| |
59.57
|
| |
34.57
|
| | | | — | | | |
98.65
|
| |
65.03
|
| | | | 0.50 | | |
| | |
Company
Closing Price Per ADS |
| |
Parent
Closing Price |
| |
Estimated
Value of the Per ADS Merger Consideration |
| |||||||||
May 4, 2022
|
| | | $ | 81.20 | | | | | $ | 53.61 | | | | | $ | 114.34 | | |
June 14, 2022
|
| | | $ | 88.07 | | | | | $ | 36.60 | | | | | $ | 107.74 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||||
($ in millions, except where noted)
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |||||||||||||||
Revenue | | | | $ | 1,158 | | | | | $ | 1,391 | | | | | $ | 1,600 | | | | | $ | 1,756 | | | | | $ | 1,850 | | |
Year-over-year growth (%)
|
| | | | 26% | | | | | | 20% | | | | | | 15% | | | | | | 10% | | | | | | 5% | | |
Gross Profit
|
| | | | 579 | | | | | | 693 | | | | | | 796 | | | | | | 880 | | | | | | 948 | | |
Gross Profit Margin (%)
|
| | | | 50% | | | | | | 50% | | | | | | 50% | | | | | | 50% | | | | | | 51% | | |
Non-GAAP Operating Income(1)
|
| | | | 347 | | | | | | 422 | | | | | | 485 | | | | | | 528 | | | | | | 556 | | |
Non-GAAP Operating Income Margin (%)
|
| | | | 30% | | | | | | 30% | | | | | | 30% | | | | | | 30% | | | | | | 30% | | |
Non-GAAP Net Income(2)
|
| | | | 280 | | | | | | 340 | | | | | | 392 | | | | | | 429 | | | | | | 452 | | |
Non-GAAP Net Income Margin (%)
|
| | | | 24% | | | | | | 24% | | | | | | 25% | | | | | | 24% | | | | | | 24% | | |
Non-GAAP EBITDA(3)
|
| | | | 366 | | | | | | 443 | | | | | | 513 | | | | | | 565 | | | | | | 598 | | |
Non-GAAP EBITDA Margin (%)
|
| | | | 32% | | | | | | 32% | | | | | | 32% | | | | | | 32% | | | | | | 32% | | |
Unlevered Free Cash Flow(4)
|
| | | | 139 | | | | | | 131 | | | | | | 230 | | | | | | 319 | | | | | | 363 | | |