|
![]() |
| |
![]() |
|
|
PROXY STATEMENT
OF SILICON MOTION TECHNOLOGY CORPORATION |
| |
PROSPECTUS
OF MAXLINEAR, INC. |
|
| |
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 IN THE PRE-ADDRESSED ENVELOPE PROVIDED AS SOON AS POSSIBLE AND IN ANY EVENT BEFORE THE DEADLINE SET OUT BELOW; OR (2) IF YOU ARE A REGISTERED HOLDER OF ADSs, 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 | | | |
| | | | 16 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 32 | | | |
| | | | 34 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 50 | | |
| | |
Page
|
| |||
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 52 | | | |
| | | | 64 | | | |
| | | | 67 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 80 | | | |
| | | | 83 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 85 | | | |
| | | | 88 | | | |
| | | | 89 | | | |
| | | | 89 | | | |
| | | | 99 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 113 | | | |
| | | | 121 | | | |
| | | | 136 | | | |
| | | | 137 | | | |
| | | | 140 | | | |
| | | | | | | |
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
|
| |
59.57
|
| |
32.87
|
| | | | — | | | |
98.65
|
| |
65.03
|
| | | | 0.50 | | | ||||||||||||
Quarter ended September 30, 2022 (through July 8, 2022)
|
| | | | 35.30 | | | | | | 30.17 | | | | | | — | | | | | | 83.76 | | | | | | 79.53 | | | | | | — | | |
| | |
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 | | |
July 8, 2022
|
| | | $ | 82.45 | | | | | $ | 35.13 | | | | | $ | 107.17 | | |
| | |
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 | | |