|
Delaware
|
| |
7372
|
| |
88-0666433
|
|
|
(State or Other Jurisdiction of Incorporation
or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
P. Michelle Gasaway
Gregg A. Noel Skadden, Arps, Slate, Meagher & Flom LLP 300 South Grand Avenue Los Angeles, California 90071 (213) 687-5000 |
| |
Liz Cohen-Yerushalmi
Chief Legal Officer and General Counsel c/o Mobileye B.V. Har Hotzvim, 13 Hartom Street P.O. Box 45157 Jerusalem 9777513, Israel +972-2-541-7333 |
| |
John L. Savva
Sullivan & Cromwell LLP 1870 Embarcadero Road Palo Alto, California 94303 (650) 461-5600 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | Emerging growth company | | | ☐ | |
| | | | | 1 | | | |
| | | | | 25 | | | |
| | | | | 63 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 71 | | | |
| | | | | 79 | | | |
| | | | | 102 | | | |
| | | | | 137 | | | |
| | | | | 143 | | | |
| | | | | 157 | | | |
| | | | | 168 | | | |
| | | | | 170 | | | |
| | | | | 178 | | | |
| | | | | 180 | | | |
| | | | | 183 | | | |
| | | | | 192 | | | |
| | | | | 192 | | | |
| | | | | 193 | | | |
| | | | | F-1 | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Revenue
|
| | | $ | 450 | | | | | | | | | | | $ | 450 | | | | | | | | | | | $ | 326 | | | | | | | | |
Gross profit and margin
|
| | | | 215 | | | | | | 48% | | | | | | 217 | | | | | | 48% | | | | | | 153 | | | | | | 47% | | |
Operating loss and margin
|
| | | | (29) | | | | | | (6)% | | | | | | (25) | | | | | | (6)% | | | | | | (20) | | | | | | (6)% | | |
Adjusted Gross Profit and Margin(1)
|
| | | | 330 | | | | | | 73% | | | | | | 332 | | | | | | 74% | | | | | | 253 | | | | | | 78% | | |
Adjusted Operating Income and Margin(2)
|
| | | | 139 | | | | | | 31% | | | | | | 143 | | | | | | 32% | | | | | | 127 | | | | | | 39% | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Gross profit and margin
|
| | | $ | 215 | | | | | | 48% | | | | | $ | 217 | | | | | | 48% | | | | | $ | 153 | | | | | | 47% | | |
Add: Amortization of acquired intangible assets
|
| | | | 115 | | | | | | 26% | | | | | | 115 | | | | | | 26% | | | | | | 100 | | | | | | 31% | | |
Add: Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted gross profit and margin
|
| | | $ | 330 | | | | | | 73% | | | | | $ | 332 | | | | | | 74% | | | | | $ | 253 | | | | | | 78% | | |
| | |
Three Months Ended
October 1, 2022 |
| |
Three Months Ended
September 25, 2021 |
| ||||||||||||||||||||||||||||||
| | |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||||||||||||||||||
$ in millions
|
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| |
Amount
|
| |
% of
Revenue |
| ||||||||||||||||||
Operating income (loss) and operating margin
|
| | | $ | (29) | | | | | | (6)% | | | | | $ | (25) | | | | | | (6)% | | | | | $ | (20) | | | | | | (6)% | | |
Add: Amortization of acquired intangible assets
|
| | | | 131 | | | | | | 29% | | | | | | 131 | | | | | | 29% | | | | | | 123 | | | | | | 38% | | |
Add: Share-based compensation expense
|
| | | | 36 | | | | | | 8% | | | | | | 36 | | | | | | 8% | | | | | | 24 | | | | | | 7% | | |
Add: Expenses related to this offering
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted operating income and margin
|
| | | $ | 139 | | | | | | 31% | | | | | $ | 143 | | | | | | 32% | | | | | $ | 127 | | | | | | 39% | | |
| | |
Pro Forma as
Adjusted(1) |
| |
Historical
|
| ||||||||||||||||||
| | |
Year Ended
|
| |
Year Ended
|
| ||||||||||||||||||
(in millions, except per share data)
|
| |
December 25,
2021 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
Revenue
|
| | | $ | 1,386 | | | | | $ | 1,386 | | | | | $ | 967 | | | | | $ | 879 | | |
Gross profit
|
| | | | 653 | | | | | | 655 | | | | | | 376 | | | | | | 423 | | |
Operating loss
|
| | | | (174) | | | | | | (57) | | | | | | (213) | | | | | | (86) | | |
Net loss
|
| | | | (185) | | | | | | (75) | | | | | | (196) | | | | | | (328) | | |
Net loss per share, basic and diluted
|
| | | $ | (0.23) | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
| | |
Pro Forma as
Adjusted(1) |
| |
Historical
|
| ||||||||||||
| | |
Six Months Ended
|
| |
Six Months Ended
|
| ||||||||||||
(in millions, except per share data)
|
| |
July 2, 2022
|
| |
July 2, 2022
|
| |
June 26, 2021
|
| |||||||||
Revenue | | | | $ | 854 | | | | | $ | 854 | | | | | $ | 704 | | |
Gross profit
|
| | | | 405 | | | | | | 405 | | | | | | 348 | | |
Operating income (loss)
|
| | | | (73) | | | | | | (36) | | | | | | 7 | | |
Net income (loss)
|
| | | | (93) | | | | | | (67) | | | | | | 4 | | |
Net loss per share, basic and diluted
|
| | | $ | (0.12) | | | | | | N/A | | | | | | N/A | | |
| | |
Pro Forma as
Adjusted(1)(2) |
| |
Historical
|
| ||||||||||||||||||
(in millions)
|
| |
July 2,
2022 |
| |
July 2,
2022 |
| |
December 25,
2021 |
| |
December 26,
2020 |
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 1,000 | | | | | $ | 774 | | | | | $ | 616 | | | | | $ | 85 | | |
Total assets(3)
|
| | | | 16,374 | | | | | | 16,162 | | | | | | 16,655 | | | | | | 16,462 | | |
Dividend Note with related party(2)
|
| | | | — | | | | | | 3,509 | | | | | | — | | | | | | — | | |
Total equity
|
| | | $ | 14,920 | | | | | $ | 11,199 | | | | | $ | 15,889 | | | | | $ | 15,842 | | |
| | |
As of July 2, 2022
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
| | |
(in millions, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 774 | | | | | $ | 774 | | | | | $ | 1,000 | | |
Dividend Note with related party
|
| | | | 3,509 | | | | | | 3,509 | | | | | | — | | |
Class A common stock, par value $0.01 per share; 0, 4,000,000,000,
and 4,000,000,000 shares of Class A common stock authorized, actual, pro forma, and pro forma as adjusted, respectively; 0 shares of Class A common stock issued and outstanding, actual, 0 shares of Class A common stock issued and outstanding, pro forma, and 46,263,158 shares of Class A common stock issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Class B common stock, par value $0.01 per share; 0, 1,500,000,000,
and 1,500,000,000 shares of Class B common stock authorized, actual, pro forma, and pro forma as adjusted, respectively; 0 shares of Class B common stock issued and outstanding, actual, 750,000,000 shares of Class B common stock issued and outstanding, pro forma, and 750,000,000 shares of Class B common stock issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 8 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | — | | | | | | 11,215 | | | | | | 14,936 | | |
Parent net investment
|
| | | | 11,223 | | | | | | — | | | | | | — | | |
Accumulated other comprehensive (loss) income
|
| | | | (24) | | | | | | (24) | | | | | | (24) | | |
Total equity
|
| | | | 11,199 | | | | | | 11,199 | | | | | | 14,920 | | |
Total capitalization
|
| | | $ | 14,708 | | | | | $ | 14,708 | | | | | $ | 14,920 | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | 19.00 | | | |||
|
Pro forma net tangible book value per share before completion of this offering
|
| | | | (3.33) | | | | |||||
|
Increase in pro forma as adjusted net tangible book value per share attributable to investors participating in this offering and the concurrent private placement and the use of the net proceeds from this offering and the concurrent private
placement |
| | | | 4.88 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share
|
| | | | | | | | | | 1.55 | | |
|
Dilution in pro forma as adjusted net tangible book value per share to investors participating in this offering and the concurrent private placement(1)
|
| | | | | | | | | $ | 17.45 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Our existing stockholder
|
| | | | 750,000,000 | | | | | | 94.2% | | | | | $ | — | | | | | | — | | | | | | — | | |
Investors participating in this offering
|
| | | | 41,000,000 | | | | | | 5.1% | | | | | $ | 779,000,000 | | | | | | 88.6% | | | | | $ | 19.00 | | |
Investor in the concurrent private placement
|
| | | | 5,263,158 | | | | | | 0.7% | | | | | $ | 100,000,000 | | | | | | 11.4% | | | | | $ | 19.00 | | |
Total
|
| | | | 796,263,158 | | | | | | 100% | | | | | $ | 879,000,000 | | | | | | 100% | | | | | $ | 1.10 | | |
| | |
As Reported
Mobileye Group |
| |
Transaction
Accounting – Reorganization |
| | | | |
Pro
Forma Mobileye Group |
| |
Transaction
Accounting – Offering |
| | | | |
Pro Forma
As Adjusted Mobileye Group |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 774 | | | |
|
| | | | | | $ | 774 | | | | | $ | 834 | | | |
(B)
|
| | | $ | 1,000 | | | |||
| | | | | | | | | | | | | | | | | | | | | | | | | | (608) | | | |
(C)
|
| | | | | | |
Trade accounts receivable, net
|
| | | | 214 | | | | | | | | | | | | | | | 214 | | | | | | | | | | | | | | | 214 | | |
Inventories
|
| | | | 98 | | | | | | | | | | | | | | | 98 | | | | | | | | | | | | | | | 98 | | |
Related party loan
|
| | | | 901 | | | | | | | | | | | | | | | 901 | | | | | | | | | | | | | | | 901 | | |
Other current assets
|
| | | | 56 | | | | | | | | | | | | | | | 56 | | | | | | | | | | | | | | | 56 | | |
TOTAL CURRENT ASSETS
|
| | | | 2,043 | | | | | | | | | | | | | | | 2,043 | | | | |
|
226
|
| | | | | | | | 2,269 | | |
Property and equipment, net
|
| | | | 338 | | | | | | | | | | | | | | | 338 | | | | | | | | | | | | | | | 338 | | |
Intangible assets, net
|
| | | | 2,789 | | | | | | | | | | | | | | | 2,789 | | | | | | | | | | | | | | | 2,789 | | |
Goodwill
|
| | | | 10,895 | | | | | | | | | | | | | | | 10,895 | | | | | | | | | | | | | | | 10,895 | | |
Other long-term assets
|
| | | | 97 | | | | | | | | | | | | | | | 97 | | | | | | (14) | | | |
(D)
|
| | | | 83 | | |
TOTAL ASSETS
|
| | | $ | 16,162 | | | | | | | | | | | | | | $ | 16,162 | | | | | $ | 212 | | | | | | | | $ | 16,374 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 138 | | | | | | | | | | | | | | $ | 138 | | | | | | | | | | | | | | $ | 138 | | |
Employee related accrued expenses
|
| | | | 65 | | | | | | | | | | | | | | | 65 | | | | | | | | | | | | | | | 65 | | |
Related party payable
|
| | | | 973 | | | | | | | | | | | | | | | 973 | | | | | | | | | | | | | | | 973 | | |
Dividend Note with related party
|
| | | | 3,509 | | | | | | | | | | | | | | | 3,509 | | | | | | (608) | | | |
(C)
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (2,901) | | | |
(C)
|
| | | | | | |
Other current liabilities
|
| | | | 45 | | | | | | | | | | | | | | | 45 | | | | | | | | | | | | | | | 45 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 4,730 | | | | | | | | | | | | | | | 4,730 | | | | | | (3,509) | | | | | | | | | 1,221 | | |
Long-term employee benefits
|
| | | | 50 | | | | | | | | | | | | | | | 50 | | | | | | | | | | | | | | | 50 | | |
Deferred tax liabilities
|
| | | | 172 | | | | | | | | | | | | | | | 172 | | | | | | | | | | | | | | | 172 | | |
Other long-term liabilities
|
| | | | 11 | | | | | | | | | | | | | | | 11 | | | | | | | | | | | | | | | 11 | | |
TOTAL LIABILITIES
|
| | | | 4,963 | | | | | | | | | | | | | | | 4,963 |