11/06/2026 | Press release | Distributed by Public on 11/06/2026 15:15
|
☐
|
Preliminary Proxy Statement
|
☐
|
Confidential, for Use of the Commission
|
|
|
☐
|
Definitive Proxy Statement
|
Only (as permitted by Rule 14a-6(e)(2))
|
||
|
☒
|
Definitive Additional Materials
|
|||
|
☐
|
Soliciting Material under §240.14a-12
|
| ☒ |
No fee required
|
| ☐ |
Fee paid previously with preliminary materials
|
| ☐ |
Fee computed on table in exhibit required by Item 25(b) per Exchange Act Rules 14a-6(i)(1) and 0-11
|
|
|
1. |
The twenty-first paragraph in the section entitled "THE MERGER - Background of the Merger" on page 35 of the Definitive Proxy Statement is amended as follows:
|
|
|
2. |
The table under the heading "Summary of Synaptics Management Projections" in the section entitled "THE MERGER - Certain Unaudited Prospective Financial Information" on page 64 of the Definitive Proxy Statement, together with its footnotes, is amended and restated as follows:
|
|
Fiscal Year
(Ending Last Saturday of June)
|
||||||||||||||||||||||||||||
|
4Q
2026E(1)
|
|
2027E
|
|
2028E
|
|
2029E
|
|
2030E
|
|
2031E
|
|
2032E
|
|
|||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||||
|
Revenue
|
|
$313
|
|
|
|
$1,340
|
|
|
|
$1,510
|
|
|
|
$1,839
|
|
|
|
$2,219
|
|
|
|
$2,441
|
|
|
|
$2,563
|
||
|
Non-GAAP Operating Income(2)
|
|
$59
|
|
|
|
$266
|
|
|
|
$329
|
|
|
|
$461
|
|
|
|
$582
|
|
|
|
$641
|
|
|
|
$673
|
||
|
Less: Estimated Cash Taxes(5)
|
|
$(8)
|
|
|
|
$(40)
|
|
|
|
$(49)
|
|
|
|
$(69)
|
|
|
|
$(87)
|
|
|
|
$(115)
|
|
|
|
$(135)
|
|
|
|
Net Operating Profit After Taxes(3)
|
|
$51
|
|
|
|
$226
|
|
|
|
$280
|
|
|
|
$392
|
|
|
|
$495
|
|
|
|
$525
|
|
|
|
$538
|
|
|
|
Less: Capital Expenditures(5)
|
|
$(8)
|
|
|
|
$(35)
|
|
|
|
$(39)
|
|
|
|
$(43)
|
|
|
|
$(47)
|
|
|
|
$(49)
|
|
|
|
$(51)
|
|
|
|
Plus: Depreciation(5)
|
|
$7
|
|
|
|
$30
|
|
|
|
$33
|
|
|
|
$37
|
|
|
|
$40
|
|
|
|
$54
|
|
|
|
$56
|
|
|
|
Less: Investment in Working Capital and Other(5)
|
|
$(14)
|
|
|
|
$27
|
|
|
|
$16
|
|
|
|
$(44)
|
|
|
|
$(34)
|
|
|
|
$(38)
|
|
|
|
$(39)
|
|
|
|
Unlevered Free Cash Flow(4)
|
|
$36
|
|
|
|
$247
|
|
|
|
$289
|
|
|
|
$342
|
|
|
|
$454
|
|
|
|
$493
|
|
|
|
$504
|
||
| (1) |
The 4Q FY2026E amounts reflect estimates as of April 14, 2026, and have not been updated to reflect subsequent actual results. In addition, with respect to FY2026E, certain projections were prepared for the entire fiscal year based on information available as of April 14, 2026, including Revenue of $1,199 million and non-GAAP Operating Income of $214 million, which amounts reflected (i) actual results for the first two quarters of FY2026, (ii) preliminary results for the third quarter of FY2026 and (iii) projected results for the fourth quarter of FY2026, and which amounts have not been updated to reflect subsequent actual results.
|
| (2) |
Non-GAAP Operating Income, a non-GAAP financial measure, refers to operating income adjusted to exclude stock-based compensation, amortization of intangibles, and certain other non-cash or non-recurring items.
|
| (3) |
Net Operating Profit After Taxes, a non-GAAP financial measure, refers to non-GAAP Operating Income less estimated cash taxes.
|
| (4) |
Unlevered Free Cash Flow, a non-GAAP financial measure, refers to Net Operating Profit After Taxes, adjusted for capital expenditures, depreciation, and changes in working capital and other items.
|
| (5) |
Estimated Cash Taxes represent projected cash taxes on non-GAAP Operating Income. Capital Expenditures represent projected capital investment deducted in calculating Unlevered Free Cash Flow. Depreciation represents the non-cash depreciation expense added back in that calculation. Investment in Working Capital and Other reflects the combined cash flow adjustment for changes in working capital and other items. Amounts may not sum to the reported aggregate figures due to rounding.
|
|
|
3. |
The first paragraph under the heading "Discounted Cash Flow Analysis" in the section entitled "THE MERGER - Opinion of Qatalyst Partners LP, Synaptics' Financial Advisor" on page 66 of the Definitive Proxy Statement is amended as follows:
|
| • |
adding:
|
| (a) |
the implied net present value of the estimated future unlevered free cash flows ("UFCFs") of Synaptics based on the Synaptics Management Projections for fiscal year 2027 through fiscal year 2031 (which implied present value was calculated using a range of discount rates of 15.5% to 19.0%, based on an estimated weighted average cost of capital for Synaptics, as calculated by Qatalyst Partners utilizing the capital asset pricing model and inputs based on Qatalyst Partners' professional judgment);
|
| (b) |
the implied net present value of a terminal value of Synaptics, calculated by multiplying Synaptics' estimated net operating profit after taxes ("NOPAT") in fiscal year 2032, based on the Synaptics Management Projections, by a range of next-twelve-months' estimated NOPAT multiples of 14.0x to 24.0x (which were chosen based on Qatalyst Partners' professional judgment and experience), and discounted to present value using the same range of discount rates used in clause (a) above; and
|
| (c) |
the cash of Synaptics as of June 27, 2026, of approximately $443 million, as disclosed in Synaptics' Annual Report on Form 10-K for the fiscal year ended June 27, 2026; and
|
| • |
subtracting from the resulting amount the face value of Synaptics' outstanding debt as of June 27, 2026, of approximately $850 million, as disclosed in Synaptics' Annual Report on Form 10-K for the fiscal year ended June 27, 2026; and
|
| • |
dividing the resulting amount by the number of fully diluted shares of Synaptics common stock outstanding, including Synaptics' RSUs, PSUs, MSUs (assuming target level attainment), and shares underlying in-the-money convertible debt calculated using the net share settlement method and excluding any make-whole shares, settlement of capped call options or other change of control adjustments, as of September 25, 2026, all as provided by Synaptics' management.
|
|
|
4. |
The table under the heading "Selected Companies Analysis" in the section entitled "THE MERGER - Opinion of Qatalyst Partners LP, Synaptics' Financial Advisor" on page 67 of the Definitive Proxy Statement is amended as follows:
|
|
Selected Consumer Concentrated Companies
|
|
Fully Diluted
Enterprise Value
($B)
|
CY2027E Revenue
Multiple
|
|
CY2027E P/E
Multiple
|
|
|
QUALCOMM Incorporated
|
$208.9
|
4.5x
|
17.1x
|
|||
|
Skyworks Solutions, Inc.
|
$13.4
|
3.3x
|
17.1x
|
|||
|
Cirrus Logic, Inc.
|
$5.1
|
2.4x
|
13.9x
|
|
Selected Broad-Market and Edge Companies
|
|
Fully Diluted
Enterprise Value
($B)
|
|
CY2027E Revenue
Multiple
|
|
CY2027E P/E
Multiple
|
|
Microchip Technology Incorporated
|
$50.9
|
7.1x
|
18.0x
|
|||
|
NXP Semiconductors NV
|
$68.5
|
4.3x
|
13.1x
|
|||
|
ON Semiconductor Corporation
|
$30.7
|
4.1x
|
15.7x
|
|||
|
Infineon Technologies AG
|
$93.1
|
4.0x
|
20.0x
|
|||
|
Renesas Electronics Corporation
|
$42.3
|
3.6x
|
12.1x
|
|||
|
Melexis NV
|
$3.4
|
3.0x
|
16.3x
|
|||
|
STMicroelectronics N.V.
|
$48.2
|
2.8x
|
17.6x
|
|
Selected Mid-Cap High-Growth Edge Companies
|
|
Fully Diluted
Enterprise Value
($B)
|
|
CY2027E Revenue
Multiple
|
|
CY2027E P/E
Multiple
|
|
Lattice Semiconductor Corporation
|
$19.9
|
14.9x
|
39.1x
|
|||
|
Monolithic Power Systems, Inc.
|
$67.5
|
12.9x
|
38.8x
|
|||
|
Impinj, Inc.
|
$5.7
|
12.1x
|
62.9x
|
|||
|
Semtech Corporation
|
$19.3
|
10.1x
|
30.9x
|
|||
|
MaxLinear, Inc.
|
$9.6
|
9.7x
|
33.9x
|
|||
|
Ambiq Micro, Inc.
|
$1.5
|
8.2x
|
-
|
|||
|
Ambarella, Inc.
|
$3.0
|
6.0x
|
-
|
|||
|
Allegro MicroSystems, Inc.
|
$7.1
|
5.7x
|
26.5x
|
|||
|
Power Integrations, Inc.
|
$2.7
|
5.0x
|
27.4x
|
|||
|
Nordic Semiconductor ASA
|
$3.7
|
3.5x
|
27.1x
|
|
|
5. |
The table under the heading "Selected Transactions Analysis" in the section entitled "THE MERGER - Opinion of Qatalyst Partners LP, Synaptics' Financial Advisor" on page 68 of the Definitive Proxy Statement is amended as follows:
|
|
Announcement Date
|
Target
|
Acquiror
|
Fully
Diluted
Enterprise
Value
($B)
|
NTM
Revenue
Multiple
|
NTM
P/E
Multiple
|
||||||||||
|
02/04/26
|
Silicon Laboratories Inc.
|
Texas Instruments Incorporated
|
$7.5
|
8.4x
|
-
|
||||||||||
|
10/28/25
|
Qorvo, Inc.
|
Skyworks Solutions, Inc.
|
$10.5
|
2.8x
|
16.6x
|
||||||||||
|
08/02/22
|
Sierra Wireless, Inc.
|
Semtech Corporation
|
$1.2
|
1.7x
|
29.2x
|
||||||||||
|
05/05/22
|
Silicon Motion Technology Corporation
|
MaxLinear, Inc.
|
$3.6
|
3.0x
|
13.3x
|
||||||||||
|
02/08/21
|
Dialog Semiconductor Plc
|
Renesas Electronics Corporation
|
$5.3
|
3.8x
|
22.9x
|
||||||||||
|
10/29/20
|
Inphi Corporation
|
Marvell Technology Group Ltd.
|
$10.0
|
13.3x
|
47.0x
|
||||||||||
|
10/27/20
|
Xilinx, Inc.
|
Advanced Micro Devices, Inc.
|
$35.0
|
10.8x
|
36.4x
|
||||||||||
|
07/13/20
|
Maxim Integrated Products, Inc.
|
Analog Devices, Inc.
|
$20.7
|
9.7x
|
31.9x
|
||||||||||
|
06/03/19
|
Cypress Semiconductor Corporation
|
Infineon Technologies AG
|
$9.9
|
4.5x
|
22.1x
|
||||||||||
|
03/27/19
|
Quantenna Communications, Inc.
|
ON Semiconductor Corporation
|
$0.9
|
3.7x
|
30.6x
|
||||||||||
|
03/11/19
|
Mellanox Technologies, Ltd.
|
NVIDIA Corporation
|
$6.9
|
5.5x
|
20.2x
|
||||||||||
|
09/10/18
|
Integrated Device Technology, Inc.
|
Renesas Electronics Corporation
|
$7.0
|
7.4x
|
25.9x
|
||||||||||
|
03/01/18
|
Microsemi Corporation
|
Microchip Technology Incorporated
|
$10.2
|
5.0x
|
15.5x
|
||||||||||
|
02/20/18
|
NXP Semiconductors N.V.
|
QUALCOMM Incorporated
|
$48.4
|
4.9x
|
17.5x
|
||||||||||
|
11/20/17
|
Cavium, Inc.
|
Marvell Technology Group Ltd.
|
$6.7
|
6.2x
|
25.0x
|
||||||||||
|
12/21/16
|
InvenSense, Inc.
|
TDK Corporation
|
$1.2
|
4.0x
|
-
|
||||||||||
|
11/02/16
|
Brocade Communications Systems, Inc.
|
Broadcom Limited
|
$6.1
|
2.4x
|
12.8x
|
||||||||||
|
09/12/16
|
Intersil Corporation
|
Renesas Electronics Corporation
|
$2.9
|
5.4x
|
31.1x
|
||||||||||
|
07/26/16
|
Linear Technology Corporation
|
Analog Devices, Inc.
|
$13.5
|
9.0x
|
25.3x
|
||||||||||
|
06/15/16
|
QLogic Corporation
|
Cavium, Inc.
|
$1.0
|
2.1x
|
14.9x
|
||||||||||
|
01/19/16
|
Atmel Corporation
|
Microchip Technology Incorporated
|
$3.4
|
2.9x
|
21.7x
|
||||||||||
|
11/24/15
|
PMC-Sierra, Inc.
|
Microsemi Corporation
|
$2.3
|
4.2x
|
18.6x
|
||||||||||
|
11/18/15
|
Fairchild Semiconductor International, Inc.
|
ON Semiconductor Corporation
|
$2.4
|
1.7x
|
20.9x
|
||||||||||
|
06/01/15
|
Altera Corporation
|
Intel Corporation
|
$13.7
|
7.7x
|
35.6x
|
||||||||||
|
05/28/15
|
Broadcom Corporation
|
Avago Technologies Limited
|
$31.3
|
3.6x
|
15.0x
|
||||||||||
|
04/30/15
|
OmniVision Technologies, Inc.
|
Investor Group
|
$1.2
|
1.0x
|
22.0x
|
||||||||||
|
03/01/15
|
Freescale Semiconductor, Ltd.
|
NXP Semiconductors N.V.
|
$16.8
|
3.4x
|
16.7x
|
||||||||||
|
12/01/14
|
Spansion Inc.
|
Cypress Semiconductor Corporation
|
$1.9
|
1.5x
|
16.8x
|
||||||||||
|
10/15/14
|
CSR plc
|
QUALCOMM Incorporated
|
$2.2
|
2.8x
|
27.1x
|
||||||||||
|
08/20/14
|
International Rectifier Corporation
|
Infineon Technologies AG
|
$2.4
|
2.0x
|
22.3x
|
||||||||||
|
06/09/14
|
Hittite Microwave Corporation
|
Analog Devices, Inc.
|
$2.0
|
6.5x
|
28.6x
|
||||||||||
|
02/24/14
|
TriQuint Semiconductor, Inc.
|
RF Micro Devices, Inc.
|
$1.6
|
1.8x
|
32.4x
|
||||||||||
|
12/16/13
|
LSI Corporation
|
Avago Technologies Limited
|
$6.5
|
2.7x
|
17.1x
|
||||||||||
|
07/12/13
|
Spreadtrum Communications, Inc.
|
Tsinghua Holdings Co., Ltd.
|
$1.6
|
1.5x
|
10.6x
|
||||||||||
|
06/22/12
|
MStar Semiconductor, Inc.
|
MediaTek Inc.
|
$3.0
|
2.1x
|
15.9x
|
||||||||||
|
09/12/11
|
NetLogic Microsystems, Inc.
|
Broadcom Corporation
|
$3.8
|
8.3x
|
29.2x
|
||||||||||
|
04/04/11
|
National Semiconductor Corporation
|
Texas Instruments Incorporated
|
$6.6
|
4.4x
|
18.8x
|
||||||||||
|
01/05/11
|
Atheros Communications, Inc.
|
QUALCOMM Incorporated
|
$3.1
|
3.4x
|
23.5x
|