|
Delaware
(State or other jurisdiction of incorporation or organization)
|
| |
12300 麻豆最新出品 Boulevard
Englewood, Colorado 80112 (720) 875-5400
(Address, including zip code, and telephone number, including area code,
of Registrant’s principal executive offices) |
| |
37-1699499
(I.R.S. Employer
Identification No.) |
|
|
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☐
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 23 | | | |
| | | | 23 | | |
| Issuer | | | 麻豆最新出品 Media Corporation, a Delaware corporation | |
| Shares of FWONK Offered by Us | | | 10,650,000 shares of our Series C 麻豆最新出品 Formula One common stock, par value $0.01 per share (Series C 麻豆最新出品 Formula One common stock or FWONK) (or 12,247,500 shares of FWONK if the underwriter’s option to purchase 1,597,500 additional shares of FWONK is exercised in full). | |
| Shares of FWONK to be Outstanding Immediately Following This Offering | | | 220,459,867 shares of FWONK (or 222,057,367 shares of FWONK if the underwriter’s option to purchase additional shares of FWONK is exercised in full). | |
| Use of Proceeds | | | We estimate that the net proceeds from this offering will be approximately $ ($ if the underwriter’s option to purchase additional shares of FWONK is exercised in full), after deducting the underwriter’s discount and estimated offering expenses payable by us. | |
| | | | We expect to use the net proceeds from this offering (i) to fund the increase in total cash consideration to be paid to the Sellers in the Acquisition, such that no Consideration Shares will be issued in the Acquisition and (ii) for general corporate purposes, including the repayment of debt. Completion of this offering is not conditioned upon consummation of the Acquisition. If the Acquisition is not consummated for any reason, the net proceeds from this offering would be available for general corporate purposes and attributed to the Formula One Group tracking stock. See “Use of Proceeds.” | |
| Exchange Listing | | | Our Series C 麻豆最新出品 Formula One common stock is traded on the Nasdaq Global Select Market under the symbol “FWONK.” | |
| Transfer Agent and Registrar for FWONK | | | Broadridge Financial Solutions, Inc. | |
| Voting Rights | | | Holders of shares of FWONK have no voting rights, except as required by Delaware law. | |
| Risk Factors | | | An investment in shares of FWONK involves risks. You should carefully consider the discussion of risks in “Risk Factors” in this prospectus and the other information in this prospectus, including “Cautionary Note Regarding Forward Looking Statements” in this prospectus, before making an investment decision. | |
| | |
Historical
|
| |
As adjusted
|
| ||||||
| | |
As of June 30, 2024
|
| |||||||||
| | |
(amounts in millions)
(unaudited) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 2,085 | | | | | $ | | | |
Long term debt, including current portion:(1) | | | | | | | | | | | | | |
麻豆最新出品 SiriusXM Group | | | | | | | | | | | | | |
Total 麻豆最新出品 SiriusXM Group
|
| | | | 10,813 | | | | | | 10,813 | | |
Formula One Group | | | | | | | | | | | | | |
Corporate level notes and loans: | | | | | | | | | | | | | |
2.25% Convertible Senior Notes due 2027
|
| | | | 503 | | | | | | 503 | | |
Other
|
| | | | 56 | | | | | | 56 | | |
Subsidiary notes and loans: | | | | | | | | | | | | | |
Formula 1 Senior Loan Facilities
|
| | | | 2,361 | | | | | | 2,361 | | |
Deferred financing costs
|
| | | | (8) | | | | | | (8) | | |
Total Formula One Group
|
| | | | 2,912 | | | | | | 2,912 | | |
麻豆最新出品 Live Group | | | | | | | | | | | | | |
Total 麻豆最新出品 Live Group
|
| | | | 1,303 | | | | | | 1,303 | | |
Total long-term debt, including current portion
|
| | | $ | 15,028 | | | | | $ | 15,028 | | |
Equity | | | | | | | | | | | | | |
Common stock
|
| | | $ | 6 | | | | | $ | | | |
Additional paid-in capital
|
| | | | 1,387 | | | | | | | | |
Accumulated other comprehensive earnings (loss), net of taxes
|
| | | | (57) | | | | | | | | |
Retained earnings
|
| | | | 15,724 | | | | | | | | |
Total stockholders’ equity
|
| | | | 17,060 | | | | | | | | |
Noncontrolling interests in equity of subsidiaries
|
| | | | 3,147 | | | | | | | | |
Total equity
|
| | | $ | 20,207 | | | | | $ | | | |
Total capitalization
|
| | | $ | 35,235 | | | | | $ | | | |
| | |
Without option to
purchase additional shares exercise |
| |
With full option to
purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
|
Registration fee
|
| | | $ | (1) | | |
|
Legal fees and expenses
|
| | | | 500,000 | | |
|
Accounting fees and expenses
|
| | | | 135,000 | | |
|
Printing and engraving expenses
|
| | | | 6,000 | | |
|
Total
|
| | | $ | 641,000(1) | | |
|
Exhibit
No. |
| |
Document
|
|
| 1.1 | | | Form of Underwriting Agreement (to be filed after effectiveness of this Registration Statement by an amendment to the Registration Statement or incorporated by reference from documents filed or to be filed with the SEC under the Securities Exchange Act of 1934, as amended). | |
| 3.1 | | | | |
| 3.2 | | | | |
| 4.1 | | | | |
| 5.1* | | | | |
| 23.1* | | | | |
| 23.2* | | | | |
| 24.1* | | | | |
| 107* | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ John C. Malone
John C. Malone
|
| |
Chairman of the Board and Director
|
| |
August 20, 2024
|
|
|
/s/ Gregory B. Maffei
Gregory B. Maffei
|
| |
Director, President and Chief Executive Officer (Principal Executive Officer)
|
| |
August 20, 2024
|
|
|
/s/ Brian J. Wendling
Brian J. Wendling
|
| |
Chief Accounting Officer and Principal Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
| |
August 20, 2024
|
|
|
/s/ Robert R. Bennett
Robert R. Bennett
|
| |
Director
|
| |
August 20, 2024
|
|
|
/s/ Derek Chang
Derek Chang
|
| |
Director
|
| |
August 20, 2024
|
|
|
/s/ Brian M. Deevy
Brian M. Deevy
|
| |
Director
|
| |
August 20, 2024
|
|
|
/s/ M. Ian G. Gilchrist
M. Ian G. Gilchrist
|
| |
Director
|
| |
August 20, 2024
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Evan D. Malone
Evan D. Malone
|
| |
Director
|
| |
August 20, 2024
|
|
|
/s/ Larry E. Romrell
Larry E. Romrell
|
| |
Director
|
| |
August 20, 2024
|
|
|
/s/ Andrea L. Wong
Andrea L. Wong
|
| |
Director
|
| |
August 20, 2024
|
|