Continuing Product Innovation with Launch of TiVo BOLT OTA
Expects Sequential Revenue Growth in Q4
Strategic Alternatives Review Continues
SAN JOSE, Calif.--(BUSINESS WIRE)--
TiVo Corporation (NASDAQ: TIVO) today reported financial results for the
third quarter ended September 30, 2018.
“We delivered solid third quarter results, achieving our internal plan
targets, while continuing to optimize our costs and are focused on
driving sequential revenue growth in the fourth quarter. We also
continue to expand our product portfolio and recently launched TiVo BOLT
OTA,” said Raghu Rau, Interim President and Chief Executive Officer.
“While the strategic review is still in process, it has informed us of
our growth strategy. Combined with the TiVo Experience 4, we will bring
together a broad portfolio of video content from a variety of sources
into a single discovery experience with multiple advanced advertising
possibilities. I am excited about the prospects of the business and the
strategic initiatives we are undertaking, including moving to more
transactional models, to drive long-term profitable growth.”
UPDATE ON STRATEGIC ALTERNATIVES TO MAXIMIZE VALUE FOR SHAREHOLDERS
The Company continues to explore all possible strategic alternatives to
maximize value for our shareholders. As mentioned on our prior call, we
believe there is strategic value in each of our product and IP
businesses. We remain in various active discussions, but due to the
unique nature of our business, the process is taking longer than we
hoped. It is our intention to complete the strategic review process by
no later than our fourth quarter and year-end 2018 earnings call.
Significantly, the strategic review process is informing our view of
TiVo’s growth strategy which we will discuss on our earnings call.
BUSINESS OUTLOOK
TiVo’s management and board are still conducting an in-depth review of
its businesses, cost structure and strategic options to maximize
shareholder value. Due to the broad range of potential outcomes, the
Company is not currently providing financial estimates.
That said, TiVo is focusing on driving sequential growth
quarter-on-quarter. However, we also expect sequential quarter growth in
IP litigation spend given the fourth quarter timing of the Comcast ITC
trial.
CURRENT PERIOD FINANCIAL RESULTS
As discussed in detail during previous earnings calls, the Company
adopted Accounting Standards Update No. 2014-09, Revenue from
Contracts with Customers, which superseded the previous revenue
recognition requirements on January 1, 2018 using the modified
retrospective transition approach. The Company’s results for 2017 are
reported under the prior standard and results for 2018 are reported
under the new standard. While there is no change in either the nature of
our business operations or our cash flows, revenue recognition in 2018
is considerably different than in 2017. For instance, in the third
quarter of 2018, TiVo recognized approximately $6.2 million less in
revenue than it would have under the previous requirements.
|
THIRD QUARTER 2018 FINANCIAL HIGHLIGHTS
|
|
|
|
Quarterly Financial Information
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
|
GAAP Consolidated Results
|
|
|
|
|
|
|
|
|
|
Total Revenues, net
|
|
|
|
$
|
164,709
|
|
|
$
|
197,898
|
|
|
(17)
|
%
|
|
Total costs and expenses
|
|
|
|
172,390
|
|
|
199,450
|
|
|
(14)
|
%
|
|
Operating loss
|
|
|
|
(7,681
|
)
|
|
(1,552
|
)
|
|
395
|
%
|
|
Loss from continuing operations before income taxes
|
|
|
|
(18,223
|
)
|
|
(12,622
|
)
|
|
44
|
%
|
|
Loss from continuing operations, net of tax
|
|
|
|
(22,992
|
)
|
|
(16,963
|
)
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted weighted average shares outstanding
|
|
|
|
123,459
|
|
|
120,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues, net
|
|
|
|
$
|
164,709
|
|
|
$
|
197,898
|
|
|
(17)
|
%
|
|
Legacy TiVo Solutions IP Licenses
|
|
|
|
(2,795
|
)
|
|
(23,744
|
)
|
|
(88)
|
%
|
|
Hardware
|
|
|
|
(3,926
|
)
|
|
(9,867
|
)
|
|
(60)
|
%
|
|
Other Products
|
|
|
|
(1,614
|
)
|
|
(628
|
)
|
|
157
|
%
|
|
Core Revenue (excludes revenue from Legacy TiVo Solutions IP
Licenses, Hardware and Other Products)
|
|
|
|
$
|
156,374
|
|
|
$
|
163,659
|
|
|
(4)
|
%
|
|
|
Total Revenues, net and Core Revenue include $3.8 million and $7.1
million of revenue from out-of-license settlements in Q3 2018 and Q3
2017, respectively. Core Revenue decreased $2.9 million as a result of
adopting the amended revenue recognition guidance on January 1, 2018.
The reduction in Total costs and expenses is the result of the Company’s
continuing cost reduction efforts, a planned transition away from the
hardware business and lower Amortization of intangible assets.
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
|
Non-GAAP Consolidated Results
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
47,076
|
|
|
$
|
66,497
|
|
|
(29
|
)%
|
|
Non-GAAP Pre-tax Income
|
|
|
|
32,893
|
|
|
54,088
|
|
|
(39
|
)%
|
|
Cash Taxes
|
|
|
|
3,687
|
|
|
5,139
|
|
|
(28
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Diluted Weighted Average Shares Outstanding
|
|
|
|
124,130
|
|
|
121,855
|
|
|
|
|
|
Adjusted EBITDA, Non-GAAP Pre-tax Income, Non-GAAP Diluted Weighted
Average Shares Outstanding and Cash Taxes are defined below in the
section entitled “Non-GAAP Financial Information.” Reconciliations
between GAAP and Non-GAAP amounts are provided in the tables below. In
accordance with the SEC’s interpretations on the use of Non-GAAP
financial measures, TiVo does not report net income or EPS on a Non-GAAP
basis; however, TiVo provides financial metrics, including Non-GAAP
Pre-tax Income, Non-GAAP Diluted Weighted Average Shares Outstanding and
Cash Taxes, to assist those wanting to calculate such measures on a
Non-GAAP basis.
|
|
|
SEGMENT RESULTS AND OPERATING HIGHLIGHTS - PRODUCT
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
|
Platform Solutions
|
|
|
|
$
|
73,147
|
|
|
$
|
82,244
|
|
|
(11)
|
%
|
|
Software and Services
|
|
|
|
19,851
|
|
|
20,718
|
|
|
(4)
|
%
|
|
Other
|
|
|
|
1,614
|
|
|
628
|
|
|
157
|
%
|
|
Total Product Revenue, net
|
|
|
|
94,612
|
|
|
103,590
|
|
|
(9)
|
%
|
|
Adjusted Operating Expenses
|
|
|
|
79,347
|
|
|
91,307
|
|
|
(13)
|
%
|
|
Adjusted EBITDA
|
|
|
|
$
|
15,265
|
|
|
$
|
12,283
|
|
|
24
|
%
|
|
Adjusted EBITDA Margin
|
|
|
|
16.1
|
%
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Product Revenue, net
|
|
|
|
$
|
94,612
|
|
|
$
|
103,590
|
|
|
(9)
|
%
|
|
Hardware
|
|
|
|
(3,926
|
)
|
|
(9,867
|
)
|
|
(60)
|
%
|
|
Other Products
|
|
|
|
(1,614
|
)
|
|
(628
|
)
|
|
157
|
%
|
|
Core Product Revenue (excludes revenue from Hardware and Other
Products)
|
|
|
|
$
|
89,072
|
|
|
$
|
93,095
|
|
|
(4)
|
%
|
|
|
The $9.1 million decrease in Platform Solutions revenue was largely
attributable to a $5.9 million decrease in Hardware revenue due to a
planned transition away from the hardware business and a $4.5 million
decrease in revenue from two international MSO software customers as a
result of adopting the amended revenue recognition guidance on January
1, 2018. Hardware revenue is expected to continue to decline due to the
planned transition away from the business and as MSO partners continue
to shift to deploying the TiVo service on third-party hardware resulting
in a decrease in the number of TiVo set-top boxes sold to MSO partners.
The reduction in revenue from these two international MSO customers is
expected to continue for the remainder of 2018.
The decrease in Adjusted Operating Expenses primarily relates to a $5.7
million decrease in the Cost of hardware revenues and benefits from cost
savings initiatives.
The increase in Adjusted EBITDA Margin primarily relates to a shift in
the Product business mix toward higher margin products as hardware
becomes a smaller portion of the Product business as a result of the
planned transition away from the hardware business and benefits from
cost savings initiatives, partially offset by the effects of adopting
the amended revenue recognition standard.
Product Segment Operating Highlights:
-
Approximately 22 million subscriber households around the world use
TiVo's advanced television experiences.
-
TiVo introduced TiVo BOLT OTA™ for antenna, a premium, 4K Ultra High
Definition (UHD) capable set-top box designed to work with HD antenna,
equipped with an on-screen user experience that looks and feels like a
high-end cable box. The launch of TiVo BOLT OTA generated a wide range
of reviews across consumer, business, financial and lifestyle
publications emphasizing the value to customers and many of the key
product benefits.
-
A leading provider of integrated telecommunications services in Latin
America initiated the process of upgrading customers with the new
Passport guide in seven countries.
-
One of the largest suppliers of integrated multimedia services in
Eastern Europe selected TiVo’s STB software solutions for use as part
of its Ultra HD service.
-
Blue Ridge Communications signed a renewal agreement which includes
TiVo Experience 4, TiVo’s Next Gen IPTV Cloud Solution, with services
for mobile and streamers.
-
Plex, a leading streaming platform for personal media collections,
over-the-air Live TV and DVR, web shows, podcasts, and video news
selected TiVo’s video and music metadata for its supported platforms.
-
Com Hem, a leading provider of broadband, TV, play and telephony
services in Sweden, has deployed TiVo’s Personalized Content Discovery
Platform on its TV and mobile platforms, including both Android and
Apple iOS.
-
Frontier Communications has licensed TiVo’s new Sponsored Discovery
product, which makes in-guide content advertising more relevant for
audiences.
-
Sky implemented TiVo’s Conversation solution in German and Italian.
-
Sky launched TiVo’s metadata solutions to its Sky OTT video service in
Spain.
-
Foxtel, Australia’s leading subscription-TV platform, has renewed its
license to TiVo’s Search and Recommendation services and will have
access to TiVo’s Personalized Content Discovery platform.
-
Alphonso extended its agreement to use TiVo’s TV Viewership Data for
its data analytics services for brands, networks and agencies.
-
Discovery, Inc. expanded its multi-year Target Audience Delivery and
Audience Works for Marketing software license agreements to include
the recently acquired Scripps Networks Interactive, making the company
now the #2 in all of TV including broadcast and premium pay.
-
A major TV broadcasting company has licensed TiVo’s Targeted Audience
Discovery platform for advanced analytics.
|
|
|
SEGMENT RESULTS AND OPERATING HIGHLIGHTS - IP LICENSING
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
% Change
|
|
US Pay TV Providers
|
|
|
|
$
|
44,474
|
|
|
$
|
63,288
|
|
|
(30)
|
%
|
|
CE Manufacturers
|
|
|
|
8,859
|
|
|
15,479
|
|
|
(43)
|
%
|
|
New Media, International Pay TV Providers and Other
|
|
|
|
16,764
|
|
|
15,541
|
|
|
8
|
%
|
|
Total IP Licensing Revenue, net
|
|
|
|
70,097
|
|
|
94,308
|
|
|
(26)
|
%
|
|
Adjusted Operating Expenses
|
|
|
|
23,461
|
|
|
24,243
|
|
|
(3)
|
%
|
|
Adjusted EBITDA
|
|
|
|
$
|
46,636
|
|
|
$
|
70,065
|
|
|
(33)
|
%
|
|
Adjusted EBITDA Margin
|
|
|
|
66.5
|
%
|
|
74.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total IP Licensing Revenue, net
|
|
|
|
$
|
70,097
|
|
|
$
|
94,308
|
|
|
(26)
|
%
|
|
Legacy TiVo Solutions IP Licenses
|
|
|
|
(2,795
|
)
|
|
(23,744
|
)
|
|
(88)
|
%
|
|
Core Intellectual Property Licensing Revenue (excludes revenue from
Legacy TiVo Solutions IP Licenses)
|
|
|
|
$
|
67,302
|
|
|
$
|
70,564
|
|
|
(5)
|
%
|
|
|
Intellectual Property Licensing revenue decreased 26% in the third
quarter. The $18.8 million decline in revenue from US Pay TV Providers
is primarily due to a $20.9 million decrease in revenue from TiVo
Solutions agreements entered into prior to the TiVo Acquisition Date
(the Time Warp patent agreements) as a result of adopting the amended
revenue recognition guidance on January 1, 2018 and contract
expirations, partially offset by a $1.1 million increase in revenue from
catch-up payments intended to make us whole for the pre-license period
of use. The last of the Time Warp patent agreements expired in July 2018
and, going forward, there will no longer be any revenue recognized
associated with these agreements. The decrease in revenue from CE
Manufacturers was primarily attributable to a decrease in catch-up
payments intended to make us whole for the pre-license period and a
customer being out-of-license. We anticipate this customer will
eventually execute a new license.
The decrease in Adjusted Operating Expenses relates to benefits from
cost savings initiatives, partially offset by a $1.1 million increase in
patent litigation costs, which primarily relates to the ongoing Comcast
litigation.
The decrease in Adjusted EBITDA Margin for the third quarter is
primarily the result of a decrease in Intellectual Property Licensing
revenue and a $1.1 million increase in patent litigation costs,
partially offset by benefits from cost savings initiatives.
Intellectual Property Licensing Segment Operating Highlights:
-
A large American broadcaster expanded its multi-year patent license
agreement to include additional networks.
-
21st Century Fox signed a multi-year patent license
agreement.
CAPITAL ALLOCATION
On November 1, 2018, TiVo’s Board of Directors declared a cash dividend
of $0.18 per common share, to be paid on December 20, 2018 to
stockholders of record as of the close of business on December 6, 2018.
CONFERENCE CALL INFORMATION
TiVo management will host a conference call today, November 7, 2018, at
2:00 p.m. PT/5:00 p.m. ET to discuss the financial and operational
results. Investors and analysts interested in participating in the
conference are welcome to call (866) 621-1214 (or international
+1-706-643-4013) and reference conference ID 8395802. The conference
call may also be accessed via live webcast in the Investor Relations
section of TiVo’s website at http://www.tivo.com.
A replay of the audio webcast will be available on TiVo’s website
shortly after the live call ends, and we currently plan for it to remain
on TiVo’s website until the next quarterly earnings call. Additionally,
a telephonic replay of the call may be accessible shortly after the live
call ends through November 14, 2018 by dialing (855) 859-2056 (or
international +1-404-537-3406) and entering conference ID 8395802.
NON-GAAP FINANCIAL INFORMATION
TiVo Corporation provides Non-GAAP information to assist investors in
assessing its operations in the way that its management evaluates those
operations. Non-GAAP Pre-Tax Income, Non-GAAP Cost of Licensing,
Services and Software Revenues, Non-GAAP Cost of Hardware Revenues,
Non-GAAP Research and Development Expenses, Non-GAAP Selling, General
and Administrative Expenses, Non-GAAP Depreciation, Non-GAAP Total OpEx,
Non-GAAP Total COGS and OpEx, Adjusted EBITDA and Non-GAAP Interest
Expense are supplemental measures of the Company's performance that are
not required by, and are not determined in accordance with, GAAP.
Non-GAAP financial information is not a substitute for any financial
measure determined in accordance with GAAP.
Non-GAAP Pre-tax Income is defined as GAAP income (loss) from continuing
operations before income taxes, as adjusted for the effects of items
such as amortization of intangible assets, equity-based compensation,
accretion of contingent consideration, amortization or write-off of note
issuance costs and discounts on convertible debt and mark-to-market
adjustments for interest rate swaps; as well as items which impact
comparability that are required to be recorded under GAAP, but that the
Company believes are not indicative of its core operating results such
as restructuring and asset impairment charges, transaction, transition
and integration costs, retention earn-outs payable to former
shareholders of acquired businesses, earn-out settlements, CEO
transition cash costs, remeasurement of contingent consideration, TiVo
acquisition litigation, expenses in connection with the extinguishment
or modification of debt, gain on settlement of acquired receivable,
additional depreciation resulting from facility rationalization actions,
other-than temporary impairment losses on strategic investments, gains
on the sale of strategic investments and changes in franchise tax
reserves.
Non-GAAP Cost of Licensing, Services and Software Revenues is defined as
GAAP Cost of licensing, services and software revenues, excluding
depreciation and amortization of intangible assets, excluding
equity-based compensation and transaction, transition and integration
expenses.
Non-GAAP Cost of Hardware Revenues is defined as GAAP Cost of hardware
revenues, excluding depreciation and amortization of intangible assets,
excluding transition and integration expenses.
Non-GAAP Research and Development Expenses is defined as GAAP research
and development expenses excluding equity-based compensation, transition
and integration expenses and retention earn-outs payable to former
shareholders of acquired businesses.
Non-GAAP Selling, General and Administrative Expenses is defined as GAAP
selling, general and administrative expenses excluding equity-based
compensation, transaction, transition and integration expenses,
retention earn-outs payable to former shareholders of acquired
businesses, earn-out settlements, CEO transition cash costs,
remeasurement of contingent consideration, gain on settlement of
acquired receivable and changes in franchise tax reserves. Included in
transition costs in the second quarter of 2018 was a $4.5 million loss
associated with a legacy TiVo Solutions legal matter for which a
settlement was agreed to in the third quarter of 2018.
Non-GAAP Depreciation is defined as GAAP depreciation expenses excluding
the impact of additional depreciation resulting from changes in the
estimated useful lives of assets involved in facility rationalization
actions.
Non-GAAP Total OpEx is defined as the sum of GAAP research and
development and selling, general and administrative expenses,
depreciation and gain on sale of patents excluding equity-based
compensation, transaction, transition and integration expenses,
retention earn-outs payable to former shareholders of acquired
businesses, earnout settlements, CEO transition cash costs,
remeasurement of contingent consideration, gain on settlement of
acquired receivable, additional depreciation resulting from facility
rationalization actions and changes in franchise tax reserves.
Non-GAAP Total COGS and OpEx is defined as GAAP Total Operating costs
and expenses, excluding amortization of intangible assets, restructuring
and asset impairment charges, equity-based compensation, transaction,
transition and integration expenses, retention earn-outs payable to
former shareholders of acquired businesses, earnout settlements, CEO
transition cash costs, remeasurement of contingent consideration, gain
on settlement of acquired receivable, depreciation and changes in
franchise tax reserves.
Adjusted EBITDA is defined as GAAP operating income (loss) excluding
depreciation, amortization of intangible assets, restructuring and asset
impairment charges, equity-based compensation, transaction, transition
and integration costs, retention earn-outs payable to former
shareholders of acquired businesses, earn-out settlements, CEO
transition cash costs, remeasurement of contingent consideration, gain
on settlement of acquired receivable and changes in franchise tax
reserves.
Non-GAAP Interest Expense is defined as GAAP interest expense, excluding
accretion of contingent consideration, amortization or write-off of
issuance costs, discounts on convertible debt and interest on franchise
tax reserves, plus the reclassification of the current period benefit
(cost) of the interest rate swaps from gain (loss) on interest rate
swaps.
Cash Taxes are defined as GAAP current income tax expense excluding
changes in reserves for unrecognized tax benefits.
Non-GAAP Diluted Weighted Average Shares Outstanding is defined as GAAP
diluted weighted average shares outstanding except for periods of a GAAP
loss. In periods of a GAAP loss, GAAP diluted weighted average shares
outstanding are adjusted to include dilutive common share equivalents
outstanding that were excluded from GAAP diluted weighted average shares
outstanding because the Company had a loss and therefore these shares
would have been anti-dilutive.
The Company's management evaluates and makes decisions about its
business operations primarily based on Non-GAAP financial information.
Management uses Non-GAAP financial measures as the basis for
decision-making as they exclude items management does not consider to be
“core costs” or “core proceeds”. For each Non-GAAP financial measure,
the adjustment provides management with information about the Company's
underlying operating performance that enables a more meaningful
comparison to its historical and projected financial performance in
different reporting periods. For example, since the Company does not
acquire businesses on a predictable cycle, management excludes the
amortization of intangible assets, transaction, transition and
integration costs, retention earn-outs payable to former shareholders of
acquired businesses, earnout settlements, CEO transition cash costs,
remeasurement of contingent consideration, TiVo Acquisition litigation,
and gain on settlement of acquired receivables from its Non-GAAP
financial measures in order to make more consistent and meaningful
evaluations of the Company's operating expenses as these items may be
significantly impacted by the timing and magnitude of acquisitions.
Management also excludes the effect of restructuring and asset
impairment charges, expenses in connection with the extinguishment or
modification of debt, gain on the settlement of acquired receivable,
additional depreciation resulting from facility rationalization actions,
other-than-temporary impairment losses on strategic investments, gains
on the sale of strategic investments and changes in franchise tax
reserves. Management excludes the impact of equity-based compensation to
provide meaningful supplemental information that allows investors
greater visibility to the underlying performance of our business
operations, facilitates comparison of our results with other periods,
and may facilitate comparison with the results of other companies in our
industry, as well as to provide the Company’s management with an
important tool for financial and operational decision-making and for
evaluating the Company’s performance over different periods of time. Due
to varying valuation techniques, reliance on subjective assumptions and
the variety of award types and features that may be in use, we believe
that providing Non-GAAP financial measures excluding equity-based
compensation allows investors to make more meaningful comparisons
between our operating results and those of other companies. Management
excludes the accretion of contingent consideration, amortization or
write-off of note issuance costs and discounts on convertible debt and
mark-to-market adjustments for interest rate swaps when management
evaluates the Company's expenses. Management reclassifies the current
period benefit (cost) of the interest rate swaps from gain (loss) on
interest rate swaps to interest expense in order for Non-GAAP Interest
Expense to reflect the effects of the interest rate swaps as these
interest rate swaps were entered into to control the effective interest
rate the Company pays on its debt.
Management uses these Non-GAAP financial measures to help it make
decisions, including decisions that affect operating expenses and
operating margin. Management believes that making Non-GAAP financial
information available to investors, in addition to GAAP financial
information, may facilitate more consistent comparisons between the
Company's performance over time with the performance of other companies
in our industry, which may use similar financial measures to supplement
their GAAP financial information.
Management recognizes that these Non-GAAP financial measures have
limitations as analytical tools, including the fact that management must
exercise judgment in determining which types of items to exclude from
the Non-GAAP financial information. In addition, as other companies,
including companies similar to TiVo Corporation, may calculate their
Non-GAAP financial measures differently than the Company calculates its
Non-GAAP financial measures, these Non-GAAP financial measures may have
limited usefulness to investors when comparing financial performance
among companies. Management believes, however, that providing Non-GAAP
financial information, in addition to GAAP financial information,
facilitates consistent comparison of the Company's financial performance
over time. The Company provides Non-GAAP financial information to the
investment community, not as an alternative, but as an important
supplement to GAAP financial information; to enable investors to
evaluate the Company's core operating performance in the same way that
management does. Reconciliations for each Non-GAAP financial measure to
its most directly comparable GAAP financial measure are provided in the
tables below.
About TiVo Corporation
TiVo (NASDAQ: TIVO) is a global leader in entertainment technology and
audience insights. From the interactive program guide to the DVR, TiVo
delivers innovative products and licensable technologies that
revolutionize how people find content across a changing media landscape.
TiVo enables the world’s leading media and entertainment providers to
deliver the ultimate entertainment experience. Explore the next
generation of entertainment at tivo.com, forward.tivo.com or follow us
on Twitter @tivo or @tivoforbusiness.
Forward Looking Statements
This release contains forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. These statements
relate to, among other things, future growth and success of the
Company’s Product and IP Licensing businesses, future revenues to be
recognized following adoption of the amended revenue recognition
guidance, the timing of results and the Company’s exploration of
strategic alternatives, as well as future business strategies, future
product offerings and deployments, and technology and intellectual
property licenses with various customers. These forward-looking
statements are based on TiVo’s current expectations, estimates and
projections about its business and industry, management’s beliefs and
certain assumptions made by the company, all of which are subject to
change. Forward-looking statements generally can be identified by the
use of forward-looking terminology such as, “future”, "believe,"
"expect," "may," "will," "intend," "estimate," "continue," or similar
expressions or the negative of those terms or expressions. Such
statements involve risks and uncertainties, which could cause actual
results to vary materially from those expressed in or indicated by the
forward-looking statements. Factors that may cause actual results to
differ materially include delays, whether inside or outside the
Company’s control, in the Company’s exploration of its strategic
alternatives, delays in development, the failure to deliver competitive
service offerings and lack of market acceptance of any offerings
delivered, as well as the other potential factors described under "Risk
Factors" included in TiVo’s Quarterly Report on Form 10-Q for the three
months ended September 30, 2018 and Annual Report on Form 10-K for the
year ended December 31, 2017 and other documents of TiVo Corporation on
file with the Securities and Exchange Commission (available at www.sec.gov).
TiVo cautions you not to place undue reliance on forward-looking
statements, which reflect an analysis only and speak only as of the date
hereof. TiVo assumes no obligation to update any forward-looking
statements in order to reflect events or circumstances that may arise
after the date of this release, except as required by law.
|
|
|
TIVO CORPORATION AND SUBSIDIARIES CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands,
except per share amounts) (Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Revenues, net:
|
|
|
|
|
|
|
|
|
|
|
|
Licensing, services and software
|
|
|
|
$
|
160,783
|
|
|
$
|
188,031
|
|
|
$
|
516,495
|
|
|
$
|
577,545
|
|
|
Hardware
|
|
|
|
3,926
|
|
|
9,867
|
|
|
10,911
|
|
|
34,675
|
|
|
Total Revenues, net
|
|
|
|
164,709
|
|
|
197,898
|
|
|
527,406
|
|
|
612,220
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of licensing, services and software revenues, excluding
depreciation and amortization of intangible assets
|
|
|
|
40,749
|
|
|
42,811
|
|
|
126,547
|
|
|
124,398
|
|
|
Cost of hardware revenues, excluding depreciation and amortization
of intangible assets
|
|
|
|
4,220
|
|
|
9,889
|
|
|
14,260
|
|
|
35,877
|
|
|
Research and development
|
|
|
|
42,053
|
|
|
48,872
|
|
|
133,894
|
|
|
144,386
|
|
|
Selling, general and administrative
|
|
|
|
39,867
|
|
|
47,431
|
|
|
133,906
|
|
|
147,121
|
|
|
Depreciation
|
|
|
|
5,338
|
|
|
5,015
|
|
|
16,252
|
|
|
15,869
|
|
|
Amortization of intangible assets
|
|
|
|
37,242
|
|
|
41,722
|
|
|
119,463
|
|
|
125,100
|
|
|
Restructuring and asset impairment charges
|
|
|
|
2,921
|
|
|
3,710
|
|
|
8,568
|
|
|
17,623
|
|
|
Total costs and expenses
|
|
|
|
172,390
|
|
|
199,450
|
|
|
552,890
|
|
|
610,374
|
|
|
Operating (loss) income
|
|
|
|
(7,681
|
)
|
|
(1,552
|
)
|
|
(25,484
|
)
|
|
1,846
|
|
|
Interest expense
|
|
|
|
(12,436
|
)
|
|
(10,990
|
)
|
|
(36,241
|
)
|
|
(31,827
|
)
|
|
Interest income and other, net
|
|
|
|
861
|
|
|
1,059
|
|
|
2,971
|
|
|
3,819
|
|
|
Gain (loss) on interest rate swaps
|
|
|
|
1,033
|
|
|
(39
|
)
|
|
7,185
|
|
|
(1,374
|
)
|
|
TiVo Acquisition litigation
|
|
|
|
—
|
|
|
(1,100
|
)
|
|
—
|
|
|
(14,006
|
)
|
|
Loss on debt extinguishment
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(108
|
)
|
|
Loss on debt modification
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(929
|
)
|
|
Loss from continuing operations before income taxes
|
|
|
|
(18,223
|
)
|
|
(12,622
|
)
|
|
(51,569
|
)
|
|
(42,579
|
)
|
|
Income tax expense
|
|
|
|
4,769
|
|
|
4,341
|
|
|
13,305
|
|
|
13,816
|
|
|
Loss from continuing operations, net of tax
|
|
|
|
(22,992
|
)
|
|
(16,963
|
)
|
|
(64,874
|
)
|
|
(56,395
|
)
|
|
Income from discontinued operations, net of tax
|
|
|
|
143
|
|
|
—
|
|
|
3,738
|
|
|
—
|
|
|
Net loss
|
|
|
|
$
|
(22,849
|
)
|
|
$
|
(16,963
|
)
|
|
$
|
(61,136
|
)
|
|
$
|
(56,395
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.53
|
)
|
|
$
|
(0.47
|
)
|
|
Discontinued operations
|
|
|
|
—
|
|
|
—
|
|
|
0.03
|
|
|
—
|
|
|
Basic loss per share
|
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.50
|
)
|
|
$
|
(0.47
|
)
|
|
Weighted average shares used in computing basic per share amounts
|
|
|
|
123,459
|
|
|
120,935
|
|
|
122,756
|
|
|
119,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.53
|
)
|
|
$
|
(0.47
|
)
|
|
Discontinued operations
|
|
|
|
—
|
|
|
—
|
|
|
0.03
|
|
|
—
|
|
|
Diluted loss per share
|
|
|
|
$
|
(0.19
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.50
|
)
|
|
$
|
(0.47
|
)
|
|
Weighted average shares used in computing diluted per share amounts
|
|
|
|
123,459
|
|
|
120,935
|
|
|
122,756
|
|
|
119,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
|
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
$
|
0.54
|
|
|
$
|
0.54
|
|
|
|
|
See notes to the Condensed Consolidated Financial Statements in
our Quarterly Report on Form 10-Q.
|
|
|
|
|
|
TIVO CORPORATION AND SUBSIDIARIES CONDENSED
CONSOLIDATED BALANCE SHEETS (In thousands)
|
|
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
ASSETS
|
|
|
|
(Unaudited)
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
149,655
|
|
|
$
|
128,965
|
|
|
Short-term marketable securities
|
|
|
|
|
162,073
|
|
|
|
140,866
|
|
|
Accounts receivable, net
|
|
|
|
|
173,749
|
|
|
|
180,768
|
|
|
Inventory
|
|
|
|
|
7,963
|
|
|
|
11,581
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
36,012
|
|
|
|
40,719
|
|
|
Total current assets
|
|
|
|
|
529,452
|
|
|
|
502,899
|
|
|
Long-term marketable securities
|
|
|
|
|
70,296
|
|
|
|
82,711
|
|
|
Property and equipment, net
|
|
|
|
|
50,689
|
|
|
|
55,244
|
|
|
Intangible assets, net
|
|
|
|
|
524,057
|
|
|
|
643,924
|
|
|
Goodwill
|
|
|
|
|
1,813,183
|
|
|
|
1,813,227
|
|
|
Other long-term assets
|
|
|
|
|
57,104
|
|
|
|
65,673
|
|
|
Total assets
|
|
|
|
$
|
3,044,781
|
|
|
$
|
3,163,678
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
$
|
92,557
|
|
|
$
|
135,852
|
|
|
Unearned revenue
|
|
|
|
|
49,667
|
|
|
|
55,393
|
|
|
Current portion of long-term debt
|
|
|
|
|
7,000
|
|
|
|
7,000
|
|
|
Total current liabilities
|
|
|
|
|
149,224
|
|
|
|
198,245
|
|
|
Taxes payable, less current portion
|
|
|
|
|
4,694
|
|
|
|
3,947
|
|
|
Unearned revenue, less current portion
|
|
|
|
|
50,356
|
|
|
|
58,283
|
|
|
Long-term debt, less current portion
|
|
|
|
|
982,801
|
|
|
|
976,095
|
|
|
Deferred tax liabilities, net
|
|
|
|
|
51,150
|
|
|
|
50,356
|
|
|
Other long-term liabilities
|
|
|
|
|
14,982
|
|
|
|
23,736
|
|
|
Total liabilities
|
|
|
|
|
1,253,207
|
|
|
|
1,310,662
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
|
|
—
|
|
|
|
—
|
|
|
Common stock
|
|
|
|
|
126
|
|
|
|
123
|
|
|
Treasury stock
|
|
|
|
|
(31,495
|
)
|
|
|
(24,740
|
)
|
|
Additional paid-in capital
|
|
|
|
|
3,249,615
|
|
|
|
3,273,022
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(4,297
|
)
|
|
|
(2,738
|
)
|
|
Accumulated deficit
|
|
|
|
|
(1,422,375
|
)
|
|
|
(1,392,651
|
)
|
|
Total stockholders’ equity
|
|
|
|
|
1,791,574
|
|
|
|
1,853,016
|
|
|
Total liabilities and stockholders’ equity
|
|
|
|
$
|
3,044,781
|
|
|
$
|
3,163,678
|
|
|
|
|
See notes to the Condensed Consolidated Financial Statements in
our Quarterly Report on Form 10-Q.
|
|
|
|
|
|
TIVO CORPORATION AND SUBSIDIARIES REVENUE DETAILS (In
thousands) (Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Total Revenues, net
|
|
|
|
$
|
164,709
|
|
|
$
|
197,898
|
|
|
$
|
527,406
|
|
|
$
|
612,220
|
|
|
Legacy TiVo Solutions IP Licenses
|
|
|
|
(2,795
|
)
|
|
(23,744
|
)
|
|
(20,063
|
)
|
|
(71,289
|
)
|
|
Hardware
|
|
|
|
(3,926
|
)
|
|
(9,867
|
)
|
|
(10,911
|
)
|
|
(34,675
|
)
|
|
Other Products
|
|
|
|
(1,614
|
)
|
|
(628
|
)
|
|
(5,007
|
)
|
|
(3,859
|
)
|
|
Core Revenue (excludes revenue from Legacy TiVo Solutions IP
Licenses, Hardware and Other Products)
|
|
|
|
$
|
156,374
|
|
|
$
|
163,659
|
|
|
$
|
491,425
|
|
|
$
|
502,397
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Product Revenue
|
|
|
|
|
|
|
|
|
|
|
|
Platform Solutions
|
|
|
|
$
|
73,147
|
|
|
$
|
82,244
|
|
|
$
|
241,295
|
|
|
$
|
253,398
|
|
Software and Services
|
|
|
|
19,851
|
|
|
20,718
|
|
|
57,949
|
|
|
65,739
|
|
Other
|
|
|
|
1,614
|
|
|
628
|
|
|
5,007
|
|
|
3,859
|
|
Total Product Revenue, net
|
|
|
|
94,612
|
|
|
103,590
|
|
|
304,251
|
|
|
322,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IP Licensing Revenue
|
|
|
|
|
|
|
|
|
|
|
|
US Pay TV Providers
|
|
|
|
44,474
|
|
|
63,288
|
|
|
143,606
|
|
|
195,365
|
|
CE Manufacturers
|
|
|
|
8,859
|
|
|
15,479
|
|
|
26,754
|
|
|
38,296
|
|
New Media, International Pay TV Providers and Other
|
|
|
|
16,764
|
|
|
15,541
|
|
|
52,795
|
|
|
55,563
|
|
Total IP Licensing Revenue, net
|
|
|
|
70,097
|
|
|
94,308
|
|
|
223,155
|
|
|
289,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues, net
|
|
|
|
$
|
164,709
|
|
|
$
|
197,898
|
|
|
$
|
527,406
|
|
|
$
|
612,220
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Total Product Revenue, net
|
|
|
|
$
|
94,612
|
|
|
$
|
103,590
|
|
|
$
|
304,251
|
|
|
$
|
322,996
|
|
|
Hardware
|
|
|
|
(3,926
|
)
|
|
(9,867
|
)
|
|
(10,911
|
)
|
|
(34,675
|
)
|
|
Other Products
|
|
|
|
(1,614
|
)
|
|
(628
|
)
|
|
(5,007
|
)
|
|
(3,859
|
)
|
|
Core Product Revenue (excludes revenue from Hardware and Other
Products)
|
|
|
|
$
|
89,072
|
|
|
$
|
93,095
|
|
|
$
|
288,333
|
|
|
$
|
284,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total IP Licensing Revenue, net
|
|
|
|
$
|
70,097
|
|
|
$
|
94,308
|
|
|
$
|
223,155
|
|
|
$
|
289,224
|
|
|
Legacy TiVo Solutions IP Licenses
|
|
|
|
(2,795
|
)
|
|
(23,744
|
)
|
|
(20,063
|
)
|
|
(71,289
|
)
|
|
Core Intellectual Property Licensing Revenue (excludes revenue from
Legacy TiVo Solutions IP Licenses)
|
|
|
|
$
|
67,302
|
|
|
$
|
70,564
|
|
|
$
|
203,092
|
|
|
$
|
217,935
|
|
|
|
|
|
|
TIVO CORPORATION AND SUBSIDIARIES RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL INFORMATION (In thousands) (Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP loss before income taxes from continuing operations
|
|
|
|
$
|
(18,223
|
)
|
|
$
|
(12,622
|
)
|
|
$
|
(51,569
|
)
|
|
$
|
(42,579
|
)
|
|
Amortization of intangible assets
|
|
|
|
37,242
|
|
|
41,722
|
|
|
119,463
|
|
|
125,100
|
|
|
Restructuring and asset impairment charges
|
|
|
|
2,921
|
|
|
3,710
|
|
|
8,568
|
|
|
17,623
|
|
|
Equity-based compensation
|
|
|
|
9,471
|
|
|
13,007
|
|
|
28,226
|
|
|
38,781
|
|
|
Transaction, transition and integration costs
|
|
|
|
(148
|
)
|
|
3,394
|
|
|
9,303
|
|
|
15,701
|
|
|
Earnout amortization
|
|
|
|
—
|
|
|
958
|
|
|
1,494
|
|
|
2,875
|
|
|
CEO transition cash costs
|
|
|
|
—
|
|
|
—
|
|
|
(975
|
)
|
|
—
|
|
|
Remeasurement of contingent consideration
|
|
|
|
(67
|
)
|
|
243
|
|
|
1,104
|
|
|
317
|
|
|
TiVo Acquisition litigation
|
|
|
|
—
|
|
|
1,100
|
|
|
—
|
|
|
14,006
|
|
|
Loss on debt extinguishment
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|
Loss on debt modification
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
929
|
|
|
Gain on settlement of acquired receivable
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,537
|
)
|
|
Accelerated depreciation
|
|
|
|
—
|
|
|
639
|
|
|
—
|
|
|
852
|
|
|
Gain on sale of strategic investments
|
|
|
|
(517
|
)
|
|
—
|
|
|
(517
|
)
|
|
(3,143
|
)
|
|
Accretion of contingent consideration
|
|
|
|
43
|
|
|
143
|
|
|
235
|
|
|
511
|
|
|
Amortization of note issuance costs
|
|
|
|
580
|
|
|
538
|
|
|
1,709
|
|
|
1,588
|
|
|
Amortization of convertible note discount
|
|
|
|
3,331
|
|
|
3,179
|
|
|
9,877
|
|
|
9,428
|
|
|
Mark-to-market loss related to interest rate swaps
|
|
|
|
(1,740
|
)
|
|
(1,923
|
)
|
|
(10,213
|
)
|
|
(5,095
|
)
|
|
Non-GAAP Pre-tax Income
|
|
|
|
$
|
32,893
|
|
|
$
|
54,088
|
|
|
$
|
116,705
|
|
|
$
|
174,465
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Diluted weighted average shares outstanding
|
|
|
|
123,459
|
|
120,935
|
|
122,756
|
|
119,994
|
|
Dilutive effect of equity-based compensation awards
|
|
|
|
671
|
|
920
|
|
588
|
|
1,074
|
|
Non-GAAP Diluted Weighted Average Shares Outstanding
|
|
|
|
124,130
|
|
121,855
|
|
123,344
|
|
121,068
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Cost of licensing, services and software revenues, excluding
depreciation and amortization of intangible assets
|
|
|
|
$
|
40,749
|
|
|
$
|
42,811
|
|
|
$
|
126,547
|
|
|
$
|
124,398
|
|
|
Equity-based compensation
|
|
|
|
(1,153
|
)
|
|
(1,225
|
)
|
|
(3,263
|
)
|
|
(3,260
|
)
|
|
Transaction, transition and integration costs
|
|
|
|
(3
|
)
|
|
(94
|
)
|
|
(58
|
)
|
|
(367
|
)
|
|
Non-GAAP Cost of Licensing, Services and Software Revenues
|
|
|
|
$
|
39,593
|
|
|
$
|
41,492
|
|
|
$
|
123,226
|
|
|
$
|
120,771
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Cost of hardware revenues, excluding depreciation and
amortization of intangible assets
|
|
|
|
$
|
4,220
|
|
|
$
|
9,889
|
|
|
$
|
14,260
|
|
|
$
|
35,877
|
|
|
Transition and integration costs
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,021
|
)
|
|
Non-GAAP Cost of Hardware Revenues
|
|
|
|
$
|
4,220
|
|
|
$
|
9,889
|
|
|
$
|
14,260
|
|
|
$
|
34,856
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Research and development expenses
|
|
|
|
$
|
42,053
|
|
|
$
|
48,872
|
|
|
$
|
133,894
|
|
|
$
|
144,386
|
|
|
Equity-based compensation
|
|
|
|
(3,011
|
)
|
|
(4,803
|
)
|
|
(9,957
|
)
|
|
(12,859
|
)
|
|
Transaction, transition and integration costs
|
|
|
|
(15
|
)
|
|
(670
|
)
|
|
(1,435
|
)
|
|
(3,445
|
)
|
|
Earnout amortization
|
|
|
|
—
|
|
|
(184
|
)
|
|
(287
|
)
|
|
(552
|
)
|
|
GAAP Research and development expenses
|
|
|
|
$
|
39,027
|
|
|
$
|
43,215
|
|
|
$
|
122,215
|
|
|
$
|
127,530
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Selling, general and administrative expenses
|
|
|
|
$
|
39,867
|
|
|
$
|
47,431
|
|
|
$
|
133,906
|
|
|
$
|
147,121
|
|
|
Equity-based compensation
|
|
|
|
(5,307
|
)
|
|
(6,979
|
)
|
|
(15,006
|
)
|
|
(22,662
|
)
|
|
Transaction, transition and integration costs
|
|
|
|
166
|
|
|
(2,630
|
)
|
|
(7,810
|
)
|
|
(10,868
|
)
|
|
Earnout amortization
|
|
|
|
—
|
|
|
(774
|
)
|
|
(1,207
|
)
|
|
(2,323
|
)
|
|
CEO transition cash costs
|
|
|
|
—
|
|
|
—
|
|
|
975
|
|
|
—
|
|
|
Remeasurement of contingent consideration
|
|
|
|
67
|
|
|
(243
|
)
|
|
(1,104
|
)
|
|
(317
|
)
|
|
Gain on settlement of acquired receivable
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,537
|
|
|
Non-GAAP Selling, General and Administrative Expenses
|
|
|
|
$
|
34,793
|
|
|
$
|
36,805
|
|
|
$
|
109,754
|
|
|
$
|
113,488
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Total operating costs and expenses
|
|
|
|
$
|
172,390
|
|
|
$
|
199,450
|
|
|
$
|
552,890
|
|
|
$
|
610,374
|
|
|
Depreciation
|
|
|
|
(5,338
|
)
|
|
(5,015
|
)
|
|
(16,252
|
)
|
|
(15,869
|
)
|
|
Amortization of intangible assets
|
|
|
|
(37,242
|
)
|
|
(41,722
|
)
|
|
(119,463
|
)
|
|
(125,100
|
)
|
|
Restructuring and asset impairment charges
|
|
|
|
(2,921
|
)
|
|
(3,710
|
)
|
|
(8,568
|
)
|
|
(17,623
|
)
|
|
Equity-based compensation
|
|
|
|
(9,471
|
)
|
|
(13,007
|
)
|
|
(28,226
|
)
|
|
(38,781
|
)
|
|
Transaction, transition and integration costs
|
|
|
|
148
|
|
|
(3,394
|
)
|
|
(9,303
|
)
|
|
(15,701
|
)
|
|
Earnout amortization
|
|
|
|
—
|
|
|
(958
|
)
|
|
(1,494
|
)
|
|
(2,875
|
)
|
|
CEO transition cash costs
|
|
|
|
—
|
|
|
—
|
|
|
975
|
|
|
—
|
|
|
Remeasurement of contingent consideration
|
|
|
|
67
|
|
|
(243
|
)
|
|
(1,104
|
)
|
|
(317
|
)
|
|
Gain on settlement of acquired receivable
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,537
|
|
|
Non-GAAP Total COGS and OpEx
|
|
|
|
$
|
117,633
|
|
|
$
|
131,401
|
|
|
$
|
369,455
|
|
|
$
|
396,645
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Operating (loss) income
|
|
|
|
$
|
(7,681
|
)
|
|
$
|
(1,552
|
)
|
|
$
|
(25,484
|
)
|
|
$
|
1,846
|
|
|
Depreciation
|
|
|
|
5,338
|
|
|
5,015
|
|
|
16,252
|
|
|
15,869
|
|
|
Amortization of intangible assets
|
|
|
|
37,242
|
|
|
41,722
|
|
|
119,463
|
|
|
125,100
|
|
|
Restructuring and asset impairment charges
|
|
|
|
2,921
|
|
|
3,710
|
|
|
8,568
|
|
|
17,623
|
|
|
Equity-based compensation
|
|
|
|
9,471
|
|
|
13,007
|
|
|
28,226
|
|
|
38,781
|
|
|
Transaction, transition and integration costs
|
|
|
|
(148
|
)
|
|
3,394
|
|
|
9,303
|
|
|
15,701
|
|
|
Earnout amortization
|
|
|
|
—
|
|
|
958
|
|
|
1,494
|
|
|
2,875
|
|
|
CEO transition cash costs
|
|
|
|
—
|
|
|
—
|
|
|
(975
|
)
|
|
—
|
|
|
Remeasurement of contingent consideration
|
|
|
|
(67
|
)
|
|
243
|
|
|
1,104
|
|
|
317
|
|
|
Gain on settlement of acquired receivable
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,537
|
)
|
|
Adjusted EBITDA
|
|
|
|
$
|
47,076
|
|
|
$
|
66,497
|
|
|
$
|
157,951
|
|
|
$
|
215,575
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
GAAP Interest expense
|
|
|
|
$
|
(12,436
|
)
|
|
$
|
(10,990
|
)
|
|
$
|
(36,241
|
)
|
|
$
|
(31,827
|
)
|
|
Accretion of contingent consideration
|
|
|
|
43
|
|
|
143
|
|
|
235
|
|
|
511
|
|
|
Amortization of note issuance costs
|
|
|
|
581
|
|
|
538
|
|
|
1,709
|
|
|
1,588
|
|
|
Amortization of convertible note discount
|
|
|
|
3,331
|
|
|
3,179
|
|
|
9,877
|
|
|
9,428
|
|
|
Reclassify current period cost of interest rate swaps
|
|
|
|
(706
|
)
|
|
(1,962
|
)
|
|
(3,027
|
)
|
|
(6,470
|
)
|
|
Non-GAAP Interest Expense
|
|
|
|
$
|
(9,187
|
)
|
|
$
|
(9,092
|
)
|
|
$
|
(27,447
|
)
|
|
$
|
(26,770
|
)
|
|
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20181107005833/en/
Investor Relations
TiVo
Corporation
Debi Palmer, +1 818-295-6651
[email protected]
or
Press
Relations
TiVo Corporation
Lerin O'Neill, +1
408-562-8455
[email protected]
Source: TiVo Corporation