8-K
Adeia Inc. (ADEA)
View as plain text
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): February 23, 2022
XPERI HOLDING CORPORATION
(Exact name of Registrant as Specified in its Charter)
| Delaware | 001-39304 | 84-4734590 |
|---|---|---|
| (State or Other Jurisdiction<br><br><br>of Incorporation) | (Commission<br><br><br>File Number) | (I.R.S. Employer<br><br><br>Identification No.) |
3025 Orchard Parkway
San Jose, California 95134
(Address of Principal Executive Offices, including Zip Code)
(408) 321-6000
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br><br><br>Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock (par value $0.001 per share) | XPER | Nasdaq Global Select Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition. |
|---|
On February 23, 2022, Xperi Holding Corporation (the “Company”) announced its financial results for the fourth quarter ended December 31, 2021. A copy of the Company’s press release announcing these financial results and other information regarding its financial condition is attached hereto as Exhibit 99.1 to this Form 8-K.
The information in Item 2.02 of this report, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act.
| Item 9.01 | Financial Statements and Exhibits. |
|---|---|
| (d) | Exhibits. |
| --- | --- |
| Exhibit<br><br><br>No. | Description |
| --- | --- |
| 99.1 | Press Release dated February 23, 2022 |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: February 23, 2022 | Xperi HOLDING corporation | |
|---|---|---|
| By: | /s/ Robert Andersen | |
| Name: | Robert Andersen | |
| Title: | Chief Financial Officer |
xper-ex991_6.htm
Exhibit 99.1
| FOR IMMEDIATE RELEASE |
|---|
XPERI HOLDING CORPORATION announces FOURTH quarter 2021 Results
San Jose, Calif. (February 23, 2022) – Xperi Holding Corporation (Nasdaq: XPER) (the “Company”, “Xperi” or “we”) today announced financial results for the fourth quarter ended December 31, 2021.
“Our fourth quarter performance was solid, and we finished the year with revenue around the mid-point of our guidance and earnings above expectations. I’m proud of how our team has navigated the shifting pandemic challenges to position the Company for success,” said Jon Kirchner, chief executive officer of Xperi. “Importantly, we continued to successfully deliver against the key strategic objectives we set following our merger with TiVo nearly two years ago. To that end, we are thrilled to announce a new agreement with Micron, a strong indicator of the industry’s continued move toward hybrid bonding as a key enabling technology.”
Fourth Quarter 2021 Financial Highlights:
| • | Revenue of $214.4 million for the quarter, compared to $433.9 million for Q4 2020, which included prior period revenue from the Comcast agreement. Quarterly revenue was up more than 2% excluding prior period Comcast revenue. |
|---|---|
| • | GAAP loss per share of $(0.14) and non-GAAP earnings per share of $0.30. |
| --- | --- |
| • | Cash Flow from Operations of $68.9 million. |
| --- | --- |
| • | Adjusted Free Cash Flow^1^ of $65.3 million. |
| --- | --- |
| • | Repurchased $25.1 million of common stock. |
| --- | --- |
^1^Adjusted Free Cash Flow is defined as Operating Cash Flow, less purchases of property and equipment, plus merger and integration, separation, and severance and retention costs.
Full Year 2021 Financial Highlights:
| • | Revenue of $877.7 million for the full year 2021. |
|---|---|
| • | GAAP loss per share of $(0.53) and non-GAAP earnings per share of $2.03. |
| --- | --- |
| • | Cash Flow from Operations of $234.8 million. |
| --- | --- |
| • | Returned over $100 million to stockholders through dividends and share repurchases. |
| --- | --- |
Fourth Quarter 2021 Business and Recent Operating Highlights:
IP Licensing Business (Revenue: $89.7 million)
| • | Increased go-forward average annual revenue baseline from $350 million to $375 million. |
|---|---|
| • | Entered into a new multi-year license agreement with Micron Technology, Inc., which covers our hybrid bonding IP. |
| --- | --- |
| • | Launched new brand for the IP licensing business, “Adeia”. |
| --- | --- |
Product Business (Revenue: $124.7 million)
Pay-TV business highlights:
| • | IPTV subscribers grew organically by more than 5 times year-over-year. |
|---|---|
| • | Added several new operator IPTV design wins, including Breezeline. |
| --- | --- |
| • | Completed the integration of MobiTV, now referred to as TiVo’s Managed IPTV service. |
| --- | --- |
Consumer Electronics business highlights:
| • | Launched IMAX Enhanced on LG Soundbars and Vestel TVs. |
|---|---|
| • | Increased Sony Pictures IMAX Enhanced content offerings to more than 160 unique titles. |
| --- | --- |
| • | Play-Fi wireless won multiple innovation awards, including being named a CES 2022 Innovation Awards Honoree. |
| --- | --- |
Connected Car business highlights:
| • | Toyota will include HD Radio as a standard feature across its entire next generation infotainment system in the U.S. |
|---|---|
| • | Sixteen car companies are testing DTS AutoStage in Europe, North America and Asia; and multiple partners, including two major OEMs, are in advanced stages of testing. |
| --- | --- |
| • | Achieved important industry A-SPICE certification for the DTS AutoSense driver monitoring solution. |
|---|
Media Platform business highlights:
| • | Continued to integrate content onto the TiVo platform, and added Discovery+, PBS, and CineLife to TiVo Stream 4K and TiVo+. TiVo Stream 4K now covers all major streaming services. |
|---|---|
| • | Released “Video Price-Based Auction” solution for TiVo’s CTV ad inventory, driving increasing fill rates. |
| --- | --- |
Environment Social & Governance (ESG)
Earlier this month, the Company published its first annual ESG report. During 2021, Xperi leadership met with employees across its global workforce and through thoughtful, candid conversations on diversity, equity, inclusion, and its environmental footprint, completed a robust analysis to identify and prioritize the ESG issues material to the Company. The report can be found on the Company's website by clicking here: ESG Report.
Capital Allocation
During the quarter, the Company repurchased $25.1 million of common stock.
On December 20, 2021, the Company paid $5.2 million to stockholders of record on November 29, 2021, for a quarterly cash dividend of $0.05 per share of common stock.
On February 3, 2022, the Board of Directors declared a dividend of $0.05 per share, payable on March 30, 2022, to stockholders of record on March 16, 2022.
Financial Outlook
The Company’s full year 2022 outlook is as follows:
| Category | GAAP Outlook | Non-GAAP Outlook |
|---|---|---|
| Revenue | $910M to $950M | $910M to $950M |
| COGS | $120M to $130M | $120M to $130M |
| Operating Expense excluding COGS* | $725M to $755M | $490M to $520M |
| Interest Expense | ~ $36M | ~ $36M |
| Other Income | ~ $3M | ~ $3M |
| Cash Tax (net of refunds) | $33M to $35M | $33M to $35M |
| Basic Shares Outstanding | 105M | 105M |
| Diluted Shares Outstanding | 107M | 113M |
| Operating Cash Flow | $200M to $230M | $200M to $230M |
*See tables for reconciliation of GAAP to non-GAAP differences.
Conference Call Information
The Company will hold its fourth quarter 2021 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Wednesday, February 23, 2022. To access the call in the U.S., please dial 800-220-8451, and for international callers, dial +1 646-828-8193. The conference ID is 2746276. All participants should dial in at least 15 minutes prior to the start of the conference call. A presentation corresponding with the conference call will be available live and in PDF format and the Company suggests utilizing the webcast link to access the call at Q4 Earnings Call Webcast.
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on the Company’s current expectations, estimates and projections about the Company’s financial results, forecasts, and business outlook. In this context, forward-looking statements often address expected future business, financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “intend,” “plan,” “believe,” “could,” “seek,” “see,” “will,” “may,” “would,” “might,” “potentially,” “estimate,” “continue,” “expect,” “target,” similar expressions or the negatives of these words or other comparable terminology that convey uncertainty of future events or outcomes. All forward-looking statements by their nature address matters that involve risks and uncertainties, many of which are beyond our control, and are not guarantees of future results, such as statements about the anticipated benefits of the transaction. These and other forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statements. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements and caution must be exercised in relying on forward-looking statements. Important risk factors that may cause such a difference include, but are not limited to: anticipated tax treatment, unforeseen liabilities, future capital expenditures, revenue, cost savings, expenses, earnings, economic performance, indebtedness, financial condition, losses, future prospects, business strategies, and expansion and growth of the Company’s businesses; the
Company’s ability to implement its business strategy; pricing trends, including the Company’s ability to achieve economies of scale; the ability of the Company to retain and hire key personnel; uncertainty as to the long-term value of the Company’s common stock; legislative, regulatory and economic developments affecting the Company’s business; general economic and market developments and conditions; the evolving legal, regulatory and tax regimes under which the Company operates; unpredictability and severity of catastrophic events, including, but not limited to, acts of terrorism or outbreak of war or hostilities, and natural disasters; the extent to which the COVID-19 pandemic continues to have an adverse impact on our business, results of operations, and financial condition will depend on future developments, including measures taken in response to the pandemic, which are highly uncertain and cannot be predicted; the impact of supply chain constraints on our customers; and any plans regarding a potential separation of the combined business. These risks, as well as other risks associated with the business, are more fully discussed in the Company’s filings with the U.S. Securities and Exchange Commission (“SEC”), including the Company’s Annual Report on Form 10-K. While the list of factors presented here is, and the list of factors presented in the Company’s filings with the SEC are, considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements. Consequences of material differences in results as compared with those anticipated in the forward-looking statements could include, among other things, business disruption, operational problems, financial loss, legal liability to third parties and similar risks, any of which could have a material adverse effect on the Company’s consolidated financial condition, results of operations, liquidity or trading price of common stock. The Company does not assume any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.
About Xperi Holding Corporation
Xperi invents, develops, and delivers technologies that enable extraordinary experiences. Xperi technologies, delivered via its brands (Adeia, DTS, HD Radio, IMAX Enhanced, TiVo), and by its startup, Perceive, make entertainment more entertaining, and smart devices smarter. Xperi technologies are integrated into billions of consumer devices, media platforms, and semiconductors worldwide, driving increased value for partners, customers and consumers.
Xperi, Adeia, DTS, IMAX Enhanced, HD Radio, Perceive, TiVo and their respective logos are trademarks or registered trademarks of affiliated companies of Xperi Holding Corporation in the United States and other countries. All other company, brand and product names may be trademarks or registered trademarks of their respective companies.
Non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), the Company’s earnings release contains non-GAAP financial measures adjusted for either one-time or ongoing non-cash acquired intangibles amortization charges; costs related to actual or planned business combinations including transaction fees, integration costs, severance, facility closures, and retention bonuses; separation costs; all forms of stock-based compensation; loss on debt extinguishment; expensed debt refinancing costs and related tax effects. Management believes that the non-GAAP measures used in this release provide investors with important perspectives into the Company’s ongoing business and financial performance, and provide a better understanding of our core operating results reflecting our normal business operations. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. Our use of non-GAAP financial measures has certain limitations in that the non-GAAP financial measures we use may not be directly comparable to those reported by other companies. For example, the terms used in this press release, such as non-GAAP Operating Expenses, do not have a standardized meaning. Other companies may use the same or similarly named measures, but exclude different items, which may not provide investors with a comparable view of our performance in relation to other companies. We seek to compensate for the limitation of our non-GAAP presentation by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable U.S. GAAP measures in the tables attached hereto. Investors are encouraged to review the related U.S. GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable U.S. GAAP financial measures. All financial data is presented on a GAAP basis except where the Company indicates its presentation is on a non-GAAP basis.
Set forth below are reconciliations of the Company’s reported and forecasted GAAP to non-GAAP financial metrics.
Xperi Investor Contact:
Geri Weinfeld, Vice President of Investor Relations
+1 818-436-1231
geri.weinfeld@xperi.com
Xperi Media Contact:
Amy Brennan, Senior Director, Corporate Communications
+1 949-518-6846
amy.brennan@xperi.com
– Tables Follow –
SOURCE: XPERI HOLDING CORP
XPER-E
#
XPERI HOLDING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
| Three Months Ended | Twelve Months Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31,<br><br><br>2021 | December 31,<br><br><br>2020 | December 31,<br><br><br>2021 | December 31,<br><br><br>2020 | |||||||||
| Revenue | $ | 214,449 | $ | 433,927 | $ | 877,696 | $ | 892,020 | ||||
| Operating expenses: | ||||||||||||
| Cost of revenue, excluding depreciation and amortization of intangible assets | 39,194 | 33,023 | 126,758 | 78,357 | ||||||||
| Research, development and other related costs | 63,828 | 70,589 | 232,197 | 195,154 | ||||||||
| Selling, general and administrative | 68,331 | 76,770 | 266,085 | 245,356 | ||||||||
| Depreciation expense | 5,807 | 6,103 | 23,801 | 17,918 | ||||||||
| Amortization expense | 46,576 | 51,379 | 203,401 | 156,826 | ||||||||
| Litigation expense | 4,480 | 6,281 | 11,642 | 20,782 | ||||||||
| Total operating expenses | 228,216 | 244,145 | 863,884 | 714,393 | ||||||||
| Operating income (loss) | (13,767 | ) | 189,782 | 13,812 | 177,627 | |||||||
| Interest expense | (8,573 | ) | (13,271 | ) | (38,973 | ) | (37,873 | ) | ||||
| Other income and expense, net | (278 | ) | 1,007 | 2,638 | 4,455 | |||||||
| Loss on debt extinguishment | — | — | (8,012 | ) | (8,300 | ) | ||||||
| Income (loss) before taxes | (22,618 | ) | 177,518 | (30,535 | ) | 135,909 | ||||||
| Provision for (benefit from) income taxes | (7,429 | ) | (1,126 | ) | 28,378 | (7,887 | ) | |||||
| Net income (loss) | $ | (15,189 | ) | $ | 178,644 | $ | (58,913 | ) | $ | 143,796 | ||
| Less: net loss attributable to noncontrolling interest | (630 | ) | (1,147 | ) | (3,456 | ) | (2,966 | ) | ||||
| Net income (loss) attributable to the Company | $ | (14,559 | ) | $ | 179,791 | $ | (55,457 | ) | $ | 146,762 | ||
| Income (loss) per share attributable to the Company: | ||||||||||||
| Basic | $ | (0.14 | ) | $ | 1.70 | $ | (0.53 | ) | $ | 1.77 | ||
| Diluted | $ | (0.14 | ) | $ | 1.68 | $ | (0.53 | ) | $ | 1.75 | ||
| Weighted average number of shares used in per share<br><br><br>calculations-basic | 104,249 | 105,498 | 104,735 | 82,840 | ||||||||
| Weighted average number of shares used in per share<br><br><br>calculations-diluted | 104,249 | 106,907 | 104,735 | 83,856 |
XPERI HOLDING CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
| December 31, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| ASSETS | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 201,121 | $ | 170,188 | ||
| Available-for-sale debt securities | 60,534 | 86,947 | ||||
| Accounts receivable, net | 143,683 | 115,975 | ||||
| Unbilled contracts receivable, net | 77,677 | 132,431 | ||||
| Other current assets | 36,459 | 40,763 | ||||
| Total current assets | 519,474 | 546,304 | ||||
| Long-term unbilled contracts receivable | 4,107 | 6,761 | ||||
| Property and equipment, net | 60,974 | 63,207 | ||||
| Operating lease right-of-use assets | 68,498 | 80,226 | ||||
| Intangible assets, net | 817,916 | 1,004,379 | ||||
| Goodwill | 851,088 | 847,029 | ||||
| Other long-term assets | 147,965 | 153,270 | ||||
| Total assets | $ | 2,470,022 | $ | 2,701,176 | ||
| LIABILITIES AND EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 7,811 | $ | 13,045 | ||
| Accrued legal fees | 7,190 | 5,783 | ||||
| Accrued liabilities | 103,515 | 129,035 | ||||
| Current portion of long-term debt, net | 36,095 | 43,689 | ||||
| Deferred revenue | 35,136 | 33,119 | ||||
| Total current liabilities | 189,747 | 224,671 | ||||
| Deferred revenue, less current portion | 37,107 | 39,775 | ||||
| Long-term deferred tax liabilities | 19,848 | 24,754 | ||||
| Long-term debt, net | 729,392 | 795,661 | ||||
| Noncurrent operating lease liabilities | 54,658 | 66,243 | ||||
| Other long-term liabilities | 98,842 | 98,953 | ||||
| Total liabilities | 1,129,594 | 1,250,057 | ||||
| Commitments and contingencies | ||||||
| Company stockholders’ equity: | ||||||
| Preferred stock | — | — | ||||
| Common stock | 113 | 110 | ||||
| Additional paid-in capital | 1,340,480 | 1,268,471 | ||||
| Treasury stock at cost | (178,022 | ) | (77,218 | ) | ||
| Accumulated other comprehensive income (loss) | (752 | ) | 1,264 | |||
| Retained earnings | 187,814 | 264,250 | ||||
| Total Company stockholders’ equity | 1,349,633 | 1,456,877 | ||||
| Noncontrolling interest | (9,205 | ) | (5,758 | ) | ||
| Total equity | 1,340,428 | 1,451,119 | ||||
| Total liabilities and equity | $ | 2,470,022 | $ | 2,701,176 |
XPERI HOLDING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| Twelve Months Ended | ||||||
|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2020 | |||||
| Cash flows from operating activities: | ||||||
| Net income (loss) | $ | (58,913 | ) | $ | 143,796 | |
| Adjustments to reconcile net income (loss) to net cash from operating activities: | ||||||
| Depreciation of property and equipment | 23,801 | 17,918 | ||||
| Amortization of intangible assets | 203,401 | 156,826 | ||||
| Stock-based compensation expense | 58,182 | 39,135 | ||||
| Deferred income taxes | (978 | ) | (34,670 | ) | ||
| Loss on debt extinguishment | 8,012 | 8,300 | ||||
| Patent assets received in lieu of cash | (8,787 | ) | — | |||
| Other | 5,488 | 19,500 | ||||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | (27,615 | ) | 7,091 | |||
| Unbilled contracts receivable | 58,496 | 76,262 | ||||
| Other assets | 7,497 | (41,948 | ) | |||
| Accounts payable | (5,234 | ) | (4,863 | ) | ||
| Accrued and other liabilities | (27,910 | ) | 21,692 | |||
| Deferred revenue | (651 | ) | 18,564 | |||
| Net cash from operating activities | 234,789 | 427,603 | ||||
| Cash flows from investing activities: | ||||||
| Purchases of property and equipment | (13,950 | ) | (7,379 | ) | ||
| Proceeds from sale of property and equipment | 19 | — | ||||
| Net cash received (paid) for mergers and acquisitions | (17,400 | ) | 117,424 | |||
| Purchases of intangible assets | (186 | ) | (50,935 | ) | ||
| Purchases of short-term investments | (67,343 | ) | (77,178 | ) | ||
| Proceeds from sales of investments | 49,768 | 11,225 | ||||
| Proceeds from maturities of investments | 42,886 | 24,683 | ||||
| Net cash from investing activities | (6,206 | ) | 17,840 | |||
| Cash flows from financing activities: | ||||||
| Dividends paid | (20,979 | ) | (30,829 | ) | ||
| Repayment of debt | (84,048 | ) | (520,250 | ) | ||
| Debt refinancing costs | (4,253 | ) | — | |||
| Proceeds from debt, net of debt discount and issuance costs | — | 1,010,286 | ||||
| Repayment of assumed debt from merger transaction | — | (734,609 | ) | |||
| Proceeds from employee stock purchase program and exercise of stock options | 13,839 | 4,855 | ||||
| Repurchases of common stock | (100,804 | ) | (80,589 | ) | ||
| Net cash from financing activities | (196,245 | ) | (351,136 | ) | ||
| Effect of exchange rate changes on cash and cash equivalents | (1,405 | ) | 1,330 | |||
| Net increase in cash and cash equivalents | 30,933 | 95,637 | ||||
| Cash and cash equivalents at beginning of period | 170,188 | 74,551 | ||||
| Cash and cash equivalents at end of period | $ | 201,121 | $ | 170,188 | ||
| Supplemental disclosure of cash flow information: | ||||||
| Interest paid | $ | 32,363 | $ | 31,240 | ||
| Income taxes paid, net of refunds | $ | 30,865 | $ | 43,066 | ||
| Stock issued in merger transaction | $ | — | $ | 828,334 |
XPERI HOLDING CORPORATION
GAAP TO NON-GAAP RECONCILIATIONS
(in thousands, except per share amounts)
(unaudited)
| Net income attributable to the Company: | ||||||
|---|---|---|---|---|---|---|
| Three Months Ended | Twelve Months Ended | |||||
| December 31, 2021 | December 31, 2021 | |||||
| GAAP net loss attributable to the Company | $ | (14,559 | ) | $ | (55,457 | ) |
| Adjustments to GAAP net loss attributable to the Company: | ||||||
| Stock-based compensation expense: | ||||||
| Cost of revenue | 595 | 1,972 | ||||
| Research, development and other | 5,566 | 19,833 | ||||
| Selling, general and administrative | 9,553 | 36,377 | ||||
| Amortization expense | 46,576 | 203,401 | ||||
| Merger and integration-related costs: | ||||||
| Transaction and other related costs recorded in selling, general and administrative | 52 | 1,647 | ||||
| Severance and retention recorded in cost of revenue, excluding depreciation and amortization of intangible assets | 53 | 849 | ||||
| Severance and retention recorded in research, development and other | 142 | 2,681 | ||||
| Severance and retention recorded in selling, general and administrative | 15 | 3,375 | ||||
| Separation costs recorded in selling, general and administrative | 2,030 | 7,596 | ||||
| Gain from lease restructuring recorded in selling, general and administrative | — | (818 | ) | |||
| Loss on debt extinguishment | — | 8,012 | ||||
| Expensed debt refinancing costs | — | 2,590 | ||||
| Cash taxes paid in excess of tax provision/benefit recorded | (16,143 | ) | (2,487 | ) | ||
| Non-GAAP net income attributable to the Company | $ | 33,880 | $ | 229,571 | ||
| Diluted earnings per share attributable to the Company: | ||||||
| Three Months Ended | Twelve Months Ended | |||||
| December 31, 2021 | December 31, 2021 | |||||
| GAAP diluted loss per share attributable to the Company | $ | (0.14 | ) | $ | (0.53 | ) |
| Adjustments to GAAP diluted loss per share attributable to the Company: | ||||||
| Stock-based compensation expense | 0.15 | 0.56 | ||||
| Amortization expense | 0.45 | 1.94 | ||||
| Merger and integration-related costs | — | 0.08 | ||||
| Separation costs | 0.02 | 0.07 | ||||
| Gain from lease restructuring recorded | — | (0.01 | ) | |||
| Loss on debt extinguishment | — | 0.08 | ||||
| Expensed debt refinancing costs | — | 0.02 | ||||
| Difference in shares used in the calculation | (0.02 | ) | (0.16 | ) | ||
| Cash taxes paid in excess of tax provision/benefit recorded | (0.16 | ) | (0.02 | ) | ||
| Non-GAAP diluted earnings per share attributable to the Company | $ | 0.30 | $ | 2.03 | ||
| Weighted average number of shares used in per share | ||||||
| calculations excluding the effects of stock-based compensation - diluted | 112,518 | 112,894 |
XPERI HOLDING CORPORATION
RECONCILIATION FROM OPERATING CASH FLOW TO ADJUSTED FREE CASH FLOW
(in thousands)
(unaudited)
| Three Months Ended | |||
|---|---|---|---|
| December 31, 2021 | |||
| Cash flow from operations | $ | 68,876 | |
| Adjustments to cash flow from operations: | |||
| Purchases of property & equipment | (5,652 | ) | |
| Merger and integration costs | 52 | ||
| Separation-related costs | 2,030 | ||
| Adjusted free cash flow | $ | 65,306 |
XPERI HOLDING CORPORATION
RECONCILIATION FOR GUIDANCE ON
GAAP TO NON-GAAP OPERATING EXPENSE EXCLUDING COGS
(in millions)
(unaudited)
| Twelve Months Ended | ||||||
|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||
| Low | High | |||||
| GAAP operating expense excluding COGS | $ | 725.0 | $ | 755.0 | ||
| Stock-based compensation -- R&D | (23.0 | ) | (23.0 | ) | ||
| Stock-based compensation -- SG&A | (39.0 | ) | (39.0 | ) | ||
| Merger, integration and separation-related expense -- SG&A | (15.0 | ) | (15.0 | ) | ||
| Amortization expense | (158.0 | ) | (158.0 | ) | ||
| Total of non-GAAP adjustments | (235.0 | ) | (235.0 | ) | ||
| Non-GAAP operating expense excluding COGS | $ | 490.0 | $ | 520.0 |
9