UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
SCHEDULE 14A
(Rule 14A-101)
Proxy Statement Pursuant to Section 14(a) of the
Securities Exchange Act of 1934
(Amendment No. )
Filed by the
Registrant ☐ Filed by a Party other than the
Registrant ☒
Check appropriate box:
☐
|
Preliminary Proxy Statement
|
☐
|
Confidential, For Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
☐
|
Definitive Proxy Statement
|
☒
|
Definitive Additional Materials
|
☐
|
Soliciting Material under Rule 14a-12
|
DTS, INC.
(Name of Registrant as Specified in Its Charter)
TESSERA TECHNOLOGIES, INC.
(Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)
Payment of filing fee (Check the appropriate box):
|
|
|
|
|
|
|
☒
|
|
No fee required.
|
|
|
☐
|
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
|
|
|
|
|
(1)
|
|
Title of each class of securities to which transaction applies:
|
|
|
(2)
|
|
Aggregate number of securities to which transaction applies:
|
|
|
(3)
|
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (Set forth the amount on which the filing
fee is calculated and state how it was determined):
|
|
|
(4)
|
|
Proposed maximum aggregate value of transaction:
|
|
|
(5)
|
|
Total fee paid:
|
|
|
☐
|
|
Fee paid previously with preliminary materials:
|
|
|
☐
|
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement
number, or the form or schedule and the date of its filing.
|
|
|
|
|
|
(1)
|
|
Amount Previously Paid:
|
|
|
(2)
|
|
Form, Schedule or Registration Statement No.:
|
|
|
(3)
|
|
Filing Party:
|
|
|
(4)
|
|
Date Filed:
|
Company Contact:
The
Piacente Group | Investor Relations
Matt Steinberg, +1 212-481-2050
tessera@tpg-ir.com
November 1, 2016
TESSERA TECHNOLOGIES ANNOUNCES THIRD QUARTER 2016 RESULTS
Third Quarter GAAP and Non-GAAP Earnings Exceed Guidance Range
FotoNation Secures Design Win with Leading Asia-Based SOC Provider
FotoNation Technologies Featured in OnePlus 3 Smartphone
Announced Merger Agreement with DTS, Inc.
San Jose, Calif., (BUSINESS WIRE)
Tessera Technologies, Inc. (NASDAQ: TSRA) (the Company or we) today announced
financial results for the third quarter ending September 30, 2016. Total revenue for the third quarter of 2016 was $62.4 million, within the Companys guidance range of $61 million to $63 million. GAAP net income for the third
quarter of 2016 was $23.8 million, or $0.48 per diluted share, and non-GAAP net income was $28.6 million, or $0.57 per diluted share.
Our
third quarter earnings exceeded our guidance range and reflects another strong quarter of financial performance. We continue to see positive momentum in all aspects of the business, said Tom Lacey, Tesseras Chief Executive Officer.
FotoNation secured a design win with one of the worlds leading Asia-based SOC providers for our imaging processor unit, which is expected to be in silicon in the next few quarters. Additionally, we continued to introduce innovative
products during the quarter and announced in August the new OnePlus 3 smartphone is shipping with FotoNation solutions.
On September 20
th
, we announced a transformational transaction with the execution of a merger agreement with DTS, Inc. (DTS) for a total equity value of approximately $850 million, added Lacey.
The combination with DTS offers many compelling strategic benefits, including accelerated growth from significant cross-selling opportunities and an expanded breadth of customers and growing markets. We are pleased with the progress to date on
integration planning and continue to be impressed with the DTS team. We currently anticipate that the transaction will close in early December.
Third Quarter 2016 Results
Total revenue was $62.4 million in the third quarter of 2016, compared with total revenue of $67.4 million in the third quarter of 2015. Recurring revenue was
$62.4 million in the third quarter of 2016, compared with recurring revenue of $66.4 million in the third quarter of 2015. The year-over-year decrease was primarily due to the timing of payments pursuant to certain long-term customer contracts.
There was no episodic revenue in the third quarter 2016, compared with $1.0 million in the third quarter of 2015.
Operating expenses were $27.8 million
in the third quarter of 2016, compared with $27.6 million in the third quarter of 2015. Third quarter 2016 operating expenses include year-over-year increases of $1.6 million in selling, general and administrative resulting from costs related to the
Companys planned acquisition of DTS, $0.9 million in amortization expense, and a year-over-year decrease of $2.4 million in litigation expense due to an insurance settlement of $5.0 million received in the quarter which offset higher
year-over-year litigation spending.
Net income was $23.8 million, or $0.48 per diluted share, compared with net income of $32.5 million, or $0.62 per
diluted share, for the third quarter of 2015. The decline in net income from the prior year is primarily attributable to lower revenue in the comparable periods.
Non-GAAP net income for the third quarter of 2016 was $28.6 million, or $0.57 per diluted share, compared with non-GAAP net income in the third quarter of
2015 of $34.8 million, or $0.65 per diluted share. Non-GAAP net income is defined as income and operating expenses adjusted for discontinued operations, restructuring and acquisition related transaction costs, acquired intangible asset amortization,
charges for acquired in-process research and development, stock-based compensation expense, impairment charges on long-lived assets and goodwill, one-time expense reductions resulting from litigation settlements, and related tax effects.
Balance Sheet
Total current assets were $423.4 million as of September 30, 2016, an increase of $11.8 million from December 31, 2015. Cash, cash equivalents and
short-term investments were $396.3 million as of September 30, 2016, an increase of $14.5 million from December 31, 2015, and an increase of $24.5 million from June 30, 2016. The increase in cash, cash equivalents and short-term investments for
the first nine months of 2016 was primarily due to operating profits net of share repurchases and dividends. The Company intends to use approximately $300 million of its cash balance, in addition to $600 million of new debt, to finance the
acquisition of DTS, including DTSs existing debt and paying certain transaction fees, including advisory and debt financing fees and other amounts due in connection with the acquisition.
Dividends
On September 12, 2016, the Company paid $9.7
million to stockholders of record as of August 22, 2016 for the quarterly cash dividend of $0.20 per share of common stock.
Additionally, on
October 26, 2016, the Board of Directors approved a regular quarterly dividend of $0.20 per share of common stock, payable on November 23, 2016 to stockholders of record on November 9, 2016.
Stock Repurchase Program
During the third quarter of
2016, the Company repurchased approximately 0.2 million shares of common stock for an aggregate amount of $6.0 million. These purchases were executed under the Companys stock repurchase program. As of September 30, 2016, the
Company had approximately $158.2 million remaining under its current repurchase program, though the Company expects the financial leverage associated with acquisition of DTS will focus on debt pay-down rather than stock repurchases for the first
year following the transaction.
Financial Guidance
The Companys guidance for the fourth quarter of 2016 is as follows:
|
|
|
Total revenue is expected to be between $70 million and $74 million;
|
|
|
|
GAAP earnings per share are expected to be between $0.44 and $0.49 per diluted share;
|
|
|
|
Non-GAAP earnings per share are expected to be between $0.60 and $0.65 per diluted share.
|
For purposes of the above guidance, the Company has excluded any DTS related revenue and costs that are
contingent on the transaction closing. However, the Company has included in its fourth quarter guidance approximately $2.2 million of professional service fees and other costs that will be incurred by Tessera on a GAAP basis regardless of
whether the transaction closes in the fourth quarter.
Conference Call Information
The Company will hold its third quarter ended September 30, 2016 earnings conference call at 2:00 PM Pacific (5:00 PM Eastern) on Tuesday, November 1. To
access the call in the U.S., please dial +1 (888) 723-9308, and for international callers dial +1 (615) 489-8916, approximately 10 minutes prior to the start of the conference call. The conference ID is 2734424. The conference call will also be
broadcast live over the Internet at
www.tessera.com
and available for replay for 90 days at
www.tessera.com
. In addition, a replay of the call will be available via telephone for two business days, beginning two hours after the call.
To listen to the telephone replay in the U.S., please dial +1 (855) 859-2056. International callers please dial +1 (404) 537-3406. Enter access code 2734424.
Safe Harbor Statement
This press release contains
forward-looking statements, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties that could cause actual results to differ
significantly from those projected, particularly with respect to the Companys financial results and guidance and the expected date of closing of the transaction with DTS and the potential benefits of the transaction. Material factors that
may cause results to differ from the statements made include the plans or operations relating to the businesses of the Company; market or industry conditions; changes in patent laws, regulation or enforcement, or other factors that might affect the
Companys ability to protect or realize the value of its intellectual property; the expiration of license agreements and the cessation of related royalty income; the failure, inability or refusal of licensees to pay royalties; initiation,
delays, setbacks or losses relating to the Companys intellectual property or intellectual property litigations, or invalidation or limitation of key patents; fluctuations in operating results due to the timing of new license agreements and
royalties, or due to legal costs; the risk of a decline in demand for semiconductors and products utilizing FotoNation technologies; failure by the industry to use technologies covered by the Companys patents; the expiration of the
Companys patents; the Companys ability to successfully complete and integrate acquisitions of businesses; the risk of loss of, or decreases in production orders from, customers of acquired businesses; financial and regulatory risks
associated with the international nature of the Companys businesses; failure of the Companys products to achieve technological feasibility or profitability; failure to successfully
commercialize the Companys products; changes in demand for the products of the Companys customers; limited opportunities to license technologies due to high concentration in the
markets for semiconductors and related products and smartphone imaging; the impact of competing technologies on the demand for the Companys technologies; uncertainty as to whether the Company will be able to consummate the proposed transaction
with DTS; failure to realize the anticipated benefits of the proposed transaction with DTS, including as a result of delay in completing the transaction or integrating the businesses of the Company and DTS; uncertainty as to the long-term value of
DTS; pricing trends, including the Companys and DTSs ability to achieve economies of scale; the expected amount and timing of cost savings and operating synergies; failure to receive the approval of the stockholders of DTS; and other
developments in the markets that the Company and DTS operate, as well as managements response to any of the aforementioned factors. You are cautioned not to place undue reliance on the forward-looking statements, which speak only as of the
date of this release. The Companys filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended Dec. 31, 2015 and its Quarterly Reports on Form 10-Q for the quarter ended Sept. 30, 2016,
include more information about factors that could affect the Companys financial results. The Company assumes no obligation to update information contained in this press release. Although this release may remain available on the Companys
website or elsewhere, its continued availability does not indicate that the Company is reaffirming or confirming any of the information contained herein.
Additional Information About the Transaction with DTS and Where to Find It
In connection with the proposed transaction, DTS has filed a definitive proxy statement with the SEC, which was mailed to DTS stockholders on or about October
24, 2016. Additionally, DTS will file other relevant materials with the SEC in connection with the proposed acquisition of DTS by Tessera pursuant to the terms of an Agreement and Plan of Merger by and among Tessera, DTS and the other parties
thereto. The materials to be filed by DTS with the SEC may be obtained free of charge at the SECs web site at www.sec.gov. Investors and security holders of DTS are urged to read DTSs proxy statement and the other relevant materials when
they become available before making any voting or investment decision with respect to the proposed transaction because they will contain important information about the transaction and the parties to the transaction. DTS, Tessera and their
respective directors, executive officers and other members of their management and employees, under SEC rules, may be deemed to be participants in the solicitation of proxies of DTS stockholders in connection with the proposed transaction. Investors
and security holders may obtain more detailed information regarding the names, affiliations and interests of certain of DTSs executive officers and directors in the solicitation by reading DTSs proxy statement for its 2016 annual meeting
of stockholders and the proxy statement and other
relevant materials filed with the SEC in connection with the transaction when they become available. Investors and security holders may obtain more detailed information regarding the names,
affiliations and interests of certain of Tesseras executive officers and directors in the solicitation by reading Tesseras proxy statement for its 2016 annual meeting of stockholders. Information concerning the interests of DTSs
participants in the solicitation, which may, in some cases, be different than those of DTSs stockholders generally, will be set forth in the proxy statement relating to the transaction when it becomes available. Additional information
regarding DTS directors and executive officers is also included in DTSs proxy statement for its 2016 annual meeting of stockholders.
About
Tessera Technologies, Inc.
Tessera Technologies, Inc., including its Invensas and FotoNation subsidiaries, licenses its technologies and intellectual
property to customers for use in areas such as mobile computing and communications, memory and data storage, and 3D-IC technologies, among others. Our technologies include semiconductor packaging and interconnect solutions, and products and
solutions for mobile and other vision systems. For more information call +1.408.321.6000 or visit www.tessera.com.
Tessera, the Tessera logo, Invensas,
the Invensas logo, FotoNation, the FotoNation logo are trademarks or registered trademarks of affiliated companies of Tessera Technologies, Inc. in the United States and other countries. All other company, brand and product names may be
trademarks or registered trademarks of their respective companies.
Recurring and Episodic Revenue
Recurring revenue is defined as revenue from payments made pursuant to a license agreement or other agreement that are scheduled to occur over at least one
year of time. Episodic revenue is revenue other than revenue payable over at least one year pursuant to a contract. Episodic revenue includes non-recurring engineering fees, initial license fees, back payments resulting from audits, damages awards
from courts or other tribunals, and lump sum settlement payments. Although the royalty revenue reported by the Companys licensees on a quarterly basis is generally not assured, for ease of reference, the Company refers to these revenues as
recurring revenue.
Importantly, a source of episodic revenue may become a source of recurring revenue, when, for example, a company settles
litigation with the Company by paying a settlement amount and entering into a license
agreement that calls for an initial license fee and ongoing royalty payment over several years. In that scenario, the settlement amount would be episodic revenue, as would the initial
license fee, and the ongoing royalties would be recurring revenue.
Non-GAAP Financial Measures
In addition to disclosing financial results calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), the Companys earnings
release contains non-GAAP financial measures adjusted for discontinued operations, either one-time or ongoing non-cash acquired intangibles amortization charges, acquired in-process research and development, all forms of stock-based compensation,
impairment charges on long-lived assets and goodwill, gain on sale of patents, restructuring and other related exit costs, acquisition related transaction costs, one-time expense reductions resulting from litigation settlements, and related tax
effects. The non-GAAP financial measures also exclude the effects of FASB Accounting Standards Codification 718,
Stock Compensation
upon the number of diluted shares used in calculating non-GAAP earnings per share. Management
believes that the non-GAAP measures used in this release provide investors with important perspectives into the Companys ongoing business performance. 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, and the financial results calculated in accordance with GAAP and reconciliations to those financial statements should be carefully evaluated. The non-GAAP
financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. 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 non-GAAP net income to the Companys reported GAAP net income and
non-GAAP earnings per share to GAAP earnings per share guidance for the fourth quarter of 2016.
Tables Follow
TSRA-E
TESSERA TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
September 30,
2016
|
|
|
December 31,
2015
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
50,401
|
|
|
$
|
22,599
|
|
Short-term investments
|
|
|
345,854
|
|
|
|
359,145
|
|
Accounts receivable, net
|
|
|
2,640
|
|
|
|
1,784
|
|
Other current assets
|
|
|
24,540
|
|
|
|
28,130
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
423,435
|
|
|
|
411,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets, net
|
|
|
76,963
|
|
|
|
95,089
|
|
Long-term deferred tax assets
|
|
|
6,093
|
|
|
|
15,649
|
|
|
|
|
Other assets
|
|
|
18,042
|
|
|
|
16,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
524,533
|
|
|
$
|
539,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
803
|
|
|
$
|
1,090
|
|
Accrued legal fees
|
|
|
3,792
|
|
|
|
2,621
|
|
Accrued liabilities
|
|
|
10,866
|
|
|
|
10,262
|
|
Deferred revenue
|
|
|
1,934
|
|
|
|
6,805
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
17,395
|
|
|
|
20,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deferred tax and other liabilities
|
|
|
2,675
|
|
|
|
3,417
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
59
|
|
|
|
58
|
|
Additional paid-in capital
|
|
|
621,113
|
|
|
|
599,186
|
|
Treasury stock
|
|
|
(299,555
|
)
|
|
|
(229,513
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
33
|
|
|
|
(1,437
|
)
|
Retained earnings
|
|
|
182,813
|
|
|
|
146,863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
504,463
|
|
|
|
515,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
524,533
|
|
|
$
|
539,352
|
|
|
|
|
|
|
|
|
|
|
TESSERA TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30
|
|
|
Nine Months Ended
September 30
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Royalty and license fees
|
|
$
|
62,433
|
|
|
$
|
67,426
|
|
|
$
|
189,430
|
|
|
$
|
211,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
62,433
|
|
|
|
67,426
|
|
|
|
189,430
|
|
|
|
211,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
99
|
|
|
|
62
|
|
|
|
238
|
|
|
|
370
|
|
Research, development and other related costs
|
|
|
8,622
|
|
|
|
8,551
|
|
|
|
28,997
|
|
|
|
23,781
|
|
Selling, general and administrative
|
|
|
12,491
|
|
|
|
10,912
|
|
|
|
34,751
|
|
|
|
33,032
|
|
Amortization expense
|
|
|
6,052
|
|
|
|
5,186
|
|
|
|
18,126
|
|
|
|
14,573
|
|
Litigation expense
|
|
|
580
|
|
|
|
2,938
|
|
|
|
12,422
|
|
|
|
10,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
27,844
|
|
|
|
27,649
|
|
|
|
94,534
|
|
|
|
82,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
34,589
|
|
|
|
39,777
|
|
|
|
94,896
|
|
|
|
128,747
|
|
Other income and expense, net
|
|
|
864
|
|
|
|
755
|
|
|
|
2,473
|
|
|
|
2,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes from continuing operations
|
|
|
35,453
|
|
|
|
40,532
|
|
|
|
97,369
|
|
|
|
130,920
|
|
Provision for income taxes
|
|
|
11,634
|
|
|
|
7,596
|
|
|
|
31,977
|
|
|
|
36,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
23,819
|
|
|
|
32,936
|
|
|
|
65,392
|
|
|
|
94,273
|
|
Loss from discontinued operations, net of tax
|
|
|
|
|
|
|
(437
|
)
|
|
|
|
|
|
|
(68
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
23,819
|
|
|
$
|
32,499
|
|
|
$
|
65,392
|
|
|
$
|
94,205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.49
|
|
|
$
|
0.64
|
|
|
$
|
1.33
|
|
|
$
|
1.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.48
|
|
|
$
|
0.63
|
|
|
$
|
1.31
|
|
|
$
|
1.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
|
|
|
$
|
(0.01
|
)
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
|
|
|
$
|
(0.01
|
)
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.49
|
|
|
$
|
0.63
|
|
|
$
|
1.33
|
|
|
$
|
1.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.48
|
|
|
$
|
0.62
|
|
|
$
|
1.31
|
|
|
$
|
1.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used in per share calculations-basic
|
|
|
48,545
|
|
|
|
51,825
|
|
|
|
49,096
|
|
|
|
52,167
|
|
|
|
|
|
|
Weighted average number of shares used in per share calculations-diluted
|
|
|
49,304
|
|
|
|
52,514
|
|
|
|
49,803
|
|
|
|
52,992
|
|
TESSERA TECHNOLOGIES, INC.
RECONCILIATION TO NON-GAAP INCOME FROM CONTINUING OPERATIONS FROM
GAAP NET INCOME FROM CONTINUING OPERATIONS
(in thousands, except per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
GAAP income from continuing operations
|
|
$
|
23,819
|
|
|
$
|
32,936
|
|
|
$
|
65,392
|
|
|
$
|
94,273
|
|
Adjustments to GAAP net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation - research, development and other related costs
|
|
|
1,192
|
|
|
|
1,109
|
|
|
|
4,063
|
|
|
|
2,804
|
|
|
|
|
|
|
Stock-based compensation - selling, general and administrative
|
|
|
2,281
|
|
|
|
1,777
|
|
|
|
6,978
|
|
|
|
6,163
|
|
|
|
|
|
|
Amortization of acquired intangibles
|
|
|
6,052
|
|
|
|
5,186
|
|
|
|
18,126
|
|
|
|
14,573
|
|
|
|
|
|
|
Valuation allowance releases
|
|
|
|
|
|
|
(3,787
|
)
|
|
|
|
|
|
|
(3,787
|
)
|
|
|
|
|
|
Acquisition-related transaction costs
|
|
|
1,761
|
|
|
|
|
|
|
|
1,761
|
|
|
|
|
|
|
|
|
|
|
Insurance settlement
|
|
|
(5,000
|
)
|
|
|
|
|
|
|
(5,000
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP tax adjustments
|
|
|
(1,482
|
)
|
|
|
(2,375
|
)
|
|
|
(7,937
|
)
|
|
|
(7,281
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income from continuing operations
|
|
$
|
28,623
|
|
|
$
|
34,846
|
|
|
$
|
83,383
|
|
|
$
|
106,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income from continuing operations per common share - diluted
|
|
$
|
0.57
|
|
|
$
|
0.65
|
|
|
$
|
1.64
|
|
|
$
|
1.98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP weighted average number of shares used in per share calculations excluding the effects of
stock-based compensation - diluted
|
|
|
50,339
|
|
|
|
53,543
|
|
|
|
50,840
|
|
|
|
53,981
|
|
EPISODIC AND RECURRING REVENUE
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Episodic
|
|
$
|
0
|
|
|
$
|
1,000
|
|
|
$
|
5,686
|
|
|
$
|
30,000
|
|
Recurring
|
|
|
62,433
|
|
|
|
66,426
|
|
|
|
183,744
|
|
|
|
181,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
62,433
|
|
|
$
|
67,426
|
|
|
$
|
189,430
|
|
|
$
|
211,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TESSERA TECHNOLOGIES, INC.
RECONCILIATION FOR GUIDANCE ON
GAAP TO NON-GAAP EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended Dec. 31,
2016
|
|
|
|
Low
|
|
|
High
|
|
Diluted earnings per share - GAAP
|
|
$
|
0.44
|
|
|
$
|
0.49
|
|
|
|
|
Acquisition-related transaction costs
|
|
|
0.04
|
|
|
|
0.04
|
|
Stock based compensation
|
|
|
0.08
|
|
|
|
0.08
|
|
Amortization of intangible assets
|
|
|
0.13
|
|
|
|
0.13
|
|
|
|
|
|
|
|
|
|
|
Subtotal GAAP adjustments
|
|
|
0.25
|
|
|
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax effect and other
|
|
|
(0.09
|
)
|
|
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
Effect on earnings per share
|
|
|
0.16
|
|
|
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share - non-GAAP
|
|
$
|
0.60
|
|
|
$
|
0.65
|
|
Dts, Inc. (NASDAQ:DTSI)
Historical Stock Chart
From Oct 2024 to Nov 2024
Dts, Inc. (NASDAQ:DTSI)
Historical Stock Chart
From Nov 2023 to Nov 2024