INVESTOR PRESENTATION - MARCH 21, 2017 - TIVO

Page created by Renee Daniels
 
CONTINUE READING
INVESTOR PRESENTATION - MARCH 21, 2017 - TIVO
Investor Presentation
March 21, 2017

Company Overview
INVESTOR PRESENTATION - MARCH 21, 2017 - TIVO
Safe Harbor Statement
    This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to, among
    other things, TiVo Corporation’s (“TiVo” or the “Company”) estimates of future financial performance, including future revenues, earnings and expenses, as well as
    future business strategies and future product offerings, deployments and technology and intellectual property licenses with various named 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 in development, competitive service offerings and lack of market acceptance, as well as the
    other potential factors described under "Risk Factors" included in TiVo’s most recent report on Form 10-K 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.

    Non-GAAP Information
    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, earn-out settlements, changes in the fair value of contingent consideration and changes in franchise tax reserves.

    Adjusted EBITDA is defined as GAAP operating income excluding depreciation, 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, earn-out settlements
    changes in the fair value of contingent consideration and changes in franchise tax reserves.
    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,
    changes in the liability for dissenting shareholders, retention earn-outs payable to former shareholders of acquired businesses, earn-out settlements, changes in the fair
    value of contingent consideration, payments to note holders and expenses in connection with the extinguishment or modification of debt, gains on sale of strategic
    investments and changes in franchise tax reserves.
    Cash taxes are defined as GAAP current income tax expense excluding changes in reserves for unrecognized tax benefits.
    Non-GAAP Weighted Average Diluted Shares Outstanding is defined as GAAP weighted average diluted shares outstanding except for periods of a GAAP loss. In
    periods of a GAAP loss, GAAP weighted average diluted shares outstanding are adjusted to include dilutive common share equivalents outstanding that were excluded
    from GAAP weighted average diluted shares outstanding because the Company had a loss and therefore these shares would have been anti-dilutive.

2                                                                                                                                              © 2017 TiVo Corporation
INVESTOR PRESENTATION - MARCH 21, 2017 - TIVO
Use and Limitations of Non-GAAP Information

    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, changes in contingent consideration, and earn-out settlements 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 and gains on sale of strategic investments. 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
    amortization or write-off of note issuance costs and discounts on convertible debt, accretion of contingent consideration and mark-to-market
    adjustments for interest rate swaps when management evaluates the Company's operating 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 appendix.

3                                                                                                                           © 2017 TiVo Corporation
INVESTOR PRESENTATION - MARCH 21, 2017 - TIVO
Positioned at the intersection of critical industry megatrends

            Formed by the Merger of Rovi and TiVo on September 7, 2016

                                                              NEW

                                                            Best-of-Breed Product Portfolio
                                                                     Discovery & DVR
                                                                                                                        Branded Consumer service
    Discovery

                  iGuide and Passport      Cable & IPTV      Network and           OTA              Pay-TV                  MSO DVR platform

                                                                                                                                                              DVR
                    Classic Guides        Discovery, DVR      Cloud DVR        Cord-cutting       Component                 Next-Gen UI (Hydra)
                    Fan TV Platform      and OTT Solution      Solution          solution          Platform                Cloud & Network DVR
                                                                                                                          Cubiware Components
                                                                Cloud Platform & Metadata
                Entertainment Metadata                                                                                          Digitalsmiths
Metadata

                                                                                                  Entertainment
Search &

                        Search           Entertainment &                       Conversation                                 Seamless Discovery

                                                                                                                                                              Cloud
                                                               Search &                            Metadata &
                                          Discovery API                          Services
                  Knowledge Graph                            Recommend                             Knowledge                  Seamless Insight
                                             Platform                             (NLU)
                                                                                                      Graph                Scene level metadata
                 Conversation Services
                                                                     Data & Analytics
                                                                                                                          Audience Segmentation
                    Analytics Tools

                                                                                                                                                              Analytics
    Analytics

                                                              Audience                                                      Custom Reporting
                                            Optimizer                           Viewership        DVR & Guide
                   Guide Advertising                         Measurement
                                             Tools                                 Data            Advertising                DVR Advertising
                   Viewership Data                            Analytics
                                                                                                                             Viewership Data
                                                             Technology & Intellectual Property
                                                                                                                                  800+ Patents
                   5100+ Patents
                                                             OTT & Media       DVR & Media                                     DVR, Time Shifting
                   Discovery, OTT           Discovery                                                Mobile
    IP

                                                                                                                                                              IP
                                                              Streaming          Shifting                                      Discovery, Media,
                  Media, Advertising
                                                                                                                              Experience, Mobile

4                                                                                                                         © 2017 TiVo Corporation
Globally Recognized Product & Technology Company
    Innovating leading entertainment technology is our DNA

    Mission
    Deliver innovative products and IP to power
    consumer entertainment experiences and increase
    the value of our customers’ audience relationships
                                                                                                                       Platform    Solutions
                                                                                                                              Solutions
    Platform Solutions
    We’re always inventing and investing to empower our
    customers to deliver the ultimate entertainment
    experience to ~23M HH around the globe

    Software and Services
    Our products touch practically every aspect of
    consumers’ day-to-day interactions with media and                                                               Advanced Search
                                                                                                     User                and          Entertainment             Analytics and
    entertainment across Pay TV, Media, OTT, Mobile and                                           Experience        Recommendations     Metadata                 Advertising
    CE companies

    Leading Innovations
    Our extensive IP portfolios, licensed into over 136M
    Pay TV HHs, enable our customers to provide the most                                                               Innovation and IP
    compelling entertainment experiences and have
    generated over $3B* in combined license revenue

5     *Represents licensing revenues and past damages awards, recognized as a contra expense from both Rovi and TiVo Solutions Inc.   © 2017 TiVo Corporation
Long History of Key Industry Innovation
     TiVo’s inventions have pioneered many of today’s media experiences and continue to shape the future.

                                  First                                Brought TV                Introduced                                First 4K
                               Universal                                listings to           conversational UIs                          Gateway
                                Search                                mobile screens            and dynamic
                                                                                                  metadata
           Invented                                                       2010
                                 2007                                                                2014    Out-of-Home
            the DVR                            First Hybrid                                                    Streaming
           1998                                 Gateway

                   DIRECTV DVR
                  With TiVo Service                                                                           True                               2016
                                                                         Whole                            Multi-Screen
 Invented the          2000
                                                                                                          Deployment                             Rovi
                                                                        Home PVR
   on-screen                                                                                                                                   acquires
                                                    2008                                First Netflix
program guide                                                                                                                                    TiVo
                                                                                          Pay-TV
                                                                                                                                               Solutions
                                            Awarded our first                          Integration
                                        Technology & Engineering
                                                Emmy®
                                           To date we have received
                                              seven Emmy Awards

6                                                                                                               © 2017 TiVo Corporation
Meeting Customer Needs with Multiple Licensing Options
                                             Business Models                    2016 Business Mix (M)
    Fully-integrated UX Platforms
                                    •   Monthly per subscription license fees
                                    •   One-time term license fee for our
                                        TiVo Service Platform                        $302,                 $347,
                                                                                     47%                   53%
                                    •   Consumers can pay a monthly or
                                        one-time all-in service fee
    Software and Services
                                    •   Metadata provided on a monthly          IP Licensing Revenue
                                        or quarterly per subscriber fee         Product & Service Revenue
                                    •   Search & Rec provided on a per           Future Business Mix
                                        subscriber or per device fee
                                    •   Other software application licenses

    IP Licensing                    •   TV Use case patents licensed on a
                                        monthly per subscriber fee                       51%               49%
                                    •   CE Use case patents licensed on
                                        the number of units
                                    •   Online and OTT licensed on fixed
                                        fees based on utilization
7                                                                                © 2017 TiVo Corporation
Global Media & Entertainment Customers

                                                  CONSUMER                   MEDIA &                      INTERNET &
              PAY-TV                             ELECTRONICS               ADVERTISING                    STREAMING
    500+ MSO Customers                      #1 Mobile Device Company      Top 4 TV Networks            #1 Internet Company
    23M UX Households*                      #1 Smart TV Maker             Top Advertising Agencies     #1 Social Network
    136M Licensed Households*              Leading Set Top Box Makers     Major Media Studios         #1 Streaming Provider

                                                                                                      NETFLIX

8     *Households delivering recurring revenue, as of December 31, 2016                              © 2017 TiVo Corporation
TiVo Investment Highlights
    High visibility, high-margins, strong cash flows, cost synergies to increase Adj. EBITDA

    Predictable business model
     High revenue visibility from contracted revenues and high-probability renewals
     Long-term visibility based on multi-year contracts with AT&T, DISH, and others

    High profitability and strong cash flow
     Margins ramping due to integration synergies
     Expect non-GAAP operating income margin in the high 30’s when we provide 2018
      expectations
     Driving $100M+ of cost synergies, with 65%+ of those savings coming from actions taken by
      Sept. 2017
     Cost reductions are increasing Adj. EBITDA
     Low effective cash tax rate due to $1B+ of NOL carryforwards

    Stockholder-focused capital allocation and aligned management compensation
     Dividend: $0.18/share declared in Q1 2017
     Repurchase authorization: $150M
     History of capital returns to stockholders
     Management compensation tied to the high end of 2017 estimates
9                                                                                  © 2017 TiVo Corporation
Meeting Insatiable Demand for Media Entertainment

       Studios are creating more                Consumers can access more      Consumers are watching more

 # of US Original Scripted TV Series                                        Video Viewing Minutes (Per Person Per Day)

                                                                             250

            267         343          409
     211
                                              Pay-TV
     2009      2011       2013         2015

                                                                             200

                                              Skinny Bundles

                                              Over the Top
                                              NETFLIX                        150
                                                                                       2005              2010            2015

 Source: FX Networks Research 2016                                          Source: IHS 2016

10                                                                                             © 2017 TiVo Corporation
Products: Platform Solutions
      Integrated multiscreen media navigation platform for Pay-TV, Over-the-Top and Over-the-Air
                                                   Key Market Drivers                                        Addressable Markets*
        Integrated UX Platform
                                      •   Media services are fragmenting                                            US Pay TV HH (M)
                                                                                                       100
                                          - Subscribers need cross-platform discovery
                                                                                                       80
                                                                                                                   80                         87
                                      •   Subscribers want to access content on a variety              60
                                          of different devices                                                     62                         66
                                                                                                       40
                                          - Consumers need multi-screen experiences                    20
                                      •   MVPDs need to deliver compelling experiences                   -
           6.2M Households Licensed                                                                               2016                       2019
                                          to retain video customers                                             2016 Pay TV HD HH          2019
                                                                                                                                          DVR HH
        Classic Guide Platform            - Upgrading to connected experiences
                                                                                                              Int’l Connected STBs (M)
                                               TiVo Growth Opportunities
                                                                                                                                              25
                                                                                                       500    APAC      EMEA      LATAM
                                      •   Upgrading ~17M Classic Guide installed base                                                         135
                                                                                                       400         13
                                          - TiVo connected multiscreen guide drives                    300
                                            higher ARPU per household                                  200        103                         365
                                                                                                       100        180
          16.8M Households Licensed   •   International Connected Guides                                 0
                                          - MVPDs investing in connected experiences                              2016                       2019
     Emerging Market Middleware
                                      •   Emerging market cost effective middleware                          US Non Pay TV Digital HHs (M)
                                                                                                        40
                                          - Video services are advancing rapidly                        30
                                      • OTA expected to grow as consumers look at                       20
                                        alternatives to the high cost of MVPD services                  10                                     25
                                                                                                                   13
                                        - Increasing use of OTA and OTT services                         0
                                      • TiVo Platform Targeted Advertising                                        2016                       2019
            4.7M Devices Licensed

11
                                      * Source: TiVo Management estimates of Serviceable Addressable           © 2017 TiVo Corporation
                                        Market based on IHS market estimates
Products: Software and Services
     Component technologies for integration into third-party media navigation platforms
                                                      Key Market Drivers                                               Addressable Markets*
        Metadata Services
                                        •   Interactive user experiences require rich graphical                        Global Metadata SAM ($M)
                                            and programing information
                                                                                                              800
                                            - Metadata services are a key enabler                             600
                                        •   Fragmentation across services is driving demand                   400                                  745
                                            for advanced Search & Recommendations                             200           492
                                            - Consumers want personalized experiences                              0
           Available for 70 Countries                                                                                       2016                   2019
                                        •   Data and Analytics required to drive audience
     Search & Recommendation                engagement in the evolving digital ecosystem
                                            - Service providers, media owners & advertisers                             Search & Rec SAM ($M)

                                                   TiVo Growth Opportunities                                 150
                                                                                                             100
                                        •   TiVo provides metadata to 70 countries today                                                           145
                                                                                                              50           108
                                            - $500M market* expected to grow 50% in 3 years                    0
                                                                                                                           2016                    2019
         32M Addressable Households     •   TiVo cloud based S&R has potential to address
                                            >75M potential users under existing contracts
         Data & Analytics                   - Enablement of these users continues to grow                              Data & Analytics SAM ($M)
                                                                                                              800
                                        •   Media engagement data & audience analytics is in                  600
                                            high demand for targeted advertising                              400
                                            - Large and growing viewership data access                                                             600
                                                                                                              200
                                               through guide and S&R platforms                                               252
                                                                                                                   0
                                            -   Leading processor of viewership data today                                  2016                   2019

                                        * Source: TiVo Management estimates of Serviceable Addressable
12                                                                                                                       © 2017 TiVo Corporation
                                          Market based on IHS, Frost & Sullivan and Winterberry market estimates
Products: 2016 Success Supports Future Growth

          Delivering next gen media                         Launched their 4K service using the
          platforms for global service                     advanced whole-home TiVo Platform
          providers                                         Deploying TiVo Next-Gen UI with nDVR
                                                            4K whole home DVR with 6 tuners and
          Meeting consumer demands
          as media experiences evolve                      3TB of recording capacity to deliver the
                                                            ultimate entertainment experience

          Addressing consumer                  NETFLIX      TiVo’s platform provides access to a
          demands for universal access                     broad array of OTT content integrated
          across media service providers                    with linear programming

          Powering advanced voice                           Launches voice remote using TiVo’s
          control for integration with                     natural language user interface
          existing TV platforms                European operator deploying voice search solution
          Enabling TV Big Data for the         TiVo processes and analyzes millions of household
          industry to better connect          viewership data to drive broadcaster and agency
          consumers and media                  insight into targeted advertising and user behavior

13                                                                               © 2017 TiVo Corporation
IP Licensing Business
     Building a long-term, predictable licensing business with meaningful growth opportunities across
     the digital entertainment market

                                                                                 • 89M+ subscribers under IP or platform
                                                                                   licenses
                                                                                 • #1 or #2 Pay-TV operator licensed in
                                                                                   Australia, Brazil, Canada, Germany, Great
                                                                                   Britain, Italy, Japan, Korea, Portugal, and
                                                                                   the Netherlands
                                                           Expand Our Core       • Coordinated GTM with TiVo platform
                                                            Geographically       • Additional growth opportunities
                                                         International Pay-TV
                 Strengthen
                  Our Core
                 US Pay-TV
     • Approx. 2/3rds of 2016 IP revenue
     • 9 of top 10 US Pay-TV providers licensed                                • Mobile licensees include Apple,
                                                                                 Google and Samsung
     • 7 renewals completed in last 2 years
                                                                               • OTT licensees include Netflix, HBO, Hulu
     • Long-term agreements
       - Dish – 10 years, AT&T – 7 years
                                                       Drive Growth in Broader • CE licensees include LG, Panasonic,
                                                            Video Market         Sony
     • 70M subscribers under IP or platform licenses                           • Additional growth opportunities
                                                           Mobile, OTT, CE
     • Synergy with platform, software and services
     • Litigation ongoing with Comcast

14                                                                                                © 2017 TiVo Corporation
TiVo’s Commitment To Innovation Has Continuously
     Renewed and Expanded Its Licensable Patent Portfolios
     1500                                                                                     TiVo also has exclusive rights to 3rd
                                                                                              party patent portfolios in selected
                                                                                              focus areas:
                                         TiVo’s Issued US Discovery Patents                   • Exclusive partner to license
     1000
                                                                                                Intellectual Ventures portfolio of
                                                                                                ≈40K patent assets in the OTT field-
                                                                                                of-use to key customers
      500                                                                                     • Exclusive licensee in IPG field-of-use
                                                                                                of ≈100 US patents of Personalized
                                                                                                Media Communications that have
        0                                                                                       terms lasting until at least 2027
             1995                        2000              2005               2010   2015               2020                   2025

     • TiVo has continued to invest in innovation and its intellectual property
     • US patent portfolios have grown more than 5x since original Tier-1 license agreements
     • Portfolios continue to grow and remain relevant as a result of:
         - 500+ already pending US patent applications
         - 100+ new patent filings annually from new R&D from product teams that have delivered iconic innovations for the
           video market over the past quarter-century
         - Strategic acquisition of third-party rights
     • Continuously renewed patent portfolios form the basis for long-term, repeatable IP license agreements
         - (e.g. 10 year Dish agreement until 2026, 7 year AT&T agreement until 2022, numerous other agreements extending
           into next decade)
     • TiVo also has extensive international patent portfolios (more than 3,000 issued patents and 800 pending applications)*

15           * As of December 31, 2016                                                               © 2017 TiVo Corporation
IP Licensing: 2016 Success Supports Future Growth

          TiVo renewing leading Pay-TV           9 out of top 10 US Pay-TV providers licensed;
          service provider licenses             7 of those deals completed in last 2 years

          Long-term value of TiVo’s IP
          portfolios
                                             
                                                  1010
                                                     year license
                                                       years                Into
                                                                         Into    nextdecade
                                                                               next   decade

          Apply TiVo IP portfolio outside                           Entered into long-term license
          its traditional DVR                                      for mobile phone devices

          Licensing TiVo IP portfolios to
          the increasingly popular OTT
          marketplace
                                                   NETFLIX
          Innovating and growing TiVo’s
          IP portfolios to drive long-term   
          value                                   Record number of disclosures in 2016

16                                                                            © 2017 TiVo Corporation
TiVo Value Proposition

      Highly predictable cash flows, multi-year licensing visibility

      Any settlement with Comcast is upside to current estimates

      Driving $100M+ of cost synergies, with 65%+ of those savings coming from actions
       taken by Sept. 2017

      Disciplined capital allocation including significant return of capital to
       stockholders and investments for growth only with high rates of return
        • Dividend: $0.18/share declared in Q1 2017

17                                                                         © 2017 TiVo Corporation
2017 Financial Estimates
     As of Feb. 15, 2017

      Revenue: $800-$835 million, including approximately $30 million of hardware revenue
      Visibility*: Approximately 87% of revenue from contracted revenues and high-probability renewals
      Timing: Approximately 46% in first half and 54% in the second half
      GAAP loss before taxes: $55 million to $70 million
      non-GAAP Pre-Tax Income: $200-$225 million
      Cash Taxes: $23-24 million
      GAAP weighted average diluted shares outstanding: Approximately 121 million
      Non-GAAP Weighted Average Diluted Shares Outstanding: Approximately 122 million

      As in prior years, we expect higher legal spending in Q1 and expect to exit 2017 with annualized Q4 non-
      GAAP total COGS and OpEx cost of approximately $540 million, approximately $70 million less than the
      comparable Q4 2016 annualized cost.

      By the time we provide 2018 expectations, we expect non-GAAP operating income margin in the high 30s.

18     *At mid-point                                                                        © 2017 TiVo Corporation
Appendices
Non-GAAP Reconciliation
     $ In millions

     Non-GAAP Pre-tax Income                                                                      2017 Full Year Outlook*
                                                                                                Low                           High
     GAAP (Loss) income before income taxes (1)                                                $(70.0)                       $(55.0)
     Amortization of intangible assets                                                         166.0                          166.0
     Restructuring and asset impairment charges                                                  6.0                            8.0
     Equity-based compensation                                                                  60.0                           64.0
     Transaction, transition and integration costs                                              19.0                           22.0
     Earnout amortization and settlement                                                         4.0                            4.0
     Mark-to-market loss related to interest rate swaps                                           -                               -
     Amortization of note issuance costs and convertible debt discount                          14.0                           14.0
     Other                                                                                       1.0                            2.0
         Non-GAAP Pre-tax Income                                                               $200.0                        $225.0

     Cash taxes                                                                                $23.0                          $24.0

     (1) Due to their nature, changes in the mark-to-market of interest rate swaps have only been included in the outlook to the
     extent they have already occurred. Actual results may differ materially from the outlook.

20   *As of Feb. 15, 2017                                                                                    © 2017 TiVo Corporation
Non-GAAP Reconciliation
     In millions

     Non-GAAP Weighted Average Diluted Shares Outstanding                    2017 Full Year Outlook*
     GAAP Weighted average diluted shares outstanding                                121.0
     Dilutive effect of equity-based compensation awards                               1.0
         Non-GAAP Weighted Average Diluted Shares Outstanding                        122.0

     Non-GAAP Total Operating costs and expenses                Q4 2016 Actual               Q4 2017 Outlook*
     GAAP Total Operating costs and expenses                        $232.4                           $200.0
     Amortization of intangible assets                              (41.9)                           (41.0)
     Restructuring and asset impairment charges                      (2.7)                            (5.0)
     Equity-based compensation                                      (15.6)                           (16.0)
     Transaction, transition and integration costs                  (19.9)                            (2.0)
     Earnout amortization and settlement                             0.7                              (1.0)
     Other                                                            --                                 --
            Non-GAAP Total COGS and OpEx                            $153.0                           $135.0

21   *As of Feb. 15, 2017                                                                © 2017 TiVo Corporation
Thanks.
You can also read