OPENTV CORP. 
By
"OpenTV performed well in the third quarter, and we are on track with our
plans for the full year," said Chief Executive Officer,
Key Operating Measures of Continuing Operations
USD Millions Three Three Change Nine months Nine months Change
months months ended ended
ended ended September 30, September 30,
September September 2008 2007
30, 2008 30, 2007
Revenues $26.9m $23.7m 14% $87.5m $71.7m 22%
Adjusted
EBITDA,
before
unusual
items $3.7m ($3.3m) $7.0m $13.7m ($3.9m) $17.6m
Cash, Cash
Equivalents
and
Marketable
Debt
Securities $98.7m $71.3m 38% $98.7m $71.3m 38%
Third Quarter 2008 Results
For the quarter ended
Net income for the third quarter of 2008 was
As of
As of
Segment Information
Revenues
-- In the third quarter of 2008, revenues from the Middleware Solutions
segment were
-- In the third quarter of 2008, revenues from the Advertising Solutions
segment were
Contribution Margin
-- In the third quarter of 2008, Middleware Solutions contribution margin
increased by
-- In the third quarter of 2008, Advertising Solutions contribution margin
was a loss of
For the third quarter of 2008, total contribution margin from the
Company's operating segments increased to
Adjusted EBITDA before unusual items and contribution margin are non-GAAP financial measures. Reconciliations of the differences between these non-GAAP financial measures and net income (loss), which is the most directly comparable GAAP financial measure, are included at the end of this press release. Additional information regarding the derivation of Adjusted EBITDA and contribution margin and a statement of the relevance to management of this information and its possible usefulness to investors is also included at the end of this release and on the investor relations page of our Web site.
Summary of Recent Announcements
The following is a summary of key press releases issued by the Company since its last earnings announcement:
-- OpenTV announced the acquisition or Ruzz TV, a provider of turnkey software solutions for television broadcasters. Ruzz TV's key technology provides broadcasters with a platform that enables the optimization of broadcast play-out operations and the rapid deployment of highly flexible solutions across a broad range of operational areas. In addition, Ruzz is a leading developer of solutions that support content management and delivery across a wide range of platforms and formats.
-- OpenTV and Adobe Systems Inc. announced a partnership to integrate Adobe(R) Flash(R) Lite(TM) software onto OpenTV middleware, which will complement OpenTV's standard execution environment and HTML offerings, further enhance Web browsing capabilities and strengthen the development of rich applications and user interfaces in a converging digital media world.
-- OpenTV and EventIS announced the introduction of an advanced video-on-
demand solution for cable operators that will allow them to differentiate
their service offerings through advanced features such as high-definition,
start-over TV and catch-up TV. The OpenTV and EventIS solution has already
been deployed at several major cable operators around the world, including
Ziggo in
Conference Call Details
OpenTV will conduct a conference call to discuss the Company's third quarter financial results. The details of the call are as follows:
Date and Time: Thursday, November 6, 2008, at 5:00pm ET /
2:00pm PT
Dial-in number US: 866.578.5784
Dial-in number International: 617.213.8056
Passcode: 50 08 54 18
Participants: Ben Bennett, Chief Executive Officer
Shum Mukherjee, Chief Financial Officer
Mark Beariault, General Counsel
To access a live Web cast of the conference call, please go to the Investor Relations section of the OpenTV Web site at http://www.opentv.com.
The Company will also make available on the Investor Relations section of its Web site a slide presentation in PDF format containing additional information about the company that may be discussed on the conference call.
The conference call replay will be available from
Replay Number US: 888.286.8010
Replay Number International: 617.801.6888
Passcode: 60 49 08 06
About Segment Information
Because our business segments reflect the manner in which management reviews our business, they necessarily involve judgments that management believes are reasonable in light of the circumstances under which they are made. These judgments may change over time or may be modified to reflect new facts or circumstances. Segments may also be changed or modified from time to time to reflect technologies and applications that are newly created or that have changed, or other business conditions that evolve, each of which may result in management reassessing specific segments, the elements included therein and the methodologies used to assess segment performance.
Non-GAAP Financial Measures
"EBITDA" is an acronym for earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA, as used in this release, removes from EBITDA the effects of amortization of intangible assets, share-based compensation expense, other income and expense, and minority interest. "Adjusted EBITDA before unusual items" removes from Adjusted EBITDA the effects of contract amendments that mitigated potential loss positions and restructuring costs.
"Contribution margin," as used in this release, is defined by the company as segment revenues less related direct or indirect allocable costs, including headcount and headcount-related overhead costs, consulting and subcontractor costs, travel, marketing and network infrastructure and bandwidth costs. Contribution margin excludes unallocated corporate support, interest, taxes, depreciation and amortization, amortization of intangible assets, share-based compensation, impairment of goodwill, impairment of intangibles, other income, minority interest, restructuring provisions, and unusual items such as contract amendments that mitigated potential loss positions. These exclusions reflect costs not considered directly allocable to individual business segments and result in a definition of contribution margin that does not take into account the substantial cost of doing business.
Management believes that "Adjusted EBITDA before unusual items" and
"contribution margin" are relevant and useful measures, when considered in
conjunction with the comparable GAAP measures, for use by investors in
evaluating the operational performance of the company. They are some of the
principal measures used by OpenTV's management to assess the financial
performance of its business. OpenTV's management believes that both Adjusted
EBITDA before unusual items and contribution margin provide meaningful
information because each measure represents a transparent view of OpenTV's
recurring operating performance and allows management to readily view
operating trends, perform analytical comparisons and benchmarking between
segments and identify strategies to improve operating performance. While
OpenTV's management may consider Adjusted EBITDA before unusual items and
contribution margin to be important measures of comparative operating
performance, they should be considered in addition to, but not as a substitute
for, profit (loss) from operations, net income (loss), cash flow and other
measures of financial performance prepared in accordance with accounting
principles generally accepted in
While OpenTV believes that the presentation of non-GAAP financial measures contained in this press release complies with the rules and guidance of the SEC, it can give no assurance that it will be able to provide the same or comparable measures in future press releases or announcements. OpenTV may, in the future, present non-GAAP financial measures other than "Adjusted EBITDA before unusual items," "Adjusted EBITDA" and "contribution margin" that it believes may be useful to investors. Any such determinations will be made with the intention of providing the most useful information to investors and will reflect the information used by OpenTV's management in assessing its business, which may change from time to time.
Cautionary Language Regarding Forward-Looking Information
This press release contains certain "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations and are subject to uncertainty and changes in circumstances. Actual results may differ materially from these expectations due to changes in political, economic, business, competitive, market and regulatory factors. In particular, factors that could cause our actual results to differ include risks related to: delays in the development or introduction of new versions of our products; technical difficulties with networks or operating systems; deterioration of worldwide economic conditions and the potential impact of such conditions on our customer's purchasing and investment decisions; our ability to manage our resources effectively; changes in technologies that affect the television industry; and the protection of our proprietary information. These and other risks are more fully described in our periodic reports and registration statements filed with the Securities and Exchange Commission and can be obtained online at the Commission's web site at http://www.sec.gov. Readers should consider the information contained in this release together with other publicly available information about our company for a more informed overview of our company. We disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
About OpenTV
OpenTV is one of the world's leading providers of advanced digital television solutions and is dedicated to creating and delivering compelling viewing experiences to consumers of digital content worldwide. The company's software has been integrated in more than 115 million digital set-top boxes and digital televisions around the world, and enables enhanced program guides, video-on-demand, personal video recording, enhanced television, interactive and addressable advertising, and a variety of consumer care and communication applications. For more information, please visit http://www.opentv.com.
OPENTV CORP.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
September 30, December 31,
2008 2007*
ASSETS
Current assets:
Cash and cash equivalents $88,721 $58,599
Short-term marketable debt
securities 7,870 20,404
Accounts receivable, net of
allowance for doubtful accounts
of $542 and $565 at September
30, 2008 and December 31, 2007,
respectively 27,464 16,655
Prepaid expenses and other
current assets 3,810 5,465
Total current assets 127,865 101,123
Long-term marketable debt securities 2,150 2,811
Property and equipment, net 7,362 6,554
Goodwill 95,247 95,082
Intangible assets, net 9,741 12,589
Other assets 2,640 1,896
Total assets $245,005 $220,055
LIABILITIES, MINORITY INTEREST AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $1,667 $2,687
Accrued liabilities 16,107 17,360
Accrued restructuring 300 883
Deferred revenue 17,089 14,992
Total current liabilities 35,163 35,922
Accrued liabilities, net of current
portion 1,519 2,764
Accrued restructuring, net of current
portion 1,203 1,297
Deferred revenue, net of current
portion 13,378 9,142
Total liabilities 51,263 49,125
Commitments and contingencies
Minority interest 433 451
Shareholders' equity:
Preference shares, no par value,
500,000,000 shares authorized;
none issued and outstanding - -
Class A ordinary shares, no par
value, 500,000,000 shares
authorized; 109,255,454 and
109,657,613 shares issued and
outstanding at September 30,
2008 and December 31, 2007,
respectively 2,235,402 2,234,614
Class B ordinary shares, no par
value, 200,000,000 shares
authorized; 30,206,154 shares
issued and outstanding at
September 30, 2008 and
December 31, 2007 35,953 35,953
Additional paid-in capital 515,485 500,162
Accumulated other comprehensive
loss (715) (141)
Accumulated deficit (2,592,816) (2,600,109)
Total shareholders' equity 193,309 170,479
Total liabilities, minority interest
and shareholders' equity $245,005 $220,055
* The condensed consolidated balance sheet at December 31, 2007 has been
derived from the company's audited consolidated financial
statements at that date.
OPENTV CORP.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
Three Months Ended Nine Months Ended
September 30, September 30,
2008 2007 2008 2007
Revenues:
Royalties and
licenses $16,494 $16,188 $56,911 $48,115
Services and
other 10,427 7,486 30,638 23,630
Total revenues 26,921 23,674 87,549 71,745
Cost of revenues:
Royalties and
licenses 1,202 1,390 3,960 5,091
Services and
other 9,106 9,910 29,185 29,119
Total cost of
revenues 10,308 11,300 33,145 34,210
Gross profit 16,613 12,374 54,404 37,535
Operating expenses:
Research and
development 8,031 8,716 25,769 25,042
Sales and
marketing 2,818 2,801 7,503 8,690
General and
administrative 4,121 6,629 15,030 16,750
Restructuring and
impairment costs (7) - 575 (28)
Amortization of
intangible
assets 181 412 551 1,432
Total operating
expenses 15,144 18,558 49,428 51,886
Profit (loss) from
operations 1,469 (6,184) 4,976 (14,351)
Interest income 514 1,161 1,866 2,406
Other income (expense) (1,473) 715 758 665
Minority interest 2 9 18 26
Income (loss) before
income taxes 512 (4,299) 7,618 (11,254)
Income tax expense
(benefit) (445) 486 325 1,325
Net income (loss)
from continuing
operations 957 (4,785) 7,293 (12,579)
Discontinued
operations:
Gain from
discontinued
operations, net of
tax - 276 - 62
Impairment of assets
of discontinued
operations, net of
tax - (3,652) - (3,652)
Net loss from
discontinued
operations - (3,376) - (3,590)
Net income (loss) $957 $(8,161) $7,293 $(16,169)
Net income (loss) per
share from continuing
operations, basic $0.01 $(0.03) $0.05 $(0.09)
Net loss per share
from discontinued
operations, basic - (0.03) - (0.03)
Net income (loss) per
share, basic $0.01 $(0.06) $0.05 $(0.12)
Net income (loss) per
share from continuing
operations, diluted $0.01 $(0.03) $0.05 $(0.09)
Net loss per share
from discontinued
operations, diluted - (0.03) - (0.03)
Net income (loss) per
share, diluted $0.01 $(0.06) $0.05 $(0.12)
Shares used in per
share calculation,
basic 139,465,910 139,052,035 139,629,135 138,734,827
Shares used in per
share calculation,
diluted 140,197,701 139,052,035 140,347,942 138,734,827
OPENTV CORP.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Nine Months Ended September 30,
2008 2007
Cash flows from operating activities:
Net income (loss) $7,293 $(16,169)
Less: Loss from discontinued
operations - (3,590)
Net income (loss) from
continuing operations 7,293 (12,579)
Adjustments to reconcile net income
(loss) to net cash provided by
operating activities:
Depreciation and amortization of
property and equipment 3,120 2,808
Amortization of intangible
assets 2,848 4,863
Share-based compensation 2,205 2,741
Non-cash employee compensation 8 82
Provision for (reduction of)
doubtful accounts (23) 456
Gain on sale of cost investment (143) (91)
Loss (gain) on disposal of fixed
assets 1 (3)
Minority interest (18) (26)
Changes in operating assets and
liabilities:
Accounts receivable (10,707) (2,403)
Prepaid expenses and other
current assets (269) (530)
Other assets (716) 249
Accounts payable (1,021) (1,634)
Accrued liabilities (2,799) 541
Accrued restructuring (677) (607)
Deferred revenue 6,333 8,903
Net cash provided by
operating activities of
continuing operations 5,435 2,770
Net cash provided by
operating activities of
discontinued operations - 278
Total net cash provided by
operating activities 5,435 3,048
Cash flows from investing activities:
Purchase of property and equipment (3,514) (2,325)
Cash used in acquisition, net of cash
acquired (96) -
Proceeds from sale of cost investment 1,882 -
Proceeds from disposal of property
and equipment - 27
Proceeds from sale of marketable debt
securities 18,105 11,481
Purchase of marketable debt
securities (5,137) (19,984)
Net cash provided by (used
in) investing activities of
continuing operations 11,240 (10,801)
Net cash provided by (used
in) investing activities of
discontinued operations 225 (20)
Total net cash provided by
(used in) investing
activities 11,465 (10,821)
Cash flows from financing activities:
Repurchase of employee stock options - (167)
Repurchase of restricted shares (454) -
Capital contribution 14,333 5,395
Proceeds from issuance of ordinary
shares 17 269
Net cash provided by
financing activities of
continuing operations 13,896 5,497
Effect of exchange rate changes on
cash and cash equivalents of
continuing operations (674) 392
Effect of exchange rate changes on
cash and cash equivalents of
discontinued operations - (310)
Total effect of exchange
rate changes on cash and
cash equivalents (674) 82
Net increase (decrease) in cash and
cash equivalents of continuing
operations 29,897 (2,142)
Net increase (decrease) in cash and
cash equivalents of discontinued
operations 225 (52)
Net increase (decrease) in cash and
cash equivalents 30,122 (2,194)
Cash and cash equivalents, beginning
of period, of continuing operations 58,599 48,309
Cash and cash equivalents, beginning
of period, of discontinued
operations - 307
Cash and cash equivalents, beginning
of period 58,599 48,616
Cash and cash equivalents, end of
period, of continuing operations 88,721 46,167
Cash and cash equivalents, end of
period, of discontinued operations - 255
Cash and cash equivalents, end of
period $88,721 $46,422
Supplemental disclosure of cash flow
information:
Cash paid for income taxes $(1,412) $(1,205)
Non-cash investing and financing
activities:
Conversion of exchangeable shares $2 $42
OPENTV CORP.
UNAUDITED SEGMENT INFORMATION AND RECONCILIATION OF
CONTRIBUTION MARGIN AND ADJUSTED EBITDA TO NET INCOME / (LOSS)
(In thousands)
Three Months Ended Nine Months Ended
September 30, September 30,
2008 2007 2008 2007
Revenues:
Middleware solutions
Royalties and licenses $15,135 $14,863 $52,345 $44,390
Services and other 8,792 5,746 25,187 18,217
Subtotal - Middleware solutions 23,927 20,609 77,532 62,607
Advertising solutions
Royalties and licenses 1,359 1,325 4,567 3,725
Services and other 1,635 1,740 5,450 5,413
Subtotal - Advertising solutions 2,994 3,065 10,017 9,138
Total revenues $26,921 $23,674 $87,549 $71,745
Contribution margin (loss):
Middleware solutions $9,324 $4,558 $30,932 $15,637
Advertising solutions (117) (139) 802 (1,000)
Total contribution margin 9,207 4,419 31,734 14,637
Unallocated corporate support (5,539) (7,728) (18,002) (18,522)
Adjusted EBITDA before unusual
items 3,668 (3,309) 13,732 (3,885)
Restructuring and impairment costs 7 - (575) 28
Adjusted EBITDA 3,675 (3,309) 13,157 (3,857)
Depreciation and amortization (1,044) (937) (3,120) (2,808)
Amortization of intangible assets (798) (1,461) (2,848) (4,863)
Share-based and non-cash compensation (364) (477) (2,213) (2,823)
Interest income 514 1,161 1,866 2,406
Other income (expense) (1,473) 715 758 665
Minority interest 2 9 18 26
Income (loss) before income taxes 512 (4,299) 7,618 (11,254)
Income tax expense (benefit) (445) 486 325 1,325
Net income (loss) from continuing
operations 957 (4,785) 7,293 (12,579)
Discontinued operations:
Gain from discontinued operations,
net of tax - 276 - 62
Impairment of assets of
discontinued operations, net of
tax - (3,652) - (3,652)
Net loss from discontinued
operations - (3,376) - (3,590)
Net income (loss) $957 $(8,161) $7,293 $(16,169)
SOURCE OpenTV Corp.
