EX-99.4 6 d332198dex994.htm EXHIBIT 99.4 Exhibit 99.4

Exhibit 99.4

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On December 1, 2016, as described in the Agreement and Plan of Merger (the “Merger Agreement”), dated as of September 19, 2016, among Tessera Technologies, Inc. (“Tessera”), DTS, Inc. (“DTS”), Tessera Holding Corporation (f/k/a Tempe Holdco Corporation) (the “Company”), and the other parties named therein, the Company completed its acquisition of DTS (the “Transaction”). As previously disclosed, as a result of the Transaction, both DTS and Tessera became wholly owned subsidiaries of the Company, and the Company became the successor issuer to Tessera pursuant to Rule 12g-3(a) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

In connection with the Transaction, the Company paid approximately $941.6 million in cash, which included payoff of approximately $129 million of existing DTS debt. Approximately $893.2 million was paid on the day the Transaction was consummated and the remaining $48.4 million was paid shortly afterwards per the terms of the Merger Agreement. Additionally, the Company assumed unvested equity awards from DTS with a fair value relating to pre-combination services equal to approximately $13.1 million. As such, the total merger consideration was approximately $954.7 million.

In connection with the Transaction, on December 1, 2016, the Company entered into a Credit Agreement (the “Credit Agreement”) among the Company, Royal Bank of Canada, as administrative agent and collateral agent, and the lenders party thereto. The Credit Agreement provides for a $600 million seven-year term B loan facility (the “Term B Loan Facility”). The interest rates applicable to loans outstanding under the Credit Agreement with respect to the Term B Loan Facility are (i) until the delivery of financial statements for the first full fiscal quarter ending after December 1, 2016 equal to, at the Company’s option, either a base rate plus a margin of 2.25% per annum or LIBOR plus a margin of 3.25% per annum (the “Effective Date Margin”) and (ii) thereafter, (x) the Effective Date Margin or (y) so long as the ratio of consolidated indebtedness of the Company and its subsidiaries (minus all unrestricted cash and cash equivalents) to consolidated EBITDA (subject to other customary adjustments) is equal to or less than 1.50 to 1.00, equal to, at the Company’s option either a base rate plus a margin of 2.00% per annum or LIBOR plus a margin of 3.00% per annum. Commencing March 31, 2017, the Term B Loan Facility will amortize in equal quarterly installments in aggregate quarterly amount equal to 0.25% of the original principal amount of the Term B Loan Facility, with the balance payable on the maturity date of the Term B Loan Facility (in each case subject to adjustment for prepayments).

The following unaudited pro forma condensed combined financial information (“pro forma financial information”) has been prepared in accordance with Article 11 of SEC Regulation S-X, and combines the historical consolidated financial statements of Tessera and DTS. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the Transaction, and with respect to the statements of operations only, expected to have a continuing impact on consolidated results of operations. Specifically, the pro forma financial information gives effect to the following:

 

    The consummation of the Transaction;

 

    Allocation of purchase price and estimated purchase accounting adjustments; and

 

    The receipt of $600 million in new borrowings to finance the Transaction and payment of associated debt issuance costs.

The unaudited pro forma condensed combined statements of operations are presented as if the Transaction had occurred on January 1, 2015. The unaudited pro forma condensed combined balance sheet as of September 30, 2016 is presented as if the Transaction occurred on September 30, 2016.

This pro forma financial information should be read in conjunction with:

 

    the accompanying notes to the pro forma financial information;

 

    Tessera’s separate audited historical consolidated financial statements and notes as of and for the year ended December 31, 2015 (included on Form 10-K filed with the Securities and Exchange Commission on February 22, 2016) and unaudited historical condensed consolidated financial statements and notes as of and for the period ended September 30, 2016 (included on Form 10-Q filed with the Securities and Exchange Commission on November 1, 2016); and

 

1


    DTS’s separate audited historical consolidated financial statements and notes for the years ended December 31, 2015, 2014 and 2013 (included as Exhibit 99.2 to this Amendment No. 1) and unaudited historical condensed consolidated financial statements and notes as of and for the period ended September 30, 2016 (included as Exhibit 99.3 to this Amendment No. 1).

The pro forma financial information has been prepared for illustrative purposes only. The pro forma adjustments are based on estimates using information available at the time of this report. The pro forma financial information is not necessarily indicative of what the financial position or results of operations actually would have been had the Transaction been completed at the dates indicated, and include pro forma adjustments which are preliminary and may be revised. There can be no assurance that such revisions will not result in material changes. The financial position and results of operations shown are not necessarily indicative of what the past financial position and results of operations of the combined company would have been nor indicative of the financial position and results of operations of future periods. Additionally, the pro forma condensed combined income tax provision does not necessarily reflect the amounts that would have resulted had Tessera and DTS filed consolidated income tax returns during the periods presented. The pro forma financial information does not give consideration to the impact of possible revenue enhancements, synergies, expense efficiencies, strategy modifications, asset dispositions or other actions that may result from the Transaction.

 

2


Unaudited Pro Forma Condensed Combined Balance Sheet

As of September 30, 2016

(Amounts in thousands)

 

     Tessera     DTS     Pro Forma
Reclassifications
    Pro Forma
Adjustments
         Combined
Pro Forma
 
                 (See Note 1)     (See Note 3)             
ASSETS              

Current assets:

             

Cash and cash equivalents

   $ 50,401      $ 26,686      $ —        $ (17,487   (a)    $ 59,600   

Short-term investments

     345,854        13,083        —          (313,083   (b)      45,854   

Accounts receivable, net

     2,640        26,911        —          —             29,551   

Unbilled contract receivable

     —          —          —          63,400      (c)      63,400   

Other current assets

     24,540        7,832        (19,315     (925   (d)      12,132   

Income taxes receivable

     —          2,276        19,315        —             21,591   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total current assets

     423,435        76,788        —          (268,095        232,128   

Property and equipment, net

     —          28,076        5,416        6,724      (e)      40,216   

Intangible assets, net

     76,963        144,907        —          324,171      (f)      546,041   

Goodwill

     —          90,692        10,137        303,110      (g)      403,939   

Long-term deferred tax assets

     6,093        41,866        —          (45,959   (l)      2,000   

Other assets

     18,042        9,348        (15,553     8,258      (h)      20,095   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total assets

   $ 524,533      $ 391,677      $ —        $ 328,209         $ 1,244,419   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY              

Current liabilities:

             

Accounts payable

   $ 803      $ 6,792      $ (1,946   $ —           $ 5,649   

Accrued legal fees

     3,792        —          1,946        —             5,738   

Accrued liabilities

     10,866        17,963        —          50,734      (i)      79,563   

Deferred revenue

     1,934        3,096        —          (2,036   (j)      2,994   

Income taxes payable

     —          80        —          —             80   

Current portion of long-term debt, net

     —          26,486        —          (20,486   (k)      6,000   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total current liabilities

     17,395        54,417        —          28,212           100,024   

Long-term debt, net

     —          100,552        —          476,485      (k)      577,037   

Long-term deferred tax liabilities

     —          —          255        41,016      (l)      41,271   

Other liabilities

     2,675        12,419        (255     3,000      (m)      17,839   

Stockholders’ equity:

             

Common stock

     59        3        —          (3   (n)      59   

Additional paid-in capital

     621,113        272,479        —          (259,355   (n)      634,237   

Treasury stock, at cost

     (299,555     (111,331     —          111,331      (n)      (299,555

Accumulated other comprehensive income

     33        778        —          (778   (n)      33   

Retained earnings

     182,813        62,360        —          (71,699   (o)      173,474   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total stockholders’ equity

     504,463        224,289        —          (220,504        508,248   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities and stockholders’ equity

   $ 524,533      $ 391,677      $ —        $ 328,209         $ 1,244,419   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

See accompanying notes to the unaudited pro forma condensed combined financial information.

 

3


Unaudited Pro Forma Condensed Combined Statements of Operations

For the Nine Months Ended September 30, 2016

(Amounts in thousands, except per share amounts)

 

     Tessera      DTS     Pro Forma
Reclassifications
    Pro Forma
Adjustments
         Combined
Pro Forma
 
                  (See Note 1)     (See Note 3)             

Revenues

   $ 189,430       $ 142,599      $ —        $ (12,865   (p)    $ 319,164   

Cost of revenues

        18,751        (18,751       
     

 

 

          

Gross profit

        123,848            

Operating expenses:

              

Cost of revenues

     238         —          3,666        —             3,904   

Research, development and other related costs

     28,997         38,788        —          1,351      (q)      69,136   

Selling, general and administrative

     34,751         71,563        (2,370     (1,703   (r)      102,241   

Amortization expense

     18,126         —          16,705        47,551      (s)      82,382   

Litigation expense

     12,422         —          750        —             13,172   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Total operating expenses

     94,534         110,351        18,751        47,199           270,835   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Operating income

     94,896         13,497        —          (60,064        48,329   

Other income and expense, net

     2,473         (3,633     —          (20,014   (t)      (21,174
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Income before taxes

     97,369         9,864        —          (80,078        27,155   

Provision for income taxes

     31,977         4,072        —          (18,418   (u)      17,631   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Net income

   $ 65,392       $ 5,792      $ —        $ (61,660      $ 9,524   
  

 

 

    

 

 

   

 

 

   

 

 

      

 

 

 

Income per share:

              

Net income

   $ 1.33       $ 0.33             $ 0.19   
  

 

 

    

 

 

          

 

 

 

Basic

   $ 1.31       $ 0.32             $ 0.19   
  

 

 

    

 

 

          

 

 

 

Diluted

              

Weighted average number of shares used in per share calculations:

              

Basic

     49,096         17,560               49,096   
  

 

 

    

 

 

          

 

 

 

Diluted

     49,803         18,126               49,803   
  

 

 

    

 

 

          

 

 

 

See accompanying notes to the unaudited pro forma condensed combined financial information.

 

4


Unaudited Pro Forma Condensed Combined Statements of Operations

For the Year Ended December 31, 2015

(Amounts in thousands, except per share amounts)

 

     Tessera     DTS     Pro Forma
Reclassifications
    Pro Forma
Adjustments
         Combined
Pro Forma
 
                 (See Note 1)     (See Note 3)             

Revenues

   $ 273,300      $ 138,209      $ —        $ (52,598   (p)    $ 358,911   

Cost of revenues

       15,077        (15,077       
    

 

 

          

Gross profit

       123,132            

Operating expenses:

             

Cost of revenue Cost of revenues

     566        —          2,832        —             3,398   

Research, development and other related costs

     32,181        42,985        —          2,320      (q)      77,486   

Selling, general and administrative

     43,592        92,276        (3,940     6,150      (r)      138,078   

Change in fair value of contingent consideration

     —          (420     420        —             —     

Amortization expense

     20,624        —          13,561        74,344      (s)      108,529   

Litigation expense

     14,135        —          2,204        —             16,339   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Total operating expenses

     111,098        134,841        15,077        82,814           343,830   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Operating income (loss)

     162,202        (11,709     —          (135,412        15,081   

Other income and expense, net

     3,432        (2,255     —          (28,964   (t)      (27,787
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) before taxes from continuing operations

     165,634        (13,964     —          (164,376        (12,706

Provision for (benefit from) income taxes

     48,517        (1,663     —          (37,806   (u)      9,048   
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) from continuing operations

     117,117        (12,301     —          (126,570        (21,754

Loss from discontinued operations, net of tax

     (101     —          —          —             (101
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Net income (loss)

   $ 117,016      $ (12,301   $ —        $ (126,570      $ (21,855
  

 

 

   

 

 

   

 

 

   

 

 

      

 

 

 

Income (loss) per share:

             

Income (loss) from continuing operations

             

Basic

   $ 2.26      $ (0.71          $ (0.42
  

 

 

   

 

 

          

 

 

 

Diluted

   $ 2.23      $ (0.71          $ (0.42
  

 

 

   

 

 

          

 

 

 

Loss from discontinued operations

             
             

 

 

 

Basic

   $ —        $ —               $ —     
  

 

 

   

 

 

          

 

 

 

Diluted

   $ —        $ —               $ —     
  

 

 

   

 

 

          

 

 

 

Net income (loss)

             
             

 

 

 

Basic

   $ 2.26      $ (0.71          $ (0.42
  

 

 

   

 

 

          

 

 

 

Diluted

   $ 2.23      $ (0.71          $ (0.42
  

 

 

   

 

 

          

 

 

 

Weighted average number of shares used in per share calculations:

             

Basic

     51,802        17,396               51,802   
  

 

 

   

 

 

          

 

 

 

Diluted

     52,586        17,396               51,802   
  

 

 

   

 

 

          

 

 

 

See accompanying notes to the unaudited pro forma condensed combined financial information.

 

5


Notes to the Unaudited Pro Forma Condensed Combined Financial Information

Note 1—Pro Forma Basis of Presentation

The Transaction is reflected in the unaudited pro forma condensed combined financial statements as being accounted for under the acquisition method of purchase accounting in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 805, Business Combinations (ASC 805). Under the acquisition method, the total estimated purchase price of the acquired company is allocated to the assets acquired and the liabilities assumed based on their fair values at the date of acquisition. In determining the preliminary allocation of the purchase price in the unaudited pro forma condensed combined financial statements, the Company has assumed the Transaction was completed on September 30, 2016 and has made other significant estimates and assumptions. Due to the fact that the unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates, the final amounts recorded may differ materially from the information presented. The allocation of purchase consideration is subject to change based on further review of the fair value of the assets acquired and liabilities assumed. A final determination of purchase price allocation and fair values will be based on the assets acquired and the liabilities assumed on the actual date of consummation of the Transaction, which was December 1, 2016.

Under ASC 805, acquisition-related transaction costs (such as advisory, legal or other professional fees) are not included as a component of consideration transferred and have been excluded from the unaudited pro forma condensed combined statements of operations. Estimated transaction costs that would have been paid or accrued by the Company and DTS upon consummation of the Transaction are reflected in the unaudited pro forma condensed combined balance sheet.

DTS’s standalone historical statement of operations for the year ended December 31, 2015 presented in the pro forma financial information includes approximately $16.6 million of acquisition and integration related costs associated with DTS’s acquisition of iBiquity Digital Corporation on October 1, 2015, which consist primarily of employee compensation and severance related costs and professional service fees. These amounts were not adjusted in the calculation of the pro forma condensed combined statement of operations for the year ended December 31, 2015.

There were no intercompany balances or transactions between Tessera and DTS as of the dates and for the periods of these unaudited pro forma combined financial statements.

Tessera, together with the management of DTS, is developing a plan to integrate the operations of the two companies after the Transaction. In connection with that plan, management anticipates that certain non-recurring charges, such as operational relocation expenses, employee severance costs, product rebranding and consulting expenses, may be incurred in connection with this integration. Any such charge will affect the results of the combined company in the future period in which such charges are incurred. The pro forma financial information does not include the effects of the costs associated with any restructuring or other integration activities resulting from the Transaction. Additionally, the pro forma financial information does not include the realization of any cost savings from anticipated operating efficiencies, synergies or other activities which might result from the Transaction.

Financial Statement Reclassification Adjustments

Certain reclassification adjustments have been made to Tessera and DTS’s standalone historical financial statements presented within the pro forma financial information to conform the presentation of historical balances.

The following reclassification adjustments were made to the unaudited pro forma condensed combined balance sheet:

 

    On its historical condensed consolidated balance sheet, Tessera presented income taxes receivable within other current assets. This balance has been presented as a separate line item on the pro forma condensed combined balance sheet.

 

6


    On its historical condensed consolidated balance sheet, Tessera presented property and equipment, net and goodwill within other assets. These balances have been presented as separate line items on the pro forma condensed combined balance sheet.

 

    On its historical condensed consolidated balance sheet, Tessera presented long-term deferred tax liabilities and other liabilities as a single line item. These balances have been presented as separate line items on the pro forma condensed combined balance sheet.

 

    On its historical condensed consolidated balance sheet, DTS did not separately present accrued legal fees. This balance has been presented as a separate line item on the pro forma condensed combined balance sheet.

The following reclassification adjustments were made to the unaudited pro forma condensed combined statements of operations:

 

    On its historical statements of operations, DTS presented cost of revenues separately from operating expenses and presented a separate gross profit measure. Cost of revenues has been reclassified into operating expenses and the gross profit measure has been removed on the pro forma condensed combined statements of operations.

 

    On its historical statements of operations, DTS included amortization expense within cost of revenues and selling, general and administrative expense. These amounts have been presented as a separate line item in amortization expense on the pro forma condensed statements of operations.

 

    On its historical statements of operations, DTS included litigation expense within selling, general and administrative expense. This amount has been presented as a separate line item on the pro forma condensed combined statements of operations.

 

    On its historical statements of operations for the year ended December 31, 2015, DTS presented change in fair value of contingent consideration as a separate line item. This amount has been reclassified to selling, general and administrative expense on the pro forma condensed combined statements of operations.

There were no adjustments presented to conform DTS’s historical accounting policies to those of Tessera as such adjustments were considered immaterial for the periods presented.

 

7


Note 2—Preliminary Allocation of Purchase Price

The preliminary purchase price for the Transaction is as follows (amounts in thousands):

 

Cash paid for payoff of existing DTS debt

   $ 128,855   

Cash paid for DTS common stock outstanding

     764,331   

Cash paid for DTS vested equity awards, paid shortly after consummation of Transaction

     48,395   

Fair value of assumed DTS unvested equity awards relating to pre-acquisition

     13,124   
  

 

 

 

Total preliminary purchase price

   $ 954,705   
  

 

 

 

As discussed in Note 1, the Company has made a preliminary allocation of the estimated purchase price to the tangible and intangible assets acquired and liabilities assumed based on various preliminary estimates assuming the Transaction was completed on September 30, 2016. These preliminary estimates are subject to change and the final purchase price allocation may differ significantly from the information presented herein.

The preliminary purchase price allocation is as follows (amounts in thousands):

 

     Weighted Average
Estimated Useful
Life (years)
            Net Assets of
DTS as of
September 30, 2016
 

Cash and cash equivalents

         $ 26,348   

Accounts receivable

           26,911   

Unbilled contracts receivable

           63,400   

Other current assets

           6,907   

Income taxes receivable

           2,276   

Property and equipment, net

           34,800   

Goodwill

           393,802   

Identifiable intangible assets:

        

Customer contracts and relationships

     6               281,567      

Developed technology

     5         143,639      

Trademarks and tradenames

     8         38,484      

Noncompete agreements

     1         2,231      

In-process research and development (IPR&D)

        3,157      
     

 

 

    

Total identifiable intangible assets

           469,078   

Other assets

           17,606   

Accounts payable

           (6,792

Accrued liabilities

           (17,963

Deferred revenue

           (1,060

Other liabilities

           (15,419

Income taxes payable

           (80

Long-term deferred income tax liabilities, net

           (45,109
        

 

 

 

Total preliminary purchase price

         $ 954,705   
        

 

 

 

Note 3—Pro Forma Adjustments

The pro forma adjustments included in the unaudited pro forma condensed combined financial statements are as follows (amounts in thousands):

 

8


(a) The pro forma financial information reflects that the Company financed the Transaction with a combination of cash and debt. The pro forma adjustments to the cash balance are summarized as follows:

 

                

Sources of Cash

  

Debt issuance from new Company credit agreement (refer to note (k))

   $ 600,000   

Estimated liquidation of investments

     313,083   
  

 

 

 

Total sources of cash

     913,083   
  

 

 

 

Uses of Cash

  

Payment of estimated debt issuance costs (refer to note (k))

     (16,963

Payment of merger consideration in cash

     (893,186

Payment of estimated transaction costs for DTS upon consummation of the Transaction

     (13,421

Payment of estimated transaction costs for the Company upon consummation of the Transaction

     (7,000
  

 

 

 

Total uses of cash

     (930,570
  

 

 

 

Total adjustments to cash

   $ (17,487
  

 

 

 

 

(b) To reflect an estimate of the investments that would have been liquidated by the Company and DTS to pay for the merger consideration and transaction costs.

 

(c) To reflect adjustments to receivable balances as a result of purchase accounting, as follows:

 

                

Adjustment for estimated per-unit royalties associated with licensee products manufactured or sold prior to September 30, 2016, for which royalty reports and cash collections are expected to be received subsequent to September 30, 2016.

   $ 35,500   

Creation of unbilled contract receivable balance for estimated remaining payments under existing minimum guarantee arrangements acquired from DTS, expected to be received subsequent to the date of acquisition. Amount represents short-term portion of estimated receivable balance.

     27,900   
  

 

 

 

Total impact on unbilled contract receivable

   $ 63,400   
  

 

 

 

 

(d) To reflect adjustments to other current assets:

 

                

To reflect the write-off of existing DTS debt issuance costs classified as current assets

   $ (336

To reflect the write-off of current portion of prepaid income taxes through purchase accounting

     (589
  

 

 

 

Total impact on other current assets

   $ (925
  

 

 

 

 

(e) To reflect an adjustment to the fair value of acquired property and equipment as part of purchase accounting.

The remaining useful lives of property and equipment acquired are as follows:

 

Machinery and equipment - Up to 5 years

Software - Up to 7 years

Office furniture and fixtures - Up to 7 years

Leasehold improvements - Lesser of useful life or related lease term

Building and improvements - Up to 35 years

 

(f) To reflect adjustments in acquired intangible assets, net:

 

                

To eliminate DTS historical acquired intangible assets

   $ (144,907

To record the estimated fair value of acquired identifiable intangible assets

     469,078   
  

 

 

 

Net impact on intangible assets, net

   $ 324,171   
  

 

 

 

 

(g) To reflect adjustments in goodwill:

 

                

To eliminate DTS historical acquired goodwill

   $ (90,692

To record the estimated fair value of acquired goodwill

     393,802   
  

 

 

 

Net impact on goodwill

   $ 303,110   
  

 

 

 

 

9


(h) To reflect adjustments to other assets, as follows:

 

                

To reflect the write-off of existing DTS debt issuance costs classified as non-current assets

   $ (672

To reflect the write-off of the long-term portion of prepaid income taxes through purchase accounting

     (3,570

Creation of unbilled contract receivable balance for estimated remaining payments under existing minimum guarantee arrangements acquired from DTS, expected to be received subsequent to the date of acquisition. Amount represents long-term portion of estimated receivable balance.

     12,500   
  

 

 

 

Net impact on other long-term assets

   $ 8,258   
  

 

 

 

 

(i) To reflect adjustments to accrued liabilities:

 

                

To reflect accrual for estimated Tessera transaction costs that had not been accrued or paid in cash as of September 30, 2016

   $ 2,339   

To reflect estimated liability for payment for vested DTS stock awards pursuant to the Merger Agreement, which was paid shortly after consummation of the transaction.

     48,395   
  

 

 

 

Total impact on accrued expenses

   $ 50,734   
  

 

 

 

 

(j) To reflect an adjustment to the fair value of acquired deferred revenue as part of purchase accounting.

 

(k) The pro forma financial information reflects the impact of the new credit facility entered into by the Company which helped finance the Transaction and pay off DTS’s historical existing credit facility. New Company debt issuance costs are assumed to be recorded as a reduction to the carrying value of debt liability and amortized on a straight-line basis over the term of the loan, which is assumed to be 7 years. The pro forma financial information also reflects the elimination of DTS historical existing debt balances and associated debt issuance costs, which were paid-off through the Transaction.

The adjustments to debt are summarized as follows:

 

                

Current portion of long-term debt

  

New Company debt issuance

   $ 6,000   

Pay-off of DTS existing debt

     (26,875

Write-off of DTS existing debt issuance costs classified as reduction to liability

     389   
  

 

 

 

Net adjustment to outstanding debt, current portion

   $ (20,486
  

 

 

 

Long-term debt

  

New Company debt issuance

   $ 594,000   

Pay-off of DTS existing debt

     (101,719

New Company debt issuance costs classified as reduction to liability

     (16,963

Write-off of DTS existing debt issuance costs classified as reduction to liability

     1,167   
  

 

 

 

Net adjustment to outstanding debt, long-term

   $ 476,485   
  

 

 

 

 

(l) To reflect estimated adjustments to deferred income tax assets and liabilities:

To reflect estimated deferred income tax liability associated with purchase accounting adjustments, calculated using the statutory tax rate on a jurisdictional basis:

 

                

Estimated deferred income tax liability related to intangible assets

   $ 74,020   

Estimated deferred income tax liability related to deferred revenue

     713   

Estimated deferred income tax liability related to fixed assets

     2,353   

Estimated deferred income tax liability related to receivables

     16,389   
  

 

 

 

Estimated purchase accounting adjustments impacting deferred income tax liabilities

     93,475   
  

 

 

 

Estimated increase to deferred tax assets relating to excess tax benefits relating to stock-based compensation

     (6,500

Reclass of acquired deferred tax assets to present net of deferred tax liabilities

     (45,959
  

 

 

 

Total impact on deferred income tax liabilities, net

   $ 41,016   
  

 

 

 

 

10


(m) To reflect estimated increase to FIN 48 reserves classified in other liabilities.

 

(n) To reflect the elimination of DTS historical equity balances.

Additional paid-in capital includes an adjustment to reflect the estimated fair value of DTS historical stock awards assumed by the Company attributable to pre-acquisition services. The total adjustment to additional paid-in-capital is summarized as follows:

 

                

To eliminate DTS’s historical additional paid-in-capital

   $ (272,479

Increase in APIC for DTS historical stock awards assumed by the Company

     13,124   
  

 

 

 

Total adjustment to additional paid-in-capital

   $ (259,355
  

 

 

 

 

(o) To reflect adjustments to retained earnings:

 

                

To eliminate of DTS’s historical retained earnings

   $ (62,360

Additional Company transaction costs not reflected in historical balance sheet

     (9,339
  

 

 

 

Total adjustment to retained earnings

   $ (71,699
  

 

 

 

 

(p) To reflect adjustments to revenue as a result of purchase accounting adjustments.

 

                

For the nine months ended September 30, 2016:

  

To reflect estimated DTS revenue amortized from deferred revenue balance adjusted to fair value through purchase accounting

   $ 325   

To eliminate estimated DTS revenue amortized from historical deferred revenue balance

     (190

To reflect elimination of estimated revenue recognized for minimum guarantee contracts acquired from DTS existing as of acquisition date

     (13,000
  

 

 

 

Net impact to revenue

   $ (12,865
  

 

 

 

For the year ended December 31, 2015:

  

To reflect estimated DTS revenue amortized from deferred revenue balance adjusted to fair value through purchase accounting

   $ 522   

To reflect elimination of estimated revenue recognized for per-unit royalties associated with licensee products manufactured or sold prior to January 1, 2015

     (23,300

To eliminate estimated DTS revenue amortized from historical deferred revenue balance, which primarily consists of revenue from minimum guarantee contracts

     (11,420

To reflect elimination of estimated revenues recognized for minimum guarantee contracts acquired from DTS existing as of acquisition date, that are not reflected in the adjustment above

     (18,400
  

 

 

 

Net impact to revenue

   $ (52,598
  

 

 

 

 

(q) To reflect adjustments to R&D as a result of purchase accounting.

 

                

For the nine months ended September 30, 2016:

  

To reflect estimated incremental depreciation expense resulting from acquired property and equipment adjusted to fair value through purchase accounting

   $ 326   

To reflect estimated incremental stock-based compensation expense associated with historical DTS stock awards assumed by the Company pursuant to the Merger Agreement, which were remeasured at fair value on the acquisition date.

     1,025   
  

 

 

 

Total adjustments to R&D for the nine months ended September 30, 2016

   $ 1,351   
  

 

 

 

For the year ended December 31, 2015:

  

To reflect estimated incremental depreciation expense resulting from acquired property and equipment adjusted to fair value through purchase accounting

   $ 549   

To reflect estimated incremental stock-based compensation expense associated with historical DTS stock awards assumed by the Company pursuant to the Merger Agreement, which were remeasured at fair value on the acquisition date.

     1,771   
  

 

 

 

Total adjustments to R&D for the year ended December 31, 2015

   $ 2,320   
  

 

 

 

 

11


(r) To reflect adjustments to SG&A as a result of purchase accounting.

 

                

For the nine months ended September 30, 2016:

  

To reflect estimated incremental depreciation expense resulting from acquired property and equipment adjusted to fair value through purchase accounting

   $ 613   

To reflect estimated incremental stock-based compensation expense associated with historical DTS stock awards assumed by the Company pursuant to the Merger Agreement, which were remeasured at fair value on the acquisition date.

     2,561   

To eliminate transaction related costs included in Tessera’s historical SG&A expense

     (1,761

To eliminate transaction related costs included in DTS’s historical SG&A expense

     (3,116
  

 

 

 

Total adjustments to SG&A for the nine months ended September 30, 2016

   $ (1,703
  

 

 

 

For the year ended December 31, 2015:

  

To reflect estimated incremental depreciation expense resulting from acquired property and equipment adjusted to fair value through purchase accounting

   $ 1,033   

To reflect estimated incremental stock-based compensation expense associated with historical DTS stock awards assumed by the Company pursuant to the Merger Agreement, which were remeasured at fair value on the acquisition date.

     5,117   
  

 

 

 

Total adjustments to SG&A for the year ended December 31, 2015

   $ 6,150   
  

 

 

 

 

(s) To reflect adjustments to amortization expense as a result of purchase accounting.

 

                

For the nine months ended September 30, 2016:

  

To eliminate historical DTS amortization of finite-lived intangibles

   $ (16,705

To reflect estimated amortization of acquired finite lived intangibles measured at fair value

     64,256   
  

 

 

 

Total adjustments to amortization expense for the nine months ended September 30, 2016

   $ 47,551   
  

 

 

 

For the year ended December 31, 2015:

  

To eliminate historical DTS amortization of finite-lived intangibles

   $ (13,561

To reflect estimated amortization of acquired finite lived intangibles measured at fair value

     87,905   
  

 

 

 

Total adjustments to amortization expense for the year ended December 31, 2015

   $ 74,344   
  

 

 

 

 

(t) To reflect adjustments to other income and expense, net

 

                

For the nine months ended September 30, 2016:

  

To eliminate DTS interest expense and amortization of debt issuance costs on historical debt

   $ 3,276   

To reflect estimated Company interest expense associated with the new debt (assuming an estimated interest rate of 4.25%)

     (19,125

To reflect estimated Company amortization of debt issuance costs associated with the new debt

     (1,817

To reflect estimated reduction in interest income due to lower investment holdings (assuming an estimated average interest rate of 1%)

     (2,348
  

 

 

 

Total adjustment to other income and expense, net

   $ (20,014
  

 

 

 

For the year ended December 31, 2015:

  

To eliminate DTS interest expense and amortization of debt issuance costs on historical debt

   $ 2,090   

To reflect estimated Company interest expense associated with the new debt (assuming an estimated interest rate of 4.25%)

     (25,500

To reflect estimated Company amortization of debt issuance costs associated with the new debt

     (2,423

To reflect estimated reduction in interest income due to lower investment holdings (assuming an estimated average interest rate of 1%)

     (3,131
  

 

 

 

Total adjustment to other income and expense, net

   $ (28,964
  

 

 

 

The interest rate on the new debt is variable and fluctuates based upon changes in various underlying interest rates and other factors. A 1/8 percent (or 0.125%) variance in interest rates would result in a change in interest expense of approximately $0.8 million and $0.6 million for twelve months and nine months, respectively.

 

(u) To reflect the tax effects of P&L adjustments using an estimated weighted-average statutory tax rate of 23%.

 

12