XML 33 R18.htm IDEA: XBRL DOCUMENT v3.22.4
Discontinued Operations
12 Months Ended
Dec. 31, 2022
Discontinued Operations and Disposal Groups [Abstract]  
Discontinued Operations

NOTE 9 – DISCONTINUED OPERATIONS

On October 1, 2022, the Company completed the Separation of its product business into a separate, independent, publicly-traded company, Xperi Inc. (the "Separation"). The Separation was achieved through the Company's distribution of 100 percent of the outstanding shares of Xperi Inc.'s common stock to holders of the Company's common stock as of the close of business on the record date of September 21, 2022 (the "Record Date"). Each Company stockholder of record received four shares of Xperi Inc. common stock for every ten shares of Company common stock that it held on the Record Date. Following the Separation, the Company retains no ownership in Xperi Inc.

The accounting requirements for reporting the Separation of Xperi Inc. as a discontinued operation were met when the Separation was completed. Accordingly, the historical financial results of Xperi Inc. have been presented as discontinued operations and, as such, have been excluded from continuing operations and results of operations from all periods presented. Prior to the Separation, the Company reported the results of operations of Xperi Inc. as part of its Product segment. During the fourth quarter of 2022, the Company changed its organizational structure, resulting in one reportable segment: IP Licensing. For additional information relating to the Company's segment and geographic information, refer to "Note 18 - Segment and Geographic Information".

The Company's presentation of discontinued operations excludes general corporate overhead costs, which were historically allocated to Xperi Inc., that do not meet the requirements to be presented in discontinued operations, although such costs are not reflective of the on-going operations of the Company. Such allocations included labor and non-labor costs related to the Company’s corporate support functions (e.g., administration, human resources, finance, accounting, tax, information technology, corporate development, legal, among others) that historically provided support to Xperi Inc. prior to the Separation. In addition, discontinued operations excludes the historical intercompany balances and transactions between the Company and Xperi Inc. that were eliminated in consolidation.

In connection with the Separation, the Company incurred separation costs of $42.3 million from January 1, 2020 to December 31, 2022. Separation costs primarily consist of third-party advisory, consulting, legal and professional service, IT and employee bonus costs directly related to the Separation, as well as other items that are incremental and one-time in nature. Out of these costs, $16.9 million, $6.9 million and $4.8 million were incurred during the nine months ended September 30, 2022 and the years ended December 31, 2021, and 2020 respectively, and are included in net loss from discontinued operations, net of tax. The remaining separation costs of $13.7 million were incurred after the Separation during the fourth quarter of 2022 and are reflected in continuing operations within operating expenses in the Company's Consolidated Statement of Operations.

The Company and Xperi Inc. entered into various agreements to effect the Separation and provide a framework for their on-going relationship, including a separation and distribution agreement, transition services agreement, employee matters agreement, tax matters agreement, cross business license agreement and data sharing agreement. The transition services agreement consists of services that Xperi Inc. and its subsidiaries will provide to the Company and its subsidiaries for a transitional period, as defined in the agreement. The services to be provided include back office functions and assistance with regard to administrative tasks relating to day-to-day activities as needed, including finance, accounting and tax activities, IT services, customer support, facilities services, human resources, and general corporate support, as well as pass-through services provided by certain vendors. The impact of these transition services on the Company's Consolidated Financial Statements for the year ended December 31, 2022 was not material.

Net Loss from Discontinued Operations

The financial results of Xperi Inc. through September 30, 2022 are presented as net loss from discontinued operations, net of tax, on the Consolidated Statements of Operations. The following table presents financial results of Xperi Inc. (in thousands):

 

 

 

2022 (1)

 

 

2021

 

 

2020

 

Revenue

 

$

366,730

 

 

$

486,484

 

 

$

376,101

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

85,689

 

 

 

125,627

 

 

 

77,788

 

Research and development

 

 

158,708

 

 

 

194,869

 

 

 

161,630

 

Selling, general and administrative

 

 

123,764

 

 

 

137,745

 

 

 

109,188

 

Depreciation expense

 

 

15,702

 

 

 

21,777

 

 

 

16,298

 

Amortization expense

 

 

46,166

 

 

 

105,311

 

 

 

98,209

 

Litigation expense

 

 

921

 

 

 

6,371

 

 

 

2,815

 

Goodwill impairment

 

 

354,000

 

 

 

 

 

 

 

Total operating expenses

 

 

784,950

 

 

 

591,700

 

 

 

465,928

 

Operating loss

 

 

(418,220

)

 

 

(105,216

)

 

 

(89,827

)

Interest expense

 

 

(754

)

 

 

 

 

 

 

Other income and expense, net

 

 

62

 

 

 

1,870

 

 

 

1,242

 

Loss before taxes

 

 

(418,912

)

 

 

(103,346

)

 

 

(88,585

)

Provision for income taxes

 

 

18,066

 

 

 

23,550

 

 

 

7,425

 

Net loss from discontinued operations, net of tax

 

$

(436,978

)

 

$

(126,896

)

 

$

(96,010

)

Less: net loss attributable to noncontrolling interest

 

 

(2,706

)

 

 

(3,456

)

 

 

(2,966

)

Net loss attributable to discontinued operations

 

$

(434,272

)

 

$

(123,440

)

 

$

(93,044

)

(1) Represents nine months of Xperi Inc.'s operations in 2022, as compared to a full year of Xperi Inc.'s operations in 2021 and 2020.

Assets and Liabilities of Discontinued Operations

The following table presents the aggregate carrying amounts of the major classes of assets and liabilities of discontinued operations (in thousands):

 

 

 

2021

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

 

$

120,695

 

Accounts receivable, net of allowance for credit losses

 

 

79,494

 

Unbilled contracts receivable, net

 

 

50,962

 

Other current assets

 

 

25,969

 

Total current assets of discontinued operations

 

 

277,120

 

Long-term unbilled contracts receivable

 

 

3,825

 

Property and equipment, net

 

 

56,038

 

Operating lease right-of-use assets

 

 

61,858

 

Intangible assets, net

 

 

270,934

 

Goodwill

 

 

536,512

 

Other long-term assets

 

 

20,260

 

Total assets of discontinued operations

 

$

1,226,547

 

Liabilities

 

 

 

Current liabilities:

 

 

 

Accounts payable

 

$

7,362

 

Accrued legal fees

 

 

2,210

 

Accrued liabilities

 

 

81,764

 

Deferred revenue

 

 

28,161

 

Total current liabilities of discontinued operations

 

 

119,497

 

Deferred revenue, less current portion

 

 

23,663

 

Long-term deferred tax liabilities

 

 

12,771

 

Noncurrent operating lease liabilities

 

 

49,017

 

Other long-term liabilities

 

 

3,606

 

Total liabilities of discontinued operations

 

$

208,554

 

The total net impact to stockholders' equity as a result of the Separation was a reduction of $748.9 million, which has been reflected as a reduction of $767.3 million, $5.1 million and $13.3 million to additional paid-in capital, accumulated other comprehensive income/(loss) and noncontrolling interest, respectively, in the Consolidated Statements of Equity as of December 31, 2022.

Transactions of Discontinued Operations

The following transactions have been included as part of discontinued operations for all the periods presented.

Business Combinations

The Company completed certain acquisitions that were accounted for as business combinations, using the acquisition method. The assets and liabilities and results of operations following the business combinations were attributed to the Company's former Product business; therefore, the assets and liabilities are presented in the Consolidated Balance Sheet for the year ended December 31, 2021 as assets and liabilities of discontinued operations. The results of operations are presented in the Consolidated Statements of Operations for all periods as net loss from discontinued operations, net of tax.

MobiTV

On May 31, 2021, the Company completed the acquisition of certain assets and assumption of certain liabilities of MobiTV, Inc. (“MobiTV”), a provider of application-based Pay-TV video delivery solutions (the "MobiTV Acquisition"). The net purchase price for the MobiTV Acquisition was $17.4 million.

Purchase Price Allocation

The MobiTV Acquisition was accounted for as a business combination, using the acquisition method. The following table presents the allocation of the purchase price to the identifiable assets acquired and liabilities assumed based on the fair values at the acquisition date, with any excess of the purchase price over the estimated fair value of the identifiable net assets acquired recorded to goodwill, all of which is expected to be deductible for tax purposes. The following table sets forth the final purchase price allocation (in thousands):

 

 

 

Estimated Useful
 Life (years)

 

 

 

 

Final
Fair Value

 

Other current assets

 

 

 

 

 

 

$

390

 

Property and equipment

 

 

 

 

 

 

 

9,223

 

Operating lease right-of-use assets

 

 

 

 

 

 

 

1,186

 

Identifiable intangible assets:

 

 

 

 

 

 

 

 

Patents

 

10

 

 

5,000

 

 

 

 

Technology

 

6

 

 

3,260

 

 

 

 

Total identifiable intangible assets

 

 

 

 

 

 

 

8,260

 

Goodwill

 

 

 

 

 

 

 

4,059

 

Other long-term assets

 

 

 

 

 

 

 

115

 

Accrued liabilities

 

 

 

 

 

 

 

(5,288

)

Noncurrent operating lease liabilities

 

 

 

 

 

 

 

(545

)

Total purchase price

 

 

 

 

 

 

$

17,400

 

The results of operations and cash flows relating to the business acquired pursuant to the MobiTV Acquisition were included in the Company’s Consolidated Financial Statements for periods subsequent to May 31, 2021, and the related assets and liabilities were recorded at their estimated fair values in the Company’s Consolidated Balance Sheet as of May 31, 2021. Certain assets and liabilities acquired in the business combination were attributed to the Company's IP Licensing segment.

Supplemental Pro Forma Information

The following unaudited pro forma financial information assumes the MobiTV Acquisition was completed as of January 1, 2020. The unaudited pro forma financial information as presented below is for informational purposes only and is based on estimates and assumptions that have been made solely for purposes of developing such pro forma information. This is not necessarily indicative of the results of operations that would have been achieved if the MobiTV Acquisition had taken place on January 1, 2020, nor is it necessarily indicative of future results. Consequently, actual results could differ materially from the unaudited pro forma financial information presented below. The following table presents the pro forma operating results as if the acquired operations of MobiTV had been included in the Company's Condensed Consolidated Statements of Operations as of January 1, 2020 (unaudited, in thousands):

 

 

 

Years Ended December 31,

 

 

 

2021

 

 

2020

 

Net loss attributable to discontinued operations

 

$

(71,169

)

 

$

105,793

 

 

The unaudited supplemental pro forma information above includes the following pro forma adjustments: removal of certain elements of the historical MobiTV business that were not acquired, elimination of inter-company transactions between MobiTV and the Company, adjustments for transaction related costs and adjustments to reflect the impact of purchase accounting adjustments. The unaudited supplemental pro forma information above does not include any cost saving synergies from operating efficiencies.

Vewd Software Holdings Limited

On July 1, 2022, the Company completed the acquisition of Vewd Software Holdings Limited ("Vewd" and the acquisition, the "Vewd Acquisition"), a provider of over-the-top ("OTT") and hybrid TV solutions. The total consideration was approximately $102.9 million, consisting of approximately $52.9 million of cash and $50.0 million of debt.

Purchase Price Allocation

The Vewd Acquisition was accounted for as a business combination, using the acquisition method. The following table presents the allocation of the purchase price to the identifiable assets acquired and liabilities assumed based on the fair values at the acquisition date (in thousands):

 

 

 

Estimated Useful
 Life (years)

 

 

 

 

 

Estimated
Fair Value

 

Cash and cash equivalents

 

 

 

 

 

 

 

$

2,684

 

Accounts receivable

 

 

 

 

 

 

 

 

3,341

 

Unbilled contracts receivable

 

 

 

 

 

 

 

 

2,335

 

Other current assets

 

 

 

 

 

 

 

 

1,208

 

Property and equipment

 

 

 

 

 

 

 

 

443

 

Operating lease right-of-use assets

 

 

 

 

 

 

 

 

2,020

 

Identifiable intangible assets:

 

 

 

 

 

 

 

 

 

Technology

 

7

 

 

 

28,050

 

 

 

 

Customer relationships - large

 

7

 

 

 

4,900

 

 

 

 

Customer relationships - small

 

4

 

 

 

3,500

 

 

 

 

Non-compete agreements

 

2

 

 

 

870

 

 

 

 

Trade name

 

 

5

 

 

 

830

 

 

 

 

Total identifiable intangible assets

 

 

 

 

 

 

 

 

38,150

 

Goodwill

 

 

 

 

 

 

 

 

68,115

 

Other long-term assets

 

 

 

 

 

 

 

 

977

 

Current liabilities

 

 

 

 

 

 

 

 

(6,566

)

Long-term deferred tax liabilities

 

 

 

 

 

 

 

 

(8,393

)

Noncurrent operating lease liabilities

 

 

 

 

 

 

 

 

(1,094

)

Other long-term liabilities

 

 

 

 

 

 

 

 

(307

)

Total purchase price

 

 

 

 

 

 

 

$

102,913

 

The above purchase price allocation, including the purchase consideration, was based on valuations and assumptions, including potential changes to prepaid income taxes, current and non-current income taxes payable, deferred taxes, and other working capital adjustments.

Vewd Results of Operations

The results of operations and cash flows related to the Vewd Acquisition were included in the Company's Consolidated Financial Statements for periods subsequent to July 1, 2022, and the related assets and liabilities were recorded at their estimated fair values in the Company's Consolidated Balance Sheet as of July 1, 2022. For the year ended December 31, 2022, the acquired Vewd business contributed $2.5 million of revenue and $10.1 million of operating loss, respectively, to the Company's operating results.

Transaction Costs

In connection with the Vewd Acquisition, the Company incurred one-time expenses such as transaction related costs and severance and retention costs. For year ended December 31, 2022, transaction related costs including transaction bonuses, legal and consultant fees were $6.1 million and severance and retention costs were $2.1 million.

Supplemental Pro forma Information

The following unaudited pro forma financial information assumes the Vewd Acquisition was completed as of January 1, 2021. The unaudited pro forma financial information as presented below is for information purposes only and is based on estimates and assumptions that have been made solely for purposes of developing such pro forma information. This is not necessarily indicative of the results of operations that would have been achieved if the Vewd Acquisition had taken place on January 1, 2021, nor is it necessarily indicative of future results. Consequently, actual results could differ materially from the unaudited pro forma financial information presented below. The following table presents the pro forma operating results as if the acquired operations of Vewd had been included in the Company's Consolidated Statements of Operations as of January 1, 2021 (unaudited, in thousands):

 

 

Nine Months Ended September 30,

 

 

2022

 

 

2021

 

Net loss attributable to discontinued operations

$

(377,614

)

 

$

(62,976

)

The unaudited supplemental pro forma information above includes the following pro forma adjustments: adjustments for transaction related costs and severance and retention costs, adjustments for amortization of intangible assets, and elimination of inter-company transactions between Vewd and the Company. The unaudited supplemental pro forma information above does not include any cost saving synergies from operating efficiencies.

Goodwill and Identified Intangible Assets

During the three-months ended September 30, 2022, indicators of potential impairment for the Company's former Product reporting unit were identified such that management concluded it was more-likely-than-not that goodwill was impaired and a quantitative interim goodwill impairment assessment should be performed as of September 30, 2022. Indicators of potential impairment included a sustained decline in the Company’s stock price during the second half of the third quarter of 2022, reflective of rising interest rates and continued decline in macroeconomic conditions. The Company proceeded to perform a fair value analysis of the Company's former Product reporting unit using the market capitalization approach. Under this approach, management estimated the fair value of the Company's former Product reporting unit as of September 30, 2022 using quoted market prices of the common stock of Xperi Inc., which as of October 1, 2022 comprised the former Product segment of the Company, over its first ten trading days following the Separation, and a control premium representing the synergies a market participant would achieve upon obtaining control of Xperi Inc. As a result of the fair value analysis, the Company recognized a goodwill impairment charge of $354.0 million in the third quarter of 2022, which was allocated to the Company's former Product segment and it is included as part of net loss from discontinued operations, net of tax. The Company also assessed the recoverability of indefinite-lived intangible assets related to the Company's former Product reporting unit and concluded that no impairment existed as of September 30, 2022, as its estimated fair values exceeded their carrying amounts. No impairment indicators were identified with respect to other long-lived assets.

Net Cash Flows of Discontinued Operations

In connection with the Separation, the Company distributed $182.9 million of cash which is presented as part of financing activities in the Consolidated Statement of Cash Flows. The following table presents selected financial information related to cash flows from discontinued operations:

 

 

 

2022 (1)

 

 

2021

 

 

2020

 

Net cash from operating activities

 

$

2,308

 

 

$

24,395

 

 

$

29,207

 

Net cash from investing activities

 

$

(61,097

)

 

$

(21,479

)

 

$

26,527

 

(1) Represents nine months of Xperi Inc.'s operations in 2022, as compared to a full year of Xperi Inc.'s operations in 2021 and 2020.