OPENTV CORP. 
By - Achieves First Year of Profitability -
"2008 marked the first profitable year in OpenTV's history. We exceeded both our revenue and net income guidance for the year by improving our service delivery to customers and by building a more efficient operating structure," said
Key Operating Measures of Continuing Operations
USD Millions Three Three Change Twelve Twelve Change
months months months months
ended ended ended ended
December December December December
31, 2008 31, 2007 31, 2008 31, 2007
Revenues $28.9m $38.2m -24.3% $116.5 $110.0m 5.9%
Adjusted EBITDA, $3.9m $12.1m $(8.2)m $17.6m $8.3m $9.3m
before unusual
items
Net Income $2.3m $11.0m $(8.7)m $9.6m $(5.2)m $14.8m
Cash, Cash $102.8m $81.8m 25.7% $102.8m $81.8m 25.7%
Equivalents
and Marketable
Debt Securities
Full-Year 2008 Results
For the year ended
Net income for the year ended
Cash flows from operations were
As of
As of
Fourth Quarter 2008 Results
For the quarter ended
Net income in the fourth quarter of 2008 was
Segment Information
Revenues
-- For the full year 2008, revenues from the Middleware Solutions segment
increased by 5.6% to $103.2 million from $97.7 million in 2007. In the
fourth quarter of 2008, revenues from the Middleware Solutions segment
were $25.7 million, compared to $35.1 million for the same period in the
prior year.
-- For the full year 2008, revenues from the Advertising Solutions segment
increased 8.1% to $13.3 million from $12.3 million in 2007. In the
fourth quarter of 2008, revenues from the Advertising Solutions segment
were $3.3 million, compared to $3.2 million for the same period in the
prior year.
Contribution Margin
-- For the full year 2008, Middleware Solutions contribution margin
increased by $8.7 million to $40.8 million. In the fourth quarter of
2008, Middleware Solutions contribution margin was $9.8 million,
compared to $16.4 million for the same period in the prior year.
-- For the full year 2008, Advertising Solutions contribution margin
improved by $1.4 million to $1.0 million. In the fourth quarter of 2008,
Advertising Solutions contribution margin was $0.2 million, compared to
$0.6 million for the same period in the prior year.
For 2008, total contribution margin from our operating segments improved 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 during the fourth quarter of 2008:
-- OpenTV announced that HOT, Israel's largest operator, has launched
OpenTV Core2(TM) to power its new high definition television services.
The OpenTV-enabled digital television services provided by HOT reach
approximately one million households in Israel.
-- OpenTV announced that it launched a unique and dynamic movie portal
application in partnership with Bell TV, Canada's leading satellite
and high definition television provider. The Bell TV movie portal
developed by OpenTV enables movie content providers to promote specific
channels, as well as the movies they feature, through a fully
customizable application that runs on OpenTV's Core middleware
platform. In addition, the application features a unique scheduling
option that allows viewers to schedule movie recordings and also aims to
drive increased viewership from non-subscribers by giving them the
option to subscribe to the featured channel directly through the portal.
-- OpenTV announced that OpenTV EclipsePlus(TM), its next generation
advertising campaign management solution, launched in two additional
Comcast Spotlight markets, Philadelphia and Seattle, which are among the
top US Designated Market Areas (DMAs). Comcast Spotlight, the
advertising sales division of Comcast Cable, first launched the solution
in the Baltimore market in the summer 2008, soon after the general
availability of the product. EclipsePlus is designed to meet the
ever-evolving needs and increasing complexity of cable spot buy
operations through its ability to handle thousands of local and
interconnect networks, schedule complicated channel environments and run
multiple DMAs within a single database.
Conference Call Details
OpenTV will conduct a conference call to discuss the Company's financial results for the quarter and year ended
Date and Time: Wednesday, February 25, 2009,
at 8:00am ET / 5:00am PT
Dial-in Number US: 800.510.0146
Dial-in Number International: 617.614.3449
Passcode: 56 33 26 13
Participants: Ben Bennett, Chief Executive Officer
Shum Mukherjee, Chief Financial Officer
Mark Beariault, General Counsel
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: 30 25 95 41
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 intellectual property rights. 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 dedicated to creating and delivering compelling viewing experiences to consumers of digital content worldwide. The company's software has been integrated in more than 121 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 www.opentv.com.
OPENTV CORP.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
December 31, December 31,
2008 2007*
---- ----
ASSETS
Current assets:
Cash and cash equivalents $93,887 $58,599
Short-term marketable debt securities 7,768 20,404
Accounts receivable, net of allowance for
doubtful accounts of $1,076 and $565 at
December 31, 2008 and 2007, respectively 27,275 16,655
Prepaid expenses and other current assets 4,628 5,465
Current assets of discontinued operations - -
--- ---
Total current assets 133,558 101,123
Long-term marketable debt securities 1,178 2,811
Property and equipment, net 7,974 6,554
Goodwill 95,250 95,082
Intangible assets, net 8,519 12,589
Other assets 2,471 1,896
----- -----
Total assets $248,950 $220,055
======== ========
LIABILITIES, MINORITY INTEREST AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $2,287 $2,687
Accrued liabilities 17,602 17,360
Accrued restructuring 238 883
Deferred revenue 16,130 14,992
------ ------
Total current liabilities 36,257 35,922
Accrued liabilities, net of current portion 1,160 2,764
Accrued restructuring, net of current portion 1,146 1,297
Deferred revenue, net of current portion 17,092 9,142
------ -----
Total liabilities 55,655 49,125
Commitments and contingencies
Minority interest 431 451
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; 108,385,176
and 109,657,613 shares issued and
outstanding, including treasury shares, at
December 31, 2008 and 2007,
respectively 2,234,687 2,234,614
Class B ordinary shares, no par value,
200,000,000 shares authorized;
30,206,154 shares issued and outstanding
at December 31, 2008 and 2007 35,953 35,953
Additional paid-in capital 515,506 500,162
Treasury shares at cost, 523,647 and
zero shares at December 31, 2008
and 2007, respectively (623) -
Accumulated other comprehensive loss (2,163) (141)
Accumulated deficit (2,590,496) (2,600,109)
---------- ----------
Total shareholders' equity 192,864 170,479
------- -------
Total liabilities, minority interest and
shareholders' equity $248,950 $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 Year Ended
December 31, December 31,
---------------- ----------------
2008 2007 2008 2007
---- ---- ---- ----
Revenues:
Royalties and
licenses $20,222 $25,620 $77,133 $73,735
Services and other 8,703 12,612 39,341 36,242
----- ------ ------ ------
Total revenues 28,925 38,232 116,474 109,977
Cost of revenues:
Royalties and
licenses 1,033 24 4,994 5,115
Services and other 9,874 13,826 39,059 42,944
----- ------ ------ ------
Total cost of
revenues 10,907 13,850 44,053 48,059
------ ------ ------ ------
Gross profit 18,018 24,382 72,421 61,918
Operating expenses:
Research and
development 8,631 7,668 34,400 32,718
Sales and marketing 1,867 2,147 9,371 10,829
General and
administrative 5,269 4,813 20,299 21,563
Restructuring and
impairment costs - 295 575 267
Amortization of
intangible assets 184 186 734 1,618
Impairment of
intangible assets 767 - 767 -
--- --- --- ---
Total operating
expenses 16,718 15,109 66,146 66,995
------ ------ ------ ------
Profit (loss) from
operations 1,300 9,273 6,275 (5,077)
Interest income 364 789 2,230 3,195
Other income 802 2,124 1,561 2,789
Minority interest 2 9 20 35
--- --- --- ---
Profit before income
taxes 2,468 12,195 10,086 942
Income tax expense (benefit) 148 (77) 473 1,248
--- --- --- -----
Net income (loss) from
continuing operations 2,320 12,272 9,613 (306)
Discontinued operations:
Loss from discontinued
operations, net of tax - (1,153) - (1,091)
Impairment of assets
of discontinued
operations, net of tax - (112) - (3,764)
--- ---- --- ------
Net loss from
discontinued
operations - (1,265) - (4,855)
--- ------ --- ------
Net income (loss) $2,320 $11,007 $9,613 $(5,161)
====== ======= ====== =======
Net income (loss) per
share from continuing
operations, basic $0.02 $0.09 $0.07 -
Net loss per share
from discontinued
operations, basic - (0.01) - (0.04)
--- ----- --- -----
Net income (loss)
per share, basic $0.02 $0.08 $0.07 $(0.04)
===== ===== ===== ======
Net income (loss) per
share from continuing
operations, diluted $0.02 $0.09 $0.07 -
Net loss per share
from discontinued
operations, diluted - (0.01) - (0.04)
--- ----- --- -----
Net income (loss) per
share, diluted $0.02 $0.08 $0.07 $(0.04)
===== ===== ===== ======
Shares used in per share
calculation, basic 139,097,785 139,845,242 139,496,297 139,012,431
=========== =========== =========== ===========
Shares used in per share
calculation, diluted 139,796,495 140,575,305 140,211,084 139,012,431
=========== =========== =========== ===========
OPENTV CORP.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Year Ended
December 31,
-------------
2008 2007
---- ----
Cash flows from operating activities:
Net income (loss) $9,613 $(5,161)
Less: Loss from discontinued operations - (4,855)
--- ------
Net income (loss) from continuing operations 9,613 (306)
Adjustments to reconcile net income (loss) to net
cash provided by operating activities:
Depreciation and amortization of
property and equipment 4,193 3,819
Amortization of intangible assets 3,303 5,888
Share-based compensation 2,516 3,267
Non-cash employee compensation 12 88
Provision for doubtful accounts 511 700
Impairment costs 767 -
Gain on sale of cost investment (220) (1,739)
Loss on disposal of fixed assets 5 346
Loss on investment in marketable debt securities 58 -
Minority interest (20) (35)
Changes in operating assets and liabilities:
Accounts receivable (11,052) 1,329
Prepaid expenses and other current assets (1,087) 1,752
Other assets (547) 2,737
Accounts payable (505) (1,192)
Accrued liabilities (1,682) 1,187
Accrued restructuring (796) (190)
Deferred revenue 9,088 (1,467)
----- ------
Net cash provided by operating
activities of continuing operations 14,157 16,184
Net cash provided by (used in) operating
activities of discontinued operations - 403
--- ---
Total net cash provided by operating
activities 14,157 16,587
Cash flows from investing activities:
Purchase of property and equipment (5,198) (3,378)
Cash used in acquisition, net of cash acquired (228) -
Proceeds from sale of cost investment 1,959 -
Proceeds from disposal of property and equipment - 27
Proceeds from sale of marketable debt securities 20,334 17,646
Purchase of marketable debt securities (6,380) (24,235)
------ -------
Net cash provided by (used in) investing
activities of continuing operations 10,487 (9,940)
Net cash provided by (used in) investing
activities of discontinued operations 225 (573)
--- ----
Total net cash provided by (used
in) investing activities 10,712 (10,513)
Cash flows from financing activities:
Repurchase of employee stock options - (167)
Repurchase of restricted shares (532) -
Repurchase of treasury shares (1,307) (1,305)
Capital contribution from the controlling shareholder 14,333 5,395
Proceeds from issuance of ordinary shares 17 321
--- ---
Net cash provided by financing activities of
continuing operations 12,511 4,244
Effect of exchange rate changes on cash and cash
equivalents of continuing operations (2,092) (198)
Effect of exchange rate changes on cash and cash
equivalents of discontinued operations - (137)
--- ----
Total effect of exchange rate changes on
cash and cash equivalents (2,092) (335)
Net increase in cash and cash equivalents of
continuing operations 35,288 10,290
Net decrease in cash and cash equivalents of
discontinued operations - (307)
--- ----
Net increase in cash and cash equivalents 35,288 9,983
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 93,887 58,599
Cash and cash equivalents, end of period, of
discontinued operations - -
--- ---
Cash and cash equivalents, end of period $93,887 $58,599
======= =======
Supplemental disclosure of cash flow information:
Cash paid for income taxes $(1,528) $(1,617)
======= =======
Non-cash investing and financing activities:
Conversion of exchangeable shares $2 $63
=== ===
Value of bonus shares issued to employees - -
=== ===
Retirement of treasury shares $912 $1,343
==== ======
OPENTV CORP.
UNAUDITED SEGMENT INFORMATION AND RECONCILIATION OF
CONTRIBUTION MARGIN AND ADJUSTED EBITDA TO NET INCOME (LOSS)
(In thousands)
Three Months Ended Year Ended
December 31, December 31,
------------- --------------
2008 2007 2008 2007
---- ---- ---- ----
Revenues:
Middleware solutions
Royalties and licenses $18,822 $24,283 $71,166 $68,673
Services and other 6,842 10,771 32,030 28,988
----- ------ ------ ------
Subtotal - Middleware
solutions 25,664 35,054 103,196 97,661
Advertising solutions
Royalties and licenses 1,400 1,337 5,967 5,062
Services and other 1,861 1,841 7,311 7,254
----- ----- ----- -----
Subtotal - Advertising
solutions 3,261 3,178 13,278 12,316
----- ----- ------ ------
Total revenues $28,925 $38,232 $116,474 $109,977
======= ======= ======== ========
Contribution margin (loss):
Middleware solutions $9,847 $16,420 $40,779 $32,057
Advertising solutions 158 611 960 (389)
--- --- --- ----
Total contribution margin 10,005 17,031 41,739 31,668
Unallocated corporate support (6,095) (4,899) (24,098) (23,416)
------ ------ ------- -------
Adjusted EBITDA before unusual
items 3,910 12,132 17,641 8,252
Restructuring and impairment costs - (295) (575) (267)
--- ---- ---- ----
Adjusted EBITDA 3,910 11,837 17,066 7,985
Depreciation and amortization (1,073) (1,013) (4,193) (3,819)
Amortization of intangible assets (455) (1,025) (3,303) (5,888)
Share-based and non-cash
compensation (315) (526) (2,528) (3,355)
Interest income 364 789 2,230 3,195
Other income 802 2,124 1,561 2,789
Minority interest 2 9 20 35
Impairment of intangible assets (767) - (767) -
---- --- ---- ---
Profit before income taxes 2,468 12,195 10,086 942
Income tax expense (benefit) 148 (77) 473 1,248
--- --- --- -----
Net income (loss) from
continuing operations 2,320 12,272 9,613 (306)
Discontinued operations:
Loss from discontinued
operations, net of tax - (1,153) - (1,091)
Impairment of assets of
discontinued operations,
net of tax - (112) - (3,764)
--- ---- --- ------
Net loss from discontinued
operations - (1,265) - (4,855)
--- ------ --- ------
Net income (loss) $2,320 $11,007 $9,613 $(5,161)
====== ======= ====== =======
SOURCE OpenTV Corp.
