Attached files

file filename
8-K - Rovi Corpform8-k072910.htm
 
EXHIBIT 99.1


Rovi Corporation
2830 De La Cruz Blvd.
Santa Clara, CA 95050
 
(408) 562-8400 Main
 

 
 
ROVI CORPORATION REPORTS SECOND QUARTER FINANCIAL PERFORMANCE
 

 
SANTA CLARA, Calif. (BUSINESS WIRE)—July 29, 2010—Rovi Corporation (NASDAQ: ROVI) announced today that it had second quarter 2010 revenues of $134.8 million, compared to $119.5 million for the second quarter of 2009. Second quarter 2010 GAAP net income was $41.2 million, compared to a net loss of $2.1 million for the second quarter of 2009.

On a non-GAAP Adjusted Pro Forma basis, Adjusted Pro Forma Income was $57.6 million in the second quarter of 2010, compared to $39.0 million in the second quarter of 2009.  Adjusted Pro Forma Income Per Common Share for the second quarter of 2010 was $0.55, compared to $0.38 for the second quarter of 2009. Adjusted Pro Forma Income and Adjusted Pro Forma Income Per Common Share are defined below, in the section entitled Non-GAAP or Adjusted Pro Forma Information.  Reconciliations between GAAP pro forma and Adjusted Pro Forma results from operations are provided in the tables below.

“We completed another excellent quarter, growing revenue by 13% in Q2 2010, when compared to Q2 2009, and growing our profit by even more during the same period,” said Fred Amoroso, President and CEO of Rovi.  “In addition, we achieved a number of important business objectives, including winning additional business for TotalGuide, expanding our licensing program, growing advertising revenues, and continuing to retire debt.”
 
 
“Given the strength of our performance in the first half of 2010, we are raising our estimates for annual Adjusted Pro Forma Income Per Common Share to a range of $1.90 to $2.10,” added James Budge, Chief Financial Officer of Rovi.

 
 
 

 

Non-GAAP or Adjusted Pro Forma Information
Rovi Corporation provides non-GAAP or Adjusted Pro Forma information. References to Adjusted Pro Forma information are non-GAAP pro forma measures. The Company provides Adjusted Pro Forma financial information to assist investors in assessing its current and future operations in the way that its management evaluates those operations.  Adjusted Pro Forma Revenue, Adjusted Pro Forma Income and Adjusted Pro Forma Income Per Common Share are supplemental measures of the Company’s performance that are not required by, and are not presented in accordance with GAAP. The Adjusted Pro Forma information does not substitute for any performance measure derived in accordance with GAAP, including, but not limited to, GAAP basis pro forma information.

Adjusted Pro Forma Income is defined as pro forma income (loss) from continuing operations, net of tax, adding back non-cash items such as equity-based compensation, amortization of intangibles, amortization or write-off of note issuance costs, non-cash interest expense recorded on convertible debt under Accounting Standards Codification (“ASC”) 470-20 (formerly known as FSP APB 14-1), mark-to-market fair value adjustments for interest rate swaps and caps, and the reversals of discrete tax items including reserves; as well as items which impact comparability that are required to be recorded under GAAP, but that the Company believes are not indicative of its core operating results such as transaction, transition and integration costs, restructuring and asset impairment charges, payments to note holders and for expenses in connection with the early redemption of debt, court awarded fees, loss on exiting the Guideworks Joint Venture, and expenses related to certain Gemstar pre-acquisition indemnification matters in excess of reserves established in purchase accounting. While depreciation expense is a non-cash item, it is included in Adjusted Pro Forma Income as a reasonable proxy for capital expenditures.

Management has been using Adjusted Pro Forma measures since the acquisition of Gemstar-TV Guide International (“Gemstar”).  Management did so, in part, because it believes that including Gemstar’s operating results only for the period since its acquisition on May 2, 2008 diminishes the comparative value of results from the prior year.  Adjusted Pro Forma financial information assumes all acquisitions and divestitures prior to March 31, 2009 (including the Gemstar acquisition and the Software, Games, eMeta, TV Guide Magazine, TVG Network, TV Guide Network and TV Guide Online divestures), as well as any discontinued operations and product lines were effective on January 1, 2007.  Additionally, the TVG Network, TV Guide Network and TV Guide Online businesses are assumed to have been sold for aggregate proceeds of $275 million which is assumed to have reduced the debt issued in conjunction with the acquisition of Gemstar.

Adjusted Pro Forma Income Per Common Share is calculated using Adjusted Pro Forma Income and taking into account the benefit of the convertible debt call option when it allows the Company to purchase shares of its own stock at a price below what those shares could be purchased for in the open market.

The Company’s management evaluates and makes operating decisions about its business operations primarily based upon Adjusted Pro Forma Revenue, Adjusted Pro Forma Income and Adjusted Pro Forma Income Per Common Share. Management uses Adjusted Pro Forma Income and Adjusted Pro Forma Income Per Common Share as measures as they exclude items management does not consider to be “core costs” or “core proceeds” when making business decisions. Therefore, management presents these Adjusted Pro Forma financial measures along with GAAP measures.  For each such Adjusted Pro Forma financial measure, the adjustment provides management with information about the Company’s underlying operating performance that enables a more meaningful comparison of its financial results in different reporting periods. For example, since Rovi Corporation does not acquire businesses on a predictable cycle, management excludes amortization of intangibles from acquisitions, transaction costs and transition and integration costs in order to make more consistent and meaningful evaluations of the Company’s operating expenses. Management also excludes the effect of restructuring and asset impairment charges, insurance settlements, losses on debt redemption, court awarded fees, the loss on exiting the Guideworks Joint Venture, expenses related to certain Gemstar pre-acquisition indemnification matters in excess of reserves established in purchase accounting and gains on sale of strategic investments for the same reason.  Management excludes discontinued product lines as it believes this exclusion is as meaningful for comparability purposes as excluding the results from a business that meets the criteria to be
 
 
 
 

 
 
classified as discontinued operations on a GAAP basis.  Management excludes the impact of equity-based compensation to help it compare current period operating expenses against the operating expenses for prior periods and to eliminate the effects of this non-cash item, which, because it is based upon estimates on the grant dates, may bear little resemblance to the actual values realized upon the future exercise, expiration, termination or forfeiture of the equity-based compensation, and which, as it relates to stock options and stock purchase plan shares, is required for GAAP purposes to be estimated under valuation models, including the Black-Scholes model used by Rovi Corporation.  Management excludes non-cash interest expense recorded on convertible debt under ASC 470-20, mark-to-market fair value adjustments for interest rate swaps and caps, and the reversals of discrete tax items including reserves as they are non-cash items and not considered “core costs” or meaningful when management evaluates the Company’s operating expenses.  Management reclassifies the current period benefit of the interest rate swaps from other income or expense to interest expense in order for interest expense to reflect the swap rates, as these instruments were entered into to convert, from fixed to floating, the interest rate the Company pays on its convertible debt.  Management includes the benefit of the convertible debt call option, which allows the Company to purchase up to 5.4 million shares of its own stock at approximately $28.28, and is excluded from GAAP EPS calculation as it is anti-dilutive, because the pragmatic reality is management would exercise this option rather than allow this dilution to occur.

Management uses these Adjusted Pro Forma measures to help it make budgeting decisions, including decisions that affect operating expenses and operating margin.  Further, Adjusted Pro Forma financial information helps management track actual performance relative to financial targets.  Making Adjusted Pro Forma financial information available to investors, in addition to GAAP financial information, may also help investors compare the Company’s performance with the performance of other companies in our industry, which may use similar financial measures to supplement their GAAP financial information.

Management recognizes that the use of Adjusted Pro Forma measures has limitations, including the fact that management must exercise judgment in determining which types of charges should be excluded from the Adjusted Pro Forma financial information.  Because other companies, including companies similar to Rovi Corporation, may calculate their non-GAAP financial measures differently than the Company calculates its Adjusted Pro Forma measures, these Adjusted Pro Forma measures may have limited usefulness in comparing companies.  Management believes, however, that providing this Adjusted Pro Forma financial information, in addition to the GAAP financial information, facilitates consistent comparison of the Company’s financial performance over time. The Company has provided Adjusted Pro Forma financial information to the investment community, not as an alternative, but as an important supplement to GAAP financial information; to enable investors to evaluate the Company’s core operating performance in the same way that management does. Reconciliations between pro forma and Adjusted Pro Forma results of operations are provided in the tables below.

Dial-in Information
Rovi Corporation will hold an investor conference call at 4:30 p.m. Eastern time on July 29, 2010.  Investors and analysts interested in participating in the conference are welcome to call 877-941-0843 (or international +1 480-629-9643) and reference the Rovi call.

The conference call can also be accessed via live webcast at www.rovicorp.com on July 29, 2010 at 4:30 p.m. Eastern time. The on-demand audio webcast of the earnings conference call will be made available as soon as practicable after the live webcast ends.

A replay of the conference call will be available through August 2, 2010 and can be accessed by calling 800-406-7325 (or international +1 303-590-3030) and entering passcode 4328723#. A replay of the audio webcast will be available on Rovi Corporation’s website approximately 1-2 hours after the live webcast ends and will remain on Rovi Corporation’s website until our next quarterly earnings call.

 
 

 

About Rovi Corporation
Rovi Corporation is focused on revolutionizing the digital entertainment landscape by delivering solutions that enable consumers to intuitively discover new entertainment from many sources and locations. The company also provides extensive entertainment discovery solutions for television, movies, music and photos to its customers in the consumer electronics, cable and satellite, entertainment and online distribution markets. These solutions, complemented by a leading collection of entertainment data, create the connections between people and technology, and enable them to discover and manage entertainment in an enjoyable form.

Rovi Corporation holds over 4,600 issued or pending patents and patent applications worldwide. It is headquartered in Santa Clara, California, with numerous offices across the United States and around the world including Japan, Hong Kong, Luxembourg, and the United Kingdom. More information about Rovi Corporation can be found at www.rovicorp.com.
 

All statements contained herein, including the quotations attributed to Mr. Amoroso and Mr. Budge, that are not statements of historical fact, including statements that use the words “will,” “believes,” “anticipates,” “estimates,” “expects,” “intends” or “looking to the future” or similar words that describe the Company’s or its management’s future plans, objectives, or goals, are “forward-looking statements” and are made pursuant to the Safe-Harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, the Company’s estimates of future revenues and earnings, business strategies, and future opportunities for product, market or customer expansion.

Such forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause the actual results of the Company to be materially different from the historical results and/or from any future results or outcomes expressed or implied by such forward-looking statements. Such factors include, among others, the Company’s ability to successfully execute on its strategic plan and customer demand for and industry acceptance of the Company’s technologies and integrated solutions. Such factors are further addressed in the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 and such other documents as are filed with the Securities and Exchange Commission from time to time (available at www.sec.gov). The Company assumes no obligation, except as required by law, to update any forward-looking statements in order to reflect events or circumstances that may arise after the date of this release.

# # #
Investor Contact:
James Budge
Rovi Corporation
+1 (408) 562-8400

Lauren Landfield
Rovi Corporation
+1 (408) 562-8400
 
 
 
 

 
 
 
ROVI CORPORATION
             
GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
             
(IN THOUSANDS, EXCEPT PER SHARE DATA)
             
(UNAUDITED)
             
               
 
Three Months Ended
 
Six Months Ended
 
June 30,
 
June 30,
 
2010
 
2009
 
2010
 
2009
               
Revenues
$       134,768
 
 $      119,478
 
$        264,821
 
$        230,636
               
Costs and expenses:
             
     Cost of revenues
     16,027
 
     15,294
 
     57,671
 
    30,464
     Research and development
     23,315
 
    23,009
 
    49,244
 
    46,033
     Selling, general and administrative
    33,956
 
    32,248
 
     68,081
 
    64,379
     Depreciation
       4,642
 
       4,482
 
       9,433
 
        9,031
     Amortization of intangible assets
     20,170
 
    20,403
 
    40,752
 
    40,662
     Restructuring and asset impairment charges
              -
 
    45,648
 
              -
 
     53,619
     Total costs and expenses
      98,110
 
    141,084
 
    225,181
 
   244,188
               
Operating income (loss) from continuing operations
    36,658
 
    (21,606)
 
    39,640
 
    (13,552)
     Interest expense
     (10,918)
 
    (13,589)
 
    (21,805)
 
     (31,167)
     Interest income and other, net
          562
 
        1,370
 
           125
 
       2,825
     Gain on interest rate swaps and caps, net
     19,025
 
              -
 
     12,689
 
              -
     Loss on debt redemption
       (1,657)
 
              -
 
    (15,970)
 
              -
Income (loss) from continuing operations before income taxes
    43,670
 
   (33,825)
 
     14,679
 
    (41,894)
Income tax expense (benefit)
       2,399
 
    (31,854)
 
    (106,121)
 
   (34,578)
Income (loss) from continuing operations, net of tax
               41,271
 
                 (1,971)
 
            120,800
 
                (7,316)
Discontinued operations, net of tax
                     (85)
 
                    (171)
 
               (11,519)
 
             (36,341)
Net income (loss)
 $          41,186
 
 $            (2,142)
 
 $         109,281
 
 $         (43,657)
               
Basic income (loss) per share:
             
     Basic income (loss) per share from continuing operations
 $               0.41
 
 $              (0.02)
 
 $                 1.18
 
 $              (0.07)
     Basic loss per share from discontinued operations
 $            (0.00)
 
 $              (0.00)
 
 $              (0.11)
 
 $              (0.37)
     Basic net income (loss) per share
 $               0.41
 
 $              (0.02)
 
 $                 1.07
 
 $              (0.44)
               
Shares used in computing basic net earnings per share
     101,310
 
    100,314
 
     101,931
 
    100,219
               
Diluted income (loss) per share:
             
     Diluted income (loss) per share from continuing operations
 $               0.39
 
 $              (0.02)
 
 $                 1.13
 
 $              (0.07)
     Diluted loss per share from discontinued operations
 $            (0.00)
 
 $              (0.00)
 
 $              (0.11)
 
 $              (0.37)
     Diluted net income (loss) per share
 $               0.39
 
 $              (0.02)
 
 $                 1.02
 
 $              (0.44)
               
Shares used in computing diluted net earnings per share
   106,629
 
    100,314
 
    106,701
 
    100,219
               
See notes to the unaudited GAAP Condensed Consolidated Financial Statements in our Form 10-Q.

 
 
 

 
 

ROVI CORPORATION
     
GAAP CONSOLIDATED BALANCE SHEETS
     
(IN THOUSANDS)
     
(UNAUDITED)
     
ASSETS
     
 
June 30,
 
December 31,
 
2010
 
2009
Current assets:
     
     Cash and cash equivalents
 $                    318,417
 
 $                    165,410
     Short-term investments
              141,630
 
             107,362
     Restricted cash
                       36
 
               36,838
     Trade accounts receivable, net
               88,339
 
                71,875
     Taxes receivable
                 4,596
 
                 6,363
     Deferred tax assets, net
                 15,531
 
                 7,844
     Prepaid expenses and other current assets
                 11,748
 
                 10,661
          Total current assets
            580,297
 
            406,353
Long-term marketable securities
               111,506
 
               26,674
Property and equipment, net
               39,278
 
                43,124
Finite-lived intangible assets, net
             741,580
 
             779,371
Long-term deferred tax assets, net
                           -
 
                 13,691
Other assets
               33,469
 
                27,861
Goodwill
            856,654
 
            854,065
           Total assets
 $              2,362,784
 
 $                 2,151,139
LIABILITIES AND STOCKHOLDERS' EQUITY
     
Current liabilities:
        
     Accounts payable and accrued expenses
 $                    63,279
 
 $                     81,369
     Deferred revenue
                17,469
 
                16,536
     Current portion of long-term debt
             154,446
 
                18,486
           Total current liabilities
             235,194
 
               116,391
Taxes payable, less current portion
               83,685
 
               80,675
Long-term debt, less current portion
            369,803
 
               411,551
Deferred revenue, less current portion
                 3,989
 
                  4,919
Long-term, deferred tax liabilities, net
                 41,814
 
                           -
Other non current liabilities
                17,586
 
                17,334
          Total liabilities
             752,071
 
            630,870
Redeemable equity component of convertible debt
                 8,250
 
                           -
Stockholders’ equity:
     
     Common stock
                      108
 
                      106
     Treasury stock
             (134,931)
 
              (25,068)
     Additional paid-in capital
            1,741,731
 
          1,657,888
     Accumulated other comprehensive loss
                 (3,147)
 
                (2,078)
     Accumulated deficit
                 (1,298)
 
             (110,579)
         Total stockholders’ equity
          1,602,463
 
          1,520,269
          Total liabilities and stockholders' equity
 $              2,362,784
 
 $                 2,151,139
        
See notes to the unaudited GAAP Condensed Consolidated Financial Statements in our Form 10-Q.

 
 

 
 

ROVI CORPORATION
                       
ADJUSTED PRO FORMA RECONCILIATION
                       
(IN THOUSANDS)
                       
(UNAUDITED)
                       
   
Three Months Ended
 
Three Months Ended
   
June 30, 2010
 
June 30, 2009
                         
   
GAAP
     
Adjusted
 
GAAP
     
Adjusted
Revenues:
 
Pro Forma (11)
 
Adjustments
 
Pro Forma
 
Pro Forma
 
Adjustments
 
Pro Forma
  Service providers
 
 $             63,870
 
 $                 -
 
 $       63,870
 
 $       58,587
 
 $                   -
 
 $       58,587
  CE manufacturers
 
                  57,701
 
                     -
 
            57,701
 
           47,938
 
                     -
 
           47,938
  Other
 
                   13,197
 
                     -
 
             13,197
 
            12,953
 
                     -
 
            12,953
   
               134,768
 
                     -
 
         134,768
 
          119,478
 
                     -
 
          119,478
Costs and expenses:
                       
  Cost of revenues (1)
 
                  16,027
 
                 (314)
 
             15,713
 
            15,294
 
                (528)
 
            14,766
  Research and development (2)
 
                  23,315
 
              (1,810)
 
            21,505
 
           23,009
 
             (1,024)
 
            21,985
  Selling, general and adminstrative (3)
 
                 33,956
 
            (6,494)
 
           27,462
 
           32,248
 
            (4,737)
 
             27,511
  Depreciation (4)
 
                   4,642
 
                     -
 
             4,642
 
             4,482
 
                     -
 
             4,482
  Amortization of intangible assets
 
                  20,170
 
           (20,170)
 
                     -
 
           20,403
 
          (20,403)
 
                     -
  Restructuring and asset impairment charges (5)
 
                           -
 
                     -
 
                     -
 
           45,648
 
          (45,648)
 
                     -
  Total costs and expenses
 
                   98,110
 
          (28,788)
 
           69,322
 
          141,084
 
          (72,340)
 
           68,744
Operating income (loss) from continuing operations
 
                 36,658
 
           28,788
 
           65,446
 
           (21,606)
 
           72,340
 
           50,734
Interest expense (6)
 
                  (10,918)
 
             9,333
 
             (1,585)
 
           (12,497)
 
             4,263
 
            (8,234)
Interest income and other, net (7)
 
                       562
 
                 (417)
 
                  145
 
              1,370
 
                     -
 
              1,370
Gain on interest rate swaps and caps, net (8)
 
                  19,025
 
           (19,025)
 
                     -
 
                     -
 
                     -
 
                     -
Loss on debt redemption
 
                   (1,657)
 
              1,657
 
                     -
 
                     -
 
                     -
 
                     -
Income (loss) from continuing operations before income taxes
 
                 43,670
 
           20,336
 
           64,006
 
          (32,733)
 
           76,603
 
           43,870
Income tax expense (benefit) (9)
 
                   2,399
 
             4,002
 
              6,401
 
           (31,487)
 
            36,313
 
             4,826
Income (loss) from continuing operations, net of tax
 
 $             41,271
 
 $        16,334
 
 $       57,605
 
 $          (1,246)
 
      $          40,290
 
 $       39,044
Diluted income (loss) per share from continuing operations
 
 
 $                  0.39
     
 
 $           0.55
 
 
$            (0.01)
     
 
 $           0.38
Share used in computing diluted net earnings per share (10)
 
 
               106,629
 
         
    (1,567)
 
 
        105,062
 
     
     100,314
 
           
      705
 
         
  101,019
                         
(1) Adjustments to cost of revenues consist of the following:
                       
       
2010
 
2009
           
         Equity based compensation
     
 $             (314)
 
 $         (151)
           
         Transition and integration costs
     
                     -
 
                (377)
           
             Total adjustment
     
 $             (314)
 
 $         (528)
           
                         
(2) Adjustments to research and development consist of the following:
                       
       
2010
 
2009
           
         Equity based compensation
     
 $           (1,810)
 
 $         (970)
           
         Transition and integration costs
     
                     -
 
                  (54)
           
             Total adjustment
     
 $           (1,810)
 
 $      (1,024)
           
                         
(3) Adjustments to selling, general and administrative consist of the following:
                       
       
2010
 
2009
           
         Equity based compensation
     
 $         (6,494)
 
 $      (3,977)
           
         Transition and integration costs
     
                     -
 
                (472)
           
         Transaction costs
     
                     -
 
                (288)
           
             Total adjustment
     
 $         (6,494)
 
 $      (4,737)
           
                         
(4)  While depreciation is a non-cash item, it is included in Adjusted Pro Forma Income From Continuing Operations as management considers it a proxy for capital expenditures.
(5) For 2009, adjustment eliminates $44.7 million of non-cash asset impairment charges and $0.9 million of restructuring charges
(6) Adjustments eliminate non-cash interest expense such as amortization of note issuance costs and the convertible note discount recorded under ASC 470-20 (formerly known as FSP APB 14-1) and reclass to include the impact of interest rate swaps on interest expense.
(7) Adjustment eliminates the $0.4 million adjustment related to the loss from exiting the Guideworks Joint Venture in the first quarter of 2010.
(8) Adjustment eliminates non-cash mark-to-market gain of $16.3 million related to interest rate swaps and caps and reclassifies the $2.7 million current period benefit from the interest rate swap to interest expense.
(9) For the 2010 period, the adjustments eliminate both the discrete income tax benefit due to the release of tax contingency reserves related to the net operating losses of the Company’s former TV Guide Magazine business and the expense related to the valuation allowance established against the corresponding deferred tax assets, and adjusts tax expense to the adjusted pro forma cash tax rate.  For 2009, adjusts tax expense to the adjusted pro forma tax rate.
(10) For the 2010 period, recognizes the benefit of convertible debt call option, which allows the Company to purchase up to 5.4 million shares of its own stock at approximately $28.28, which is excluded from GAAP EPS calculation as it is anti-dilutive.  For the 2009 period, includes dilutive potential common shares as adjustments to pro forma loss from continuing operations resulted in Adjusted Pro Forma Net Income.
(11) GAAP Pro Forma information for the 2010 period is the same as our GAAP results.  No adjustments have been made to the GAAP results since they are comparative with prior quarters' pro forma results.

 
 

 
 

ROVI CORPORATION
                       
ADJUSTED PRO FORMA RECONCILIATION
                       
(IN THOUSANDS)
                       
(UNAUDITED)
                       
   
Six Months Ended
 
Six Months Ended
   
June 30, 2010
 
June 30, 2009
                         
   
GAAP
     
Adjusted
 
GAAP
     
Adjusted
Revenues:
 
Pro Forma (11)
 
Adjustments
 
Pro Forma
 
Pro Forma
 
Adjustments
 
Pro Forma
  Service providers
 
 $       131,269
 
 $                 -
 
 $       131,269
 
 $        111,020
 
 $                 -
 
 $        111,020
  CE manufacturers
 
        106,280
 
                     -
 
         106,280
 
           94,424
 
                     -
 
           94,424
  Other
 
           27,272
 
                     -
 
           27,272
 
            25,192
 
                     -
 
            25,192
   
         264,821
 
                     -
 
         264,821
 
        230,636
 
                     -
 
        230,636
Costs and expenses:
                       
  Cost of revenues (1)
 
            57,671
 
            (25,131)
 
           32,540
 
           30,464
 
                (788)
 
           29,676
  Research and development (2)
 
           49,244
 
            (3,955)
 
           45,289
 
           46,033
 
            (2,053)
 
           43,980
  Selling, general and adminstrative (3)
 
            68,081
 
           (12,454)
 
           55,627
 
           64,379
 
             (9,184)
 
            55,195
  Depreciation (4)
 
             9,433
 
                     -
 
             9,433
 
              9,031
 
                     -
 
              9,031
  Amortization of intangible assets
 
           40,752
 
          (40,752)
 
                     -
 
           40,662
 
          (40,662)
 
                     -
  Restructuring and asset impairment charges (5)
 
                     -
  -  
                     -
 
            53,619
 
           (53,619)
 
                     -
  Total costs and expenses
 
          225,181
 
          (82,292)
 
         142,889
 
         244,188
 
        (106,306)
 
         137,882
Operating income (loss) from continuing operations
 
           39,640
 
           82,292
 
          121,932
 
           (13,552)
 
         106,306
 
           92,754
Interest expense (6)
 
           (21,805)
 
            16,244
 
             (5,561)
 
          (24,572)
 
             7,883
 
           (16,689)
Interest income and other, net (7)
 
                  125
 
                 992
 
                1,117
 
             2,825
 
                     -
 
             2,825
Gain on interest rate swaps and caps, net (8)
 
            12,689
 
           (12,689)
 
                     -
 
                     -
 
                     -
 
                     -
Loss on debt redemption
 
           (15,970)
 
            15,970
 
                     -
 
                     -
 
                     -
 
                     -
Income (loss) from continuing operations before income taxes
 
            14,679
 
         102,809
 
          117,488
 
          (35,299)
 
           114,189
 
           78,890
Income tax expense (benefit) (9)
 
          (106,121)
 
          117,870
 
             11,749
 
          (32,360)
 
            41,038
 
             8,678
Income (loss) from continuing operations, net of tax
 
 $      120,800
 
 $        (15,061)
 
 $      105,739
 
 $         (2,939)
 
 $         73,151
 
 $        70,212
Diluted income (loss) per share from continuing operations
 
 
 $             1.13
     
 
 $             1.00
 
 
 $           (0.03)
     
 
$            0.69
Share used in computing diluted net earnings per share (10)
 
 
          106,701
 
             
(1,404)
 
 
        105,297
 
  
        100,219
 
             
    250
 
       
  100,469
                         
(1) Adjustments to cost of revenues consist of the following:
                       
       
2010
 
2009
           
         Equity based compensation
     
 $             (647)
 
 $             (291)
           
         Transition and integration costs
     
                     -
 
                (497)
           
         Legal settlement
     
          (24,484)
 
                     -
           
             Total adjustment
     
 $        (25,131)
 
 $            (788)
           
                         
(2) Adjustments to research and development consist of the following:
                       
       
2010
 
2009
           
         Equity based compensation
     
 $         (3,955)
 
 $         (1,898)
           
         Transition and integration costs
     
                     -
 
                 (155)
           
             Total adjustment
     
 $         (3,955)
 
 $         (2,053)
           
                         
(3) Adjustments to selling, general and administrative consist of the following:
                       
       
2010
 
2009
           
         Equity based compensation
     
 $       (12,454)
 
 $         (7,562)
           
         Transaction costs
     
                     -
 
                 (617)
           
         Transition and integration costs
     
                     -
 
             (1,005)
           
             Total adjustment
     
 $       (12,454)
 
 $         (9,184)
           
                         
(4)  While depreciation is a non-cash item, it is included in Adjusted Pro Forma Income From Continuing Operations as management considers it a proxy for capital expenditures.
(5) For 2009, adjustment eliminates $44.7 million of non-cash asset impairment charges and $8.9 million of restructuring charges.
(6) Adjustments eliminate non-cash interest expense such as amortization of note issuance costs and the convertible note discount recorded under ASC 470-20 (formerly known as FSP APB 14-1) and reclass to include the impact of interest rate swaps on interest expense.
(7) Adjustment eliminates the $1.0 million loss related to exiting the Guideworks Joint Venture.
(8) Adjustment eliminates non-cash mark-to-market gain of $9.6 million related to interest rate swaps and caps and reclassifies the $3.1 million current period benefit from the interest rate swap to interest expense.
(9) For the 2010 period, the adjustments eliminate both the discrete income tax benefit due to the release of tax contingency reserves related to the net operating losses of the Company’s former TV Guide Magazine business and the expense related to the valuation allowance established against the corresponding deferred tax assets, and adjusts tax expense to the adjusted pro forma cash tax rate.  For 2009, adjusts tax expense to the adjusted pro forma tax rate.
(10) For the 2010 period, recognizes the benefit of convertible debt call option, which allows the Company to purchase up to 5.4 million shares of its own stock at approximately $28.28, which is excluded from GAAP EPS calculation as it is anti-dilutive.  For the 2009 period, includes dilutive potential common shares as adjustments to pro forma loss from continuing operations resulted in Adjusted Pro Forma Net Income.
(11) GAAP Pro Forma information for the 2010 period is the same as our GAAP results.  No adjustments have been made to the GAAP results since they are comparative with prior quarters' pro forma results.