Business Wire | May 5, 2021 04:06PM EDT

Xperi Holding Corporation Announces First Quarter 2021 Results

May 05, 2021

SAN JOSE, Calif.--(BUSINESS WIRE)--May 05, 2021--Xperi Holding Corporation (Nasdaq: XPER) (the "Company", "Xperi" or "we") today announced financial results for the first quarter ended March 31, 2021.

"Revenue for the first quarter was in line with our expectations, marking a strong start for the year and placing us on track to realize our full year financial outlook," said Jon Kirchner, chief executive officer of Xperi. "Importantly, we made material progress on each of our strategic initiatives in our IP and product segments, and we expect continued strong execution throughout the balance of the year."

First Quarter 2021 Financial Highlights:

* Revenue of $221.6 million. * Cash Flow from Operations of $26.7 million. * Adjusted Free Cash Flow1 of $29.7 million. * GAAP earnings per share of $0.05 and Non-GAAP earnings per share of $0.59. * Bought back $25 million of common stock. * Increased stock repurchase authorization by $100 million, bringing the total current amount available to $155 million.

First Quarter 2021 Business and Recent Operating Highlights:

IP Licensing Business

* Renewed agreement with Frontier, one of the top 10 traditional Pay-TV providers in the US. * Renewed and extended licenses with Cox, Sony, and TCL.

Product Business

Consumer Experience business highlights:

* Expanded TiVo Stream footprint with increasing activations. * Expanded content on the TiVo+ service with the launch of IMDb TV, Amazon's free ad-supported service, Paramount+, and TVEverywhere. * Signed a multi-year agreement with Xiaomi, which includes a commitment for IMAX Enhanced on Xiaomi TVs. * Perceive signed an additional customer contract and is working through product integration and production ramp plans.

Connected Car business highlights:

* Delivered HD Radio on 14 new 2021 car models in North America. * Licensed TiVo Metadata to a top five global streaming music service, which will facilitate the use of advanced features in the DTS AutoStage product. * Achieved ISO9001 certification for the design, development and deployment of software computer vision technologies, an important quality mark for the sell-in of DTS AutoSense solutions.

Pay-TV business highlights:

* Demand for the TiVo IPTV video service continued to grow with deployments increasing nearly 100% quarter over quarter. * Extended Vodafone agreement providing access to more products and services from the Xperi portfolio alongside TiVo's current solutions and services on the VTV platform. * Extended interactive program guide licensing deal with Sharp Corporation.

Capital Allocation

During the quarter, the Company bought back 1.1 million shares of its common stock for a total of $25 million.

The Board of Directors authorized a $100 million increase to the Company's stock repurchase program.

On March 30, 2021, the Company paid $5.3 million to stockholders of record on March 16, 2021, for a quarterly cash dividend of $0.05 per share of common stock.

On April 22, 2021, the Board of Directors declared a dividend of $0.05 per share, payable on June 15, 2021, to stockholders of record on May 25, 2021.

Business Outlook

The Company reaffirms its full year outlook:

Category FY 2021 GAAP Outlook FY 2021 Non-GAAP Outlook

Revenue $860M to $900M $860M to $900M

COGS $115M to $125M $115M to $125M

Operating Expense excluding COGS^ $760M to $790M $475M to $505M*

Interest Expense ~ $43M ~ $43M

Other Income ~ $4M ~ $4M

Cash Tax (net of refunds) $35M to $38M $35M to $38M

Basic Shares Outstanding 105M 105M

Diluted Shares Outstanding 107M 112M

Operating Cash Flow $180M to $220M $180M to $220M

Adjusted Free Cash Flow^1* N/A $185M to $225M

1 Adjusted Free Cash Flow is defined as Operating Cash Flow, less purchases of property and equipment, plus merger and integration, separation, and severance and retention costs.

*See tables for reconciliation of GAAP to non-GAAP differences.

Conference Call Information

The Company will hold its first quarter 2021 earnings conference call at 2:00 PM Pacific Time (5:00 PM Eastern Time) on Wednesday, May 5, 2021. To access the call in the U.S., please dial 800-430-8332, and for international callers, dial +1 323-289-6581. The conference ID is 7074537. All participants should dial in at least 15 minutes prior to the start of the conference call. Due to the COVID-19 pandemic and a lower number of operators, wait times for the dial-in may be long and the Company suggests utilizing the webcast link to access the call at Q1 Earnings Call Webcast.

Safe Harbor Statement

This press release contains "forward-looking statements" within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on the Company's current expectations, estimates and projections about the Company's financial results, forecasts, and business outlook, and the Company's expected execution throughout the remainder of 2021. In this context, forward-looking statements often address expected future business, financial performance and financial condition, and often contain words such as "expect," "anticipate," "intend," "plan," "believe," "could," "seek," "see," "will," "may," "would," "might," "potentially," "estimate," "continue," "expect," "target," similar expressions or the negatives of these words or other comparable terminology that convey uncertainty of future events or outcomes. All forward-looking statements by their nature address matters that involve risks and uncertainties, many of which are beyond our control, and are not guarantees of future results, such as statements about the anticipated benefits of the transaction. These and other forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statements. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements and caution must be exercised in relying on forward-looking statements. Important risk factors that may cause such a difference include, but are not limited to: challenges in integration of Xperi and TiVo operations after the merger, anticipated tax treatment, unforeseen liabilities, future capital expenditures, revenue, cost savings, expenses, earnings, synergies, economic performance, indebtedness, financial condition, losses, future prospects, business strategies, and expansion and growth of the Company's businesses; failure to realize the anticipated benefits of the recent merger with TiVo; the Company's ability to implement its business strategy; pricing trends, including the Company's ability to achieve economies of scale; the ability of the Company to retain and hire key personnel; potential adverse reactions or changes to business relationships resulting from the merger with TiVo; uncertainty as to the long-term value of the Company's common stock; legislative, regulatory and economic developments affecting the Company's business; general economic and market developments and conditions; failure to remediate the material weaknesses in our internal control over financial reporting; the evolving legal, regulatory and tax regimes under which the Company operates; unpredictability and severity of catastrophic events, including, but not limited to, acts of terrorism or outbreak of war or hostilities, and natural disasters; the extent to which the COVID-19 pandemic continues to have an adverse impact on our business, results of operations, and financial condition will depend on future developments, including measures taken in response to the pandemic, which are highly uncertain and cannot be predicted; and any plans regarding a potential separation of the combined business. These risks, as well as other risks associated with the business, are more fully discussed in the Company's filings with the U.S. Securities and Exchange Commission ("SEC"), including the Company's Annual Report on Form 10-K. While the list of factors presented here is, and the list of factors presented in the Company's filings with the SEC are, considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements. Consequences of material differences in results as compared with those anticipated in the forward-looking statements could include, among other things, business disruption, operational problems, financial loss, legal liability to third parties and similar risks, any of which could have a material adverse effect on the Company's consolidated financial condition, results of operations, liquidity or trading price of common stock. The Company does not assume any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.

About Xperi Holding Corporation

Xperi invents, develops, and delivers technologies that enable extraordinary experiences. Xperi technologies, delivered via its brands (DTS, HD Radio, IMAX Enhanced, Invensas, TiVo), and by its startup, Perceive, make entertainment more entertaining, and smart devices smarter. Xperi technologies are integrated into billions of consumer devices, media platforms, and semiconductors worldwide, driving increased value for partners, customers and consumers.

Xperi, DTS, IMAX Enhanced, Invensas, HD Radio, Perceive, TiVo and their respective logos are trademarks or registered trademarks of affiliated companies of Xperi Holding Corporation in the United States and other countries. All other company, brand and product names may be trademarks or registered trademarks of their respective companies.

Non-GAAP Financial Measures

In addition to disclosing financial results calculated in accordance with U.S. Generally Accepted Accounting Principles (GAAP), the Company's earnings release contains non-GAAP financial measures adjusted for either one-time or ongoing non-cash acquired intangibles amortization charges; costs related to actual or planned business combinations including transaction fees, integration costs, severance, facility closures, and retention bonuses; separation costs; all forms of stock-based compensation; loss on debt extinguishment; realized and unrealized gains or losses on marketable equity securities and associated tax effects. Management believes that the non-GAAP measures used in this release provide investors with important perspectives into the Company's ongoing business and financial performance, and provide a better understanding of our core operating results reflecting our normal business operations. The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP. Our use of non-GAAP financial measures has certain limitations in that the non-GAAP financial measures we use may not be directly comparable to those reported by other companies. For example, the terms used in this press release, such as non-GAAP Operating Expenses, do not have a standardized meaning. Other companies may use the same or similarly named measures, but exclude different items, which may not provide investors with a comparable view of our performance in relation to other companies. We seek to compensate for the limitation of our non-GAAP presentation by providing a detailed reconciliation of the non-GAAP financial measures to the most directly comparable U.S. GAAP measures in the tables attached hereto. Investors are encouraged to review the related U.S. GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable U.S. GAAP financial measures. All financial data is presented on a GAAP basis except where the Company indicates its presentation is on a non-GAAP basis.

Set forth below are reconciliations of the Company's reported and forecasted GAAP to non-GAAP financial metrics.

- Tables Follow -

SOURCE: XPERI HOLDING CORP XPER-E

XPERI HOLDING CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(in thousands, except per share amounts)(unaudited) Three Months Ended March 31, March 31, 2021 2020Revenue:Licensing, services and software $ 218,405 $ 117,487

Hardware 3,191 178

Total revenue 221,596 117,665

Operating expenses:Cost of licensing, services and software revenue, 21,416 1,540 excluding depreciation and amortization of intangibleassetsCost of hardware revenue, excluding depreciation and 6,716 44 amortization of intangible assetsResearch, development and other related costs 55,223 28,607

Selling, general and administrative 67,430 36,606

Depreciation expense 5,684 1,729

Amortization expense 52,195 22,509

Litigation expense 2,533 2,103

Total operating expenses 211,197 93,138

Operating income 10,399 24,527

Interest expense (11,313 ) (4,251 )

Other income and expense, net 1,425 565

Income before taxes 511 20,841

Provision for (benefit from) income taxes (4,015 ) 2,056

Net income 4,526 18,785

Less: net loss attributable to noncontrolling (761 ) (551 )interestNet income attributable to the Company $ 5,287 $ 19,336

Income per share attributable to the Company:Basic $ 0.05 $ 0.39

Diluted $ 0.05 $ 0.39

Weighted average number of shares used in per share 104,940 49,945 calculations-basicWeighted average number of shares used in per share 107,776 50,199 calculations-dilutedXPERI HOLDING CORPORATIONCONDENSED CONSOLIDATED BALANCE SHEETS(in thousands)(unaudited)March 31,December 31,2021

2020

ASSETSCurrent assets:Cash and cash equivalents$

134,759

$

170,188

Available-for-sale debt securities102,145

86,947

Accounts receivable, net122,465

115,975

Unbilled contracts receivable, net128,758

132,431

Other current assets57,526

40,763

Total current assets545,653

546,304

Long-term unbilled contracts receivable8,016

6,761

Property and equipment, net59,211

63,207

Operating lease right-of-use assets75,429

80,226

Intangible assets, net951,996

1,004,379

Goodwill847,029

847,029

Other long-term assets147,578

153,270

Total assets$

2,634,912

$

2,701,176

LIABILITIES AND EQUITYCurrent liabilities:Accounts payable$

24,474

$

13,045

Accrued legal fees3,618

5,783

Accrued liabilities83,447

129,035

Current portion of long-term debt, net43,825

43,689

Deferred revenue32,528

33,119

Total current liabilities187,892

224,671

Deferred revenue, less current portion37,880

39,775

Long-term deferred tax liabilities25,794

24,754

Long-term debt, net784,666

795,661

Noncurrent operating lease liabilities61,467

66,243

Other long-term liabilities100,336

98,953

Total liabilities1,198,035

1,250,057

Commitments and contingenciesCompany stockholders' equity:Preferred stock-

-

Common stock112

110

Additional paid-in capital1,288,400

1,268,471

Treasury stock at cost(109,577

)

(77,218

)

Accumulated other comprehensive income185

1,264

Retained earnings264,273

264,250

Total Company stockholders' equity1,443,393

1,456,877

Noncontrolling interest(6,516

)

(5,758

)

Total equity1,436,877

1,451,119

Total liabilities and equity$

2,634,912

$

2,701,176

XPERI HOLDING CORPORATIONCONDENSED CONSOLIDATED BALANCE SHEETS(in thousands)(unaudited) March 31, December 31, 2021 2020

ASSETSCurrent assets:Cash and cash equivalents $ 134,759 $ 170,188

Available-for-sale debt securities 102,145 86,947

Accounts receivable, net 122,465 115,975

Unbilled contracts receivable, net 128,758 132,431

Other current assets 57,526 40,763

Total current assets 545,653 546,304

Long-term unbilled contracts receivable 8,016 6,761

Property and equipment, net 59,211 63,207

Operating lease right-of-use assets 75,429 80,226

Intangible assets, net 951,996 1,004,379

Goodwill 847,029 847,029

Other long-term assets 147,578 153,270

Total assets $ 2,634,912 $ 2,701,176

LIABILITIES AND EQUITYCurrent liabilities:Accounts payable $ 24,474 $ 13,045

Accrued legal fees 3,618 5,783

Accrued liabilities 83,447 129,035

Current portion of long-term debt, net 43,825 43,689

Deferred revenue 32,528 33,119

Total current liabilities 187,892 224,671

Deferred revenue, less current portion 37,880 39,775

Long-term deferred tax liabilities 25,794 24,754

Long-term debt, net 784,666 795,661

Noncurrent operating lease liabilities 61,467 66,243

Other long-term liabilities 100,336 98,953

Total liabilities 1,198,035 1,250,057

Commitments and contingenciesCompany stockholders' equity:Preferred stock - -

Common stock 112 110

Additional paid-in capital 1,288,400 1,268,471

Treasury stock at cost (109,577 ) (77,218 )

Accumulated other comprehensive income 185 1,264

Retained earnings 264,273 264,250

Total Company stockholders' equity 1,443,393 1,456,877

Noncontrolling interest (6,516 ) (5,758 )

Total equity 1,436,877 1,451,119

Total liabilities and equity $ 2,634,912 $ 2,701,176

XPERI HOLDING CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(in thousands)(unaudited)Three Months EndedMarch 31, 2021March 31, 2020Cash flows from operating activities:Net income$

4,526

$

18,785

Adjustments to reconcile net income to net cash from operating activities:Depreciation of property and equipment5,684

1,729

Amortization of intangible assets52,195

22,509

Stock-based compensation expense13,219

7,987

Deferred income taxes666

(2,064

)

Other3,217

3,298

Changes in operating assets and liabilities:Accounts receivable(7,632

)

(8,318

)

Unbilled contracts receivable2,295

(6,022

)

Other assets(10,697

)

(739

)

Accounts payable11,429

(760

)

Accrued and other liabilities(45,687

)

(5,212

)

Deferred revenue(2,486

)

1,451

Net cash from operating activities26,729

32,644

Cash flows from investing activities:Purchases of property and equipment(1,772

)

(688

)

Proceeds from sale of property and equipment5

-

Purchases of intangible assets(36

)

-

Purchases of short-term investments(42,505

)

-

Proceeds from sales of investments16,921

3,345

Proceeds from maturities of investments10,000

8,500

Net cash from investing activities(17,387

)

11,157

Cash flows from financing activities:Dividend paid(5,264

)

(10,036

)

Repayment of debt(13,125

)

-

Proceeds from employee stock purchase program and exercise of stock options6,715

3,233

Repurchases of common stock(32,359

)

(3,144

)

Net cash from financing activities(44,033

)

(9,947

)

Effect of exchange rate changes on cash and cash equivalents(738

)

-

Net increase (decrease) in cash and cash equivalents(35,429

)

33,854

Cash and cash equivalents at beginning of period170,188

74,551

Cash and cash equivalents at end of period$

134,759

$

108,405

Supplemental disclosure of cash flow information:Interest paid$

9,015

$

3,637

Income taxes paid, net of refunds$

5,921

$

5,637

XPERI HOLDING CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(in thousands)(unaudited) Three Months Ended March 31, March 31, 2021 2020Cash flows from operating activities:Net income $ 4,526 $ 18,785

Adjustments to reconcile net income to net cash fromoperating activities:Depreciation of property and equipment 5,684 1,729

Amortization of intangible assets 52,195 22,509

Stock-based compensation expense 13,219 7,987

Deferred income taxes 666 (2,064 )

Other 3,217 3,298

Changes in operating assets and liabilities:Accounts receivable (7,632 ) (8,318 )

Unbilled contracts receivable 2,295 (6,022 )

Other assets (10,697 ) (739 )

Accounts payable 11,429 (760 )

Accrued and other liabilities (45,687 ) (5,212 )

Deferred revenue (2,486 ) 1,451

Net cash from operating activities 26,729 32,644

Cash flows from investing activities:Purchases of property and equipment (1,772 ) (688 )

Proceeds from sale of property and equipment 5 -

Purchases of intangible assets (36 ) -

Purchases of short-term investments (42,505 ) -

Proceeds from sales of investments 16,921 3,345

Proceeds from maturities of investments 10,000 8,500

Net cash from investing activities (17,387 ) 11,157

Cash flows from financing activities:Dividend paid (5,264 ) (10,036 )

Repayment of debt (13,125 ) -

Proceeds from employee stock purchase program and 6,715 3,233 exercise of stock optionsRepurchases of common stock (32,359 ) (3,144 )

Net cash from financing activities (44,033 ) (9,947 )

Effect of exchange rate changes on cash and cash (738 ) - equivalentsNet increase (decrease) in cash and cash equivalents (35,429 ) 33,854

Cash and cash equivalents at beginning of period 170,188 74,551

Cash and cash equivalents at end of period $ 134,759 $ 108,405

Supplemental disclosure of cash flow information:Interest paid $ 9,015 $ 3,637

Income taxes paid, net of refunds $ 5,921 $ 5,637

XPERI HOLDING CORPORATIONGAAP TO NON-GAAP RECONCILIATIONS(in thousands, except per share amounts)(unaudited)Net income attributable to the Company:Three Months EndedMarch 31, 2021GAAP net income attributable to the Company$

5,287

Adjustments to GAAP net income attributable to the Company:Stock-based compensation expense:Cost of revenue323

Research, development and other4,347

Selling, general and administrative8,549

Amortization expense52,195

Merger and integration-related costs:Transaction and other related costs recorded in selling, general and administrative275

Severance and retention recorded in cost of licensing, services and software revenue, excluding depreciation and amortization of intangible assets566

Severance and retention recorded in research, development and other1,639

Severance and retention recorded in selling, general and administrative2,333

Separation costs recorded in selling, general and administrative1,425

Gain from lease restructuring recorded in selling, general and administrative(662

)

Cash taxes paid in excess of tax benefit recorded(9,936

)

Non-GAAP net income attributable to the Company$

66,341

Diluted earnings per share attributable to the Company:Three Months EndedMarch 31, 2021GAAP diluted earnings per share attributable to the Company$

0.05

Adjustments to GAAP diluted earnings per share attributable to the Company:Stock-based compensation expense0.12

Amortization expense0.47

Merger and integration-related costs0.04

Separation costs0.01

Gain from lease restructuring(0.01

)

Cash taxes paid in excess of tax benefit recorded(0.09

)

Non-GAAP diluted earnings per share attributable to the Company$

0.59

Weighted average number of shares used in per sharecalculations excluding the effects of stock-based compensation - diluted112,199

XPERI HOLDING CORPORATIONGAAP TO NON-GAAP RECONCILIATIONS(in thousands, except per share amounts)(unaudited) Net income attributable to the Company: Three Months Ended March 31, 2021 GAAP net income attributable to the Company $ 5,287

Adjustments to GAAP net income attributable to the Company:Stock-based compensation expense:Cost of revenue 323

Research, development and other 4,347

Selling, general and administrative 8,549

Amortization expense 52,195

Merger and integration-related costs:Transaction and other related costs recorded in selling, general 275 and administrativeSeverance and retention recorded in cost of licensing, services 566 and software revenue, excluding depreciation and amortization ofintangible assetsSeverance and retention recorded in research, development and 1,639 otherSeverance and retention recorded in selling, general and 2,333 administrativeSeparation costs recorded in selling, general and administrative 1,425

Gain from lease restructuring recorded in selling, general and (662 )administrativeCash taxes paid in excess of tax benefit recorded (9,936 )

Non-GAAP net income attributable to the Company $ 66,341

Diluted earnings per share attributable to the Company: Three Months Ended March 31, 2021 GAAP diluted earnings per share attributable to the Company $ 0.05

Adjustments to GAAP diluted earnings per share attributable to theCompany:Stock-based compensation expense 0.12

Amortization expense 0.47

Merger and integration-related costs 0.04

Separation costs 0.01

Gain from lease restructuring (0.01 )

Cash taxes paid in excess of tax benefit recorded (0.09 )

Non-GAAP diluted earnings per share attributable to the Company $ 0.59

Weighted average number of shares used in per sharecalculations excluding the effects of stock-based compensation - 112,199 diluted XPERI HOLDING CORPORATIONRECONCILIATION FROM OPERATING CASH FLOW TO ADJUSTED FREE CASH FLOW(in thousands)(unaudited)Three Months EndedMarch 31, 2021Cash flow from operations$

26,729

Adjustments to cash flow from operations:Purchases of property & equipment(1,772

)

Merger and integration costs275

Separation-related costs1,425

Severance costs3,060

Adjusted free cash flow$

29,717

XPERI HOLDING CORPORATIONRECONCILIATION FROM OPERATING CASH FLOW TO ADJUSTED FREE CASH FLOW(in thousands)(unaudited) Three Months Ended March 31, 2021 Cash flow from operations $ 26,729

Adjustments to cash flow from operations:Purchases of property & equipment (1,772 )

Merger and integration costs 275

Separation-related costs 1,425

Severance costs 3,060

Adjusted free cash flow $ 29,717

XPERI HOLDING CORPORATIONRECONCILIATION FOR GUIDANCE ONGAAP TO NON-GAAP OPERATING EXPENSE EXCLUDING COGS(in millions)(unaudited)Twelve Months EndedDecember 31, 2021LowHighGAAP operating expense excluding COGS$

760.0

$

790.0

Stock-based compensation -- R&D(21.0

)

(21.0

)

Stock-based compensation -- SG&A(33.0

)

(33.0

)

Merger, integration and separation-related expense -- R&D(4.0

)

(4.0

)

Merger, integration and separation-related expense -- SG&A(23.0

)

(23.0

)

Amortization expense(204.0

)

(204.0

)

Total of non-GAAP adjustments(285.0

)

(285.0

)

Non-GAAP operating expense excluding COGS$

475.0

$

505.0

XPERI HOLDING CORPORATIONRECONCILIATION FOR GUIDANCE ONGAAP TO NON-GAAP OPERATING EXPENSE EXCLUDING COGS(in millions)(unaudited) Twelve Months Ended December 31, 2021 Low High GAAP operating expense excluding COGS $ 760.0 $ 790.0

Stock-based compensation -- R&D (21.0 ) (21.0 )

Stock-based compensation -- SG&A (33.0 ) (33.0 )

Merger, integration and separation-related expense -- R (4.0 ) (4.0 )&DMerger, integration and separation-related expense -- (23.0 ) (23.0 )SG&AAmortization expense (204.0 ) (204.0 )

Total of non-GAAP adjustments (285.0 ) (285.0 )

Non-GAAP operating expense excluding COGS $ 475.0 $ 505.0

XPERI HOLDING CORPORATIONRECONCILIATION FOR GUIDANCE ONOPERATING CASH FLOW TO ADJUSTED FREE CASH FLOW(in millions)(unaudited)Twelve Months EndedDecember 31, 2021LowHighCash flow from operations$

180.0

$

220.0

Adjustments to cash flow from operations:Purchases of property & equipment(25.0

)

(25.0

)

Merger, integration and separation costs (1)30.0

30.0

Adjusted free cash flow$

185.0

$

225.0

(1) Includes severance costs and retention payments. View source version on businesswire.com: https://www.businesswire.com/news/home/20210505006009/en/

CONTACT: Xperi Investor Contact: Geri Weinfeld, Vice President of Investor Relations +1 818-436-1231 geri.weinfeld@xperi.com

CONTACT: Xperi Media Contact: Vanessa Fiske +1 408-836-3539 vanessa.fiske@xperi.com