Second Quarter Fiscal 2012 Business and Financial Highlights
-
Quarterly revenue of $56.2 million; non-GAAP customer licensing income
of $57.4 million
-
Quarterly GAAP diluted loss per share of $0.29; non-GAAP diluted loss
per share of $0.01
-
Signed solutions license agreement with Cooper Lighting for the use of
Rambus' patented lighting innovations
SUNNYVALE, Calif.--(BUSINESS WIRE)--
Rambus Inc. (NASDAQ:RMBS), one of the world's premier technology
licensing companies, today reported financial results for the second
quarter ended June 30, 2012.
GAAP Financial Results:
Revenue for the second quarter of 2012 was $56.2 million, down 11%
sequentially from the first quarter of 2012. This quarter-over-quarter
decline was primarily due to recognition of one-time royalty revenue
during the first quarter of 2012 from a licensing agreement with
MediaTek and lower royalties reported by certain other licensees in the
semiconductor industry. This decline was partially offset by the first
quarterly royalty payment from Broadcom during the second quarter of
2012. As compared to the second quarter of 2011, revenue was down 15%
primarily due to the decrease in contract revenue, lower royalties
reported by certain licensees and expiration of a patent license
agreement. The decreased revenue for the second quarter of 2012 as
compared to the prior year period was partially offset by revenue
recognized from various new patent license agreements signed in the
second half of 2011 as well as revenue from certain patent license
agreements resulting from the acquisition of Cryptography Research Inc.
(CRI).
Revenue for the six months ended June 30, 2012 was $119.1 million, down
8% over the same period of last year, for the same reasons as discussed
above.
Total operating costs and expenses for the second quarter of 2012 were
$78.0 million, which included general litigation expenses of $4.5
million, $6.2 million of stock-based compensation expenses and $13.4
million of acquisition-related deal costs, retention bonuses and
amortization expenses for business acquisitions. This is compared to
total operating costs and expenses for the first quarter of 2012 of
$80.4 million, which included general litigation expenses of $4.1
million, $6.7 million of stock-based compensation expenses and $14.9
million of acquisition-related deal costs, retention bonuses and
amortization expenses for business acquisitions. Total operating costs
and expenses for the second quarter of 2011 were $68.7 million, which
included general litigation expenses of $11.5 million, $7.0 million of
stock-based compensation expenses and $8.4 million related to
acquisition-related deal costs, retention bonuses and amortization
expenses.
Total operating costs and expenses for the six months ended June 30,
2012 were $158.4 million, which included $12.9 million of stock-based
compensation expenses and $28.4 million of acquisition-related deal
costs, retention bonuses and amortization expenses for business
acquisitions. This is compared to total operating costs and expenses for
the six months ended June 30, 2011 of $122.9 million, which included a
$6.2 million gain related to the Samsung settlement, $14.3 million of
stock-based compensation expenses and $8.4 million of
acquisition-related deal costs, retention bonuses and amortization
expenses for business acquisitions for the same period of 2011. General
litigation expenses for the six months ended June 30, 2012 were $8.6
million, a decrease of $12.1 million from the same period in 2011. The
change in total operating costs and expenses was primarily attributable
to higher acquisition-related deal costs, retention bonuses and
amortization expenses for business acquisitions, partially offset by
lower general litigation expenses.
Net loss for the second quarter of 2012 was $32.2 million as compared to
net loss of $27.9 million in the first quarter of 2012 and net loss of
$10.6 million in the second quarter of 2011. Diluted net loss per share
for the second quarter of 2012 was $0.29 as compared to diluted net loss
per share of $0.25 in the first quarter of 2012 and diluted net loss per
share of $0.10 in the second quarter of 2011.
Net loss for the six months ended June 30, 2012 was $60.1 million as
compared to a net loss of $14.8 million for the same period of 2011.
Diluted net loss per share for the six months ended June 30, 2012 was
$0.54 as compared to a diluted net loss per share of $0.14 for the same
period of 2011.
Non-GAAP Financial Results (1):
Customer licensing income in the second quarter of 2012 was $57.4
million, down 12% sequentially from the first quarter of 2012 for the
reasons set out in the Company's discussion of GAAP financial results
above. As compared to the second quarter of 2011, customer licensing
income was down 21% due to several factors, including lower royalties
reported by certain licensees and expiration of a patent license
agreement in the second quarter of 2011. In addition, a one-time receipt
of a patent royalty payment from a customer in the second quarter of
2011 was not recognized as revenue as not all revenue recognition
criteria were met during the period. This was partially offset by
revenue recognized from various new patent license agreements signed in
the second half of 2011 and revenue from patent license agreements
resulting from the acquisition of CRI. Customer licensing income for the
six months ended June 30, 2012 was $122.7 million as compared to $141.7
million in the same period of 2011 for the same reasons.
Total non-GAAP operating costs and expenses in the second quarter of
2012 were $56.0 million, which included general litigation expenses of
$4.5 million. This is compared to total non-GAAP operating costs and
expenses for the first quarter of 2012 of $56.7 million, which included
general litigation expenses of $4.1 million. Total non-GAAP operating
costs and expenses in the second quarter of 2011 were $50.6 million,
which included general litigation expenses of $11.5 million. Non-GAAP
operating costs and expenses for the six months ended June 30, 2012 were
$112.7 million as compared to $100.6 million in the same period of 2011
due primarily to higher headcount related costs from the increase in
employees from our business acquisitions and higher consulting costs,
partially offset by lower general litigation expenses.
Non-GAAP net loss in the second quarter of 2012 was $1.1 million as
compared to non-GAAP net income of $3.6 million in the first quarter of
2012 and $12.4 million in the second quarter of 2011. Non-GAAP diluted
net loss per share was $0.01 in the second quarter of 2012 as compared
to non-GAAP diluted net income per share of $0.03 in the first quarter
of 2012 and $0.11 in the second quarter of 2011. Non-GAAP net income for
the six months ended June 30, 2012 was $2.5 million as compared to $22.6
million in the same period of 2011. Non-GAAP diluted net income per
share was $0.02 for the six months ended June 30, 2012 as compared to
non-GAAP diluted net income per share of $0.20 for the six months ended
June 30, 2011.
Other Financial Highlights:
Cash, cash equivalents, and marketable securities as of June 30, 2012
were $203.2 million, a decrease of approximately $29.3 million from
March 31, 2012. During the second quarter of 2012, the Company used
$16.7 million to pay retention bonuses related to the acquisition of CRI
and $4.3 million to pay the interest expense related to the Company's
convertible notes.
During the second quarter of 2012, the Company recorded an income tax
provision of approximately $3.8 million. As the Company continues to
maintain a full valuation allowance against its U.S. deferred tax
assets, the Company's tax provision consists of primarily foreign
withholding taxes, current state taxes and foreign taxes.
The Company will host a conference call at 2:00 p.m. PT today to discuss
its financial results. The call, audio and slides will be available
online at http://investor.rambus.com/events.cfm.
A replay will be available following the call on Rambus' Investor
Relations website for one week at the following numbers: (855) 859-2056
(domestic) or (404) 537-3406 (international) with ID# 10812253.
(1) Non-GAAP Financial Information:
In the commentary set forth above and in the financial statements
included in this earnings release, the Company presents the following
non-GAAP financial measures: customer licensing income, operating costs
and expenses, operating income (loss) and net income (loss). In
computing each of these non-GAAP financial measures, the Company
combined revenue, other patent royalties received but not recognized as
revenue and gain from settlement and excluded charges or gains relating
to: stock-based compensation expenses, acquisition-related deal costs
and retention bonus expense, amortization expenses, costs of restatement
and related legal activities and non-cash interest expense. 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, and the financial results calculated in accordance
with GAAP and reconciliations from these results should be carefully
evaluated. Management believes the non-GAAP financial measures are
appropriate for both its own assessment of, and to show investors, how
the Company's performance compares to other periods. The non-GAAP
financial measures used by the Company may be calculated differently
from, and therefore may not be comparable to, similarly titled measures
used by other companies. Reconciliation from GAAP to non-GAAP results is
included in the financial statements contained in this release.
The Company's non-GAAP financial measures reflect adjustments based on
the following items:
Customer licensing income. Customer licensing income includes the
Company's measure of the total cash royalties received from its
customers under its licensing agreements with them. Prior to the second
quarter of 2011, the Company bifurcated royalty payments that it
received from Samsung between revenue and gain from settlement, which
was reflected as reducing operating expenses. The Company has combined
revenue from its customers, including Samsung, and the gain from the
Samsung settlement as customer licensing income to reflect the total
amounts received from all of its customers for the periods presented. In
addition, a one-time receipt of a patent royalty payment from a customer
in the second quarter of 2011 was not recognized as revenue as not all
revenue recognition criteria were met during the period. Upon meeting
all of the revenue recognition criteria, the Company recognized this
cash payment as revenue in the third quarter of 2011. Additionally,
since the third quarter of 2011, the Company received patent royalty
payments from certain patent license agreements assumed in the
acquisition of CRI which were treated as favorable contracts. Cash
received from these acquired favorable contracts reduced the favorable
contract intangible asset on the Company's balance sheet. The Company
has combined these cash royalty payments as customer licensing income to
reflect the total amounts received from its customers.
Stock-based compensation expense. These expenses consist
primarily of expenses related to employee stock options, employee stock
purchase plans, and employee non-vested equity stock and non-vested
stock units. The Company excludes stock-based compensation expense from
its non-GAAP measures primarily because they are non-cash expenses that
the Company does not believe are reflective of ongoing operating
results. Additionally, given the fact that other companies may grant
different amounts and types of equity awards and may use different
option valuation assumptions, excluding stock-based compensation expense
permits more accurate comparisons of the Company's results with other
peer companies.
Acquisition-related deal costs and retention bonus expense. These
expenses include all direct costs of certain acquisitions and the
current periods' portion of any retention bonus expense associated with
the acquisitions. The Company excludes these expenses in order to
provide better comparability between periods.
Amortization expense. The Company incurs expenses for the
amortization of intangible assets in connection with acquisitions. The
Company excludes these items because these expenses are not reflective
of ongoing operating results in the period incurred. These amounts arise
from the Company's prior acquisitions and have no direct correlation to
the core operation of the Company's business.
Costs of restatement and related legal activities. These expenses
consist primarily of investigation, audit, legal and other professional
fees related to the 2006-2007 stock option investigation and related
litigation, as well as recoveries received from third parties. The
Company excludes these costs and recoveries from its non-GAAP measures
primarily because the Company believes that these non-recurring costs
and recoveries have no direct correlation to the core operation of the
Company's business.
Non-cash interest expense. The Company incurs non-cash interest
expense related to its convertible notes. The Company excludes non-cash
interest expense related to its convertible notes to provide more
accurate comparisons of the Company's results with other peer companies
and to more accurately reflect the Company's ongoing operations.
Income tax adjustments. For purposes of internal forecasting,
planning and analyzing future periods that assumes net income from
operations, the Company estimates a fixed, long-term projected tax rate
of approximately 36 percent. Accordingly, the Company has applied the 36
percent tax rate to its non-GAAP financial results to assist the
Company's planning for future periods.
On occasion in the future, there may be other items, such as significant
asset impairments, restructuring charges or significant gains or losses
from contingencies that the Company may exclude in deriving its non-GAAP
financial measures if it believes that doing so is consistent with the
goal of providing useful information to investors and management.
About Rambus Inc.:
Rambus is one of the world's premier technology licensing companies. As
a company of inventors, Rambus focuses on the development of
technologies that enrich the end-user experience of electronic systems.
Additional information is available at www.rambus.com.
RMBSFN
|
Rambus Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
June 30,
2012
|
|
December 31,
2011
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
152,584
|
|
$
|
162,244
|
|
Marketable securities
|
|
|
50,658
|
|
|
127,212
|
|
Accounts receivable
|
|
|
113
|
|
|
1,026
|
|
Prepaids and other current assets
|
|
|
7,309
|
|
|
8,096
|
|
Deferred taxes
|
|
|
2,798
|
|
|
2,798
|
|
Total current assets
|
|
|
213,462
|
|
|
301,376
|
|
Intangible assets, net
|
|
|
186,150
|
|
|
181,955
|
|
Goodwill
|
|
|
138,669
|
|
|
115,148
|
|
Property, plant and equipment, net
|
|
|
87,071
|
|
|
81,105
|
|
Deferred taxes, long-term
|
|
|
7,531
|
|
|
7,531
|
|
Other assets
|
|
|
7,791
|
|
|
6,539
|
|
Total assets
|
|
$
|
640,674
|
|
$
|
693,654
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
8,604
|
|
$
|
16,567
|
|
Accrued salaries and benefits
|
|
|
23,107
|
|
|
31,763
|
|
Accrued litigation expenses
|
|
|
9,861
|
|
|
10,502
|
|
Other accrued liabilities
|
|
|
9,764
|
|
|
6,479
|
|
Total current liabilities
|
|
|
51,336
|
|
|
65,311
|
|
Long-term liabilities:
|
|
|
|
|
|
Convertible notes, long-term
|
|
|
140,244
|
|
|
133,493
|
|
Long-term imputed financing obligation
|
|
|
45,785
|
|
|
43,793
|
|
Other long-term liabilities
|
|
|
19,769
|
|
|
21,263
|
|
Total long-term liabilities
|
|
|
205,798
|
|
|
198,549
|
|
Total stockholders' equity
|
|
|
383,540
|
|
|
429,794
|
|
Total liabilities and stockholders' equity
|
|
$
|
640,674
|
|
$
|
693,654
|
|
|
|
|
|
|
|
|
|
Rambus Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Royalties
|
|
$
|
55,723
|
|
|
$
|
60,970
|
|
|
$
|
117,766
|
|
|
$
|
120,205
|
|
|
Contract revenue
|
|
|
492
|
|
|
|
5,244
|
|
|
|
1,312
|
|
|
|
8,536
|
|
|
Total revenue
|
|
|
56,215
|
|
|
|
66,214
|
|
|
|
119,078
|
|
|
|
128,741
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenue (1)
|
|
|
7,340
|
|
|
|
6,058
|
|
|
|
14,503
|
|
|
|
9,207
|
|
|
Research and development (1)
|
|
|
38,347
|
|
|
|
24,220
|
|
|
|
76,741
|
|
|
|
47,537
|
|
|
Marketing, general and administrative (1)
|
|
|
32,194
|
|
|
|
37,732
|
|
|
|
67,028
|
|
|
|
70,464
|
|
|
Costs of restatement and related legal activities
|
|
|
83
|
|
|
|
712
|
|
|
|
113
|
|
|
|
1,871
|
|
|
Gain from settlement
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(6,200
|
)
|
|
Total operating costs and expenses
|
|
|
77,964
|
|
|
|
68,722
|
|
|
|
158,385
|
|
|
|
122,879
|
|
|
Operating income (loss)
|
|
|
(21,749
|
)
|
|
|
(2,508
|
)
|
|
|
(39,307
|
)
|
|
|
5,862
|
|
|
Interest and other income (expense), net
|
|
|
89
|
|
|
|
135
|
|
|
|
187
|
|
|
|
299
|
|
|
Interest expense
|
|
|
(6,719
|
)
|
|
|
(6,124
|
)
|
|
|
(13,299
|
)
|
|
|
(12,112
|
)
|
|
Interest and other expense, net
|
|
|
(6,630
|
)
|
|
|
(5,989
|
)
|
|
|
(13,112
|
)
|
|
|
(11,813
|
)
|
|
Loss before income taxes
|
|
|
(28,379
|
)
|
|
|
(8,497
|
)
|
|
|
(52,419
|
)
|
|
|
(5,951
|
)
|
|
Provision for income taxes
|
|
|
3,837
|
|
|
|
2,088
|
|
|
|
7,687
|
|
|
|
8,864
|
|
|
Net loss
|
|
$
|
(32,216
|
)
|
|
$
|
(10,585
|
)
|
|
$
|
(60,106
|
)
|
|
$
|
(14,815
|
)
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.29
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.54
|
)
|
|
$
|
(0.14
|
)
|
|
Diluted
|
|
$
|
(0.29
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.54
|
)
|
|
$
|
(0.14
|
)
|
|
Weighted average shares used in per share calculation
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
110,553
|
|
|
|
109,992
|
|
|
|
110,456
|
|
|
|
108,809
|
|
|
Diluted
|
|
|
110,553
|
|
|
|
109,992
|
|
|
|
110,456
|
|
|
|
108,809
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Total stock-based compensation expense for the three and six
month periods ended June 30, 2012 and June 30, 2011 are presented
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Cost of revenue
|
|
$
|
5
|
|
|
$
|
286
|
|
|
$
|
15
|
|
|
$
|
409
|
|
|
Research and development
|
|
$
|
2,631
|
|
|
$
|
2,490
|
|
|
$
|
5,351
|
|
|
$
|
5,002
|
|
|
Marketing, general and administrative
|
|
$
|
3,579
|
|
|
$
|
4,253
|
|
|
$
|
7,575
|
|
|
$
|
8,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rambus Inc.
Supplemental Reconciliation of GAAP to Non-GAAP Results
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
|
June 30, 2012
|
|
|
March 31, 2012
|
|
|
June 30, 2011
|
|
|
June 30, 2012
|
|
|
June 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
$
|
56,215
|
|
|
$
|
62,863
|
|
|
$
|
66,214
|
|
|
$
|
119,078
|
|
|
$
|
128,741
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain from settlement
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,200
|
|
|
Other patent royalties received
|
|
|
|
1,201
|
|
|
|
2,414
|
|
|
|
6,750
|
|
|
|
3,615
|
|
|
|
6,750
|
|
|
Total customer licensing income
|
|
|
$
|
57,416
|
|
|
$
|
65,277
|
|
|
$
|
72,964
|
|
|
$
|
122,693
|
|
|
$
|
141,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
$
|
77,964
|
|
|
$
|
80,421
|
|
|
$
|
68,722
|
|
|
$
|
158,385
|
|
|
$
|
122,879
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
(6,215
|
)
|
|
|
(6,726
|
)
|
|
|
(7,029
|
)
|
|
|
(12,941
|
)
|
|
|
(14,319
|
)
|
|
Acquisition-related deal costs and retention bonuses
|
|
|
|
(7,699
|
)
|
|
|
(9,351
|
)
|
|
|
(6,335
|
)
|
|
|
(17,050
|
)
|
|
|
(6,335
|
)
|
|
Amortization
|
|
|
|
(7,943
|
)
|
|
|
(7,616
|
)
|
|
|
(4,003
|
)
|
|
|
(15,559
|
)
|
|
|
(5,982
|
)
|
|
Costs of restatement and related legal activities
|
|
|
|
(83
|
)
|
|
|
(30
|
)
|
|
|
(712
|
)
|
|
|
(113
|
)
|
|
|
(1,871
|
)
|
|
Gain from settlement
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,200
|
|
|
Non-GAAP operating costs and expenses
|
|
|
$
|
56,024
|
|
|
$
|
56,698
|
|
|
$
|
50,643
|
|
|
$
|
112,722
|
|
|
$
|
100,572
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
$
|
(21,749
|
)
|
|
$
|
(17,558
|
)
|
|
$
|
(2,508
|
)
|
|
$
|
(39,307)
|
|
|
$
|
5,862
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other patent royalties received
|
|
|
|
1,201
|
|
|
|
2,414
|
|
|
|
6,750
|
|
|
|
3,615
|
|
|
|
6,750
|
|
|
Stock-based compensation
|
|
|
|
6,215
|
|
|
|
6,726
|
|
|
|
7,029
|
|
|
|
12,941
|
|
|
|
14,319
|
|
|
Acquisition-related deal costs and retention bonuses
|
|
|
|
7,699
|
|
|
|
9,351
|
|
|
|
6,335
|
|
|
|
17,050
|
|
|
|
6,335
|
|
|
Amortization
|
|
|
|
7,943
|
|
|
|
7,616
|
|
|
|
4,003
|
|
|
|
15,559
|
|
|
|
5,982
|
|
|
Costs of restatement and related legal activities
|
|
|
|
83
|
|
|
|
30
|
|
|
|
712
|
|
|
|
113
|
|
|
|
1,871
|
|
|
Non-GAAP operating income
|
|
|
$
|
1,392
|
|
|
$
|
8,579
|
|
|
$
|
22,321
|
|
|
$
|
9,971
|
|
|
$
|
41,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
$
|
(28,379
|
)
|
|
$
|
(24,040
|
)
|
|
$
|
(8,497
|
)
|
|
$
|
(52,419
|
)
|
|
$
|
(5,951
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other patent royalties received
|
|
|
|
1,201
|
|
|
|
2,414
|
|
|
|
6,750
|
|
|
|
3,615
|
|
|
|
6,750
|
|
|
Stock-based compensation
|
|
|
|
6,215
|
|
|
|
6,726
|
|
|
|
7,029
|
|
|
|
12,941
|
|
|
|
14,319
|
|
|
Acquisition-related deal costs and retention bonuses
|
|
|
|
7,699
|
|
|
|
9,351
|
|
|
|
6,335
|
|
|
|
17,050
|
|
|
|
6,335
|
|
|
Amortization
|
|
|
|
7,943
|
|
|
|
7,616
|
|
|
|
4,003
|
|
|
|
15,559
|
|
|
|
5,982
|
|
|
Costs of restatement and related legal activities
|
|
|
|
83
|
|
|
|
30
|
|
|
|
712
|
|
|
|
113
|
|
|
|
1,871
|
|
|
Non-cash interest expense on convertible notes
|
|
|
|
3,557
|
|
|
|
3,510
|
|
|
|
3,056
|
|
|
|
7,067
|
|
|
|
6,072
|
|
|
Non-GAAP income (loss) before income taxes
|
|
|
$
|
(1,681
|
)
|
|
$
|
5,607
|
|
|
$
|
19,388
|
|
|
$
|
3,926
|
|
|
$
|
35,378
|
|
|
Non-GAAP provision for (benefit from) income taxes
|
|
|
|
(606
|
)
|
|
|
2,019
|
|
|
|
6,990
|
|
|
|
1,413
|
|
|
|
12,746
|
|
|
Non-GAAP net income (loss)
|
|
|
$
|
(1,075
|
)
|
|
$
|
3,588
|
|
|
$
|
12,398
|
|
|
$
|
2,513
|
|
|
$
|
22,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP basic net income (loss) per share
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
0.21
|
|
|
Non-GAAP diluted net income (loss) per share
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
0.20
|
|
|
Weighted average shares used in non-GAAP per share calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
110,553
|
|
|
|
110,358
|
|
|
|
109,992
|
|
|
|
110,456
|
|
|
|
108,809
|
|
|
Diluted
|
|
|
|
110,553
|
|
|
|
115,717
|
|
|
|
112,067
|
|
|
|
116,909
|
|
|
|
111,176
|
|
Rambus Inc.
Linda Ashmore, 408-462-8411 (Public Relations)
lashmore@rambus.com
Nicole
Noutsios, 408-462-8050 (Investor Relations)
nnoutsios@rambus.com
Source: Rambus Inc.
News Provided by Acquire Media