Business and Financial Highlights
-
Broadcom announced it is incorporating the Cryptography Research DPA
countermeasures across its line of set-top box platforms
-
Rambus introduced a revolutionary LED light bulb and announced a
business alliance with the Elite Group to help bring the bulb to market
-
Unveiled the Rambus Imerz™ multi-media platform
-
Quarterly revenue of $57.4 million; non-GAAP customer licensing income
of $61.6 million
-
Annual revenue of $234.1 million; non-GAAP customer licensing income
of $246.7 million
-
Fourth quarter GAAP diluted loss per share of $0.14; fourth quarter
non-GAAP diluted income per share of $0.07
-
Annual GAAP diluted loss per share of $1.21; annual non-GAAP diluted
income per share of $0.17
SUNNYVALE, Calif.--(BUSINESS WIRE)--
Rambus Inc. (NASDAQ:RMBS), the innovative technology solutions company
that brings invention to market, today reported financial results for
the fourth quarter and year ended December 31, 2012.
GAAP Financial Results:
Revenue for the fourth quarter of 2012 was $57.4 million, nearly flat on
a sequential basis from the third quarter of 2012 primarily due to
recognition of one-time royalty revenue during the third quarter of 2012
from a patent license agreement with Fujitsu, offset by higher royalties
reported by other customers. As compared to the fourth quarter of 2011,
revenue was down 31% primarily due to recognition of one-time royalty
revenue during the fourth quarter of 2011 from a patent license
agreement with Broadcom and lower royalties reported by other customers.
Revenue for the year ended December 31, 2012 was $234.1 million, down
25% over the same period of last year, primarily due to recognition of
one-time royalty revenue from licensing agreements with Broadcom,
Freescale and a major smartphone manufacturer in 2011 and lower
royalties reported by customers, offset by new patent license agreements
signed with MediaTek and Fujitsu during 2012.
Total operating costs and expenses for the fourth quarter of 2012 were
$61.5 million, which included $2.1 million of general litigation
expenses, $4.5 million of stock-based compensation expenses, $0.7
million of restructuring charges, $6.8 million of amortization expenses
and $4.2 million of retention bonuses from past business acquisitions.
This is compared to total operating costs and expenses for the third
quarter of 2012 of $104.6 million, which included $2.6 million of
general litigation expenses, $5.1 million of stock-based compensation
expenses, $35.5 million of impairment of goodwill and long-lived assets,
$6.6 million of restructuring charges, $8.0 million of amortization
expenses and $4.4 million of retention bonuses from past business
acquisitions. The change in total operating costs and expenses in the
fourth quarter of 2012 was primarily attributable to the impairment of
goodwill and long-lived assets and a restructuring charge in the third
quarter of 2012. Total operating costs and expenses for the fourth
quarter of 2011 were $101.5 million, which included $16.8 million of
general litigation expenses, $6.5 million of stock-based compensation
expenses, $7.3 million of amortization expenses, $7.9 million of
retention bonuses from past business acquisitions and $13.5 million for
previous stock-based compensation restatement and related legal expenses.
Total operating costs and expenses for the year ended December 31, 2012
were $324.5 million, which included $13.2 million of general litigation
expenses, $22.5 million of stock-based compensation expenses, $35.5
million of impairment of goodwill and long-lived assets, $7.3 million of
restructuring charges, $30.3 million of amortization expenses and $25.7
million of retention bonuses from past business acquisitions. This is
compared to total operating costs and expenses of $313.9 million for the
year ended December 31, 2011, which included $61.0 million of general
litigation expenses, a $6.2 million gain related to the Samsung
settlement (reduction of expense), $28.0 million of stock-based
compensation expenses, $20.2 million of amortization expenses and $21.9
million of retention bonuses and acquisition costs from past business
acquisitions and $16.2 million for previous stock-based compensation
restatement and related legal expenses. The change in total operating
costs and expenses was primarily attributable to the impairment of
goodwill and long-lived assets and restructuring charge, higher
retention bonuses and amortization expenses from business acquisitions,
partially offset by lower general litigation expenses, lower previous
stock-based compensation restatement and related legal expenses and
lower bonus accrual.
Net loss for the fourth quarter of 2012 was $16.1 million as compared to
net loss of $58.1 million in the third quarter of 2012 and net loss of
$28.7 million in the fourth quarter of 2011. Diluted net loss per share
for the fourth quarter of 2012 was $0.14 as compared to diluted net loss
per share of $0.52 in the third quarter of 2012 and diluted net loss per
share of $0.26 in the fourth quarter of 2011.
Net loss for the year ended December 31, 2012 was $134.3 million as
compared to net loss of $43.1 million for the year ended December 31,
2011. Diluted net loss per share for the year ended December 31, 2012
was $1.21 as compared to diluted net loss per share of $0.39 for the
year ended December 31, 2011.
Non-GAAP Financial Results (1):
Customer licensing income in the fourth quarter of 2012 was $61.6
million, down 1% sequentially from the third quarter of 2012 for the
reasons set out in the Company's discussion of GAAP financial results
above. As compared to the fourth quarter of 2011, customer licensing
income was down 27% primarily for the reasons set out in the Company's
discussion of GAAP financial results above.
Customer licensing income for the year ended December 31, 2012 was
$246.7 million, down 22% over the same period of last year, primarily
for the reasons set out in the Company's discussion of GAAP financial
results above.
Total non-GAAP operating costs and expenses in the fourth quarter of
2012 were $45.2 million, which included general litigation expenses of
$2.1 million. This is compared to total non-GAAP operating costs and
expenses for the third quarter of 2012 of $45.0 million, which included
general litigation expenses of $2.6 million. Total non-GAAP operating
costs and expenses in the fourth quarter of 2011 were $66.4 million,
which included general litigation expenses of $16.8 million.
Total non-GAAP operating costs and expenses for the year ended December
31, 2012 were $202.9 million as compared to $233.8 million for the year
ended December 31, 2011 due primarily to lower litigation expenses and a
lower bonus accrual, partially offset by higher headcount related costs,
higher retention bonuses and amortization expenses from business
acquisitions and higher consulting costs.
Non-GAAP net income in the fourth quarter of 2012 was $8.3 million as
compared to non-GAAP net income of $9.0 million in the third quarter of
2012 and non-GAAP net income of $9.7 million in the fourth quarter of
2011. Non-GAAP diluted net income per share was $0.07 in the fourth
quarter of 2012 as compared to $0.08 in the third quarter of 2012 and
$0.08 in the fourth quarter of 2011.
Non-GAAP net income for the year ended December 31, 2012 was $19.9
million as compared to $46.3 million in the same period of 2011.
Non-GAAP diluted net income per share for the year ended December 31,
2012 was $0.17 as compared to $0.41 for the same period of 2011.
Other Financial Highlights:
Cash, cash equivalents, and marketable securities as of December 31,
2012 were $203.3 million, a decrease of approximately $3.8 million from
September 30, 2012. During the fourth quarter of 2012, the Company used
approximately $8.0 million for capital expenditures. Cash provided from
operations during the fourth quarter was approximately $2.2 million.
During the fourth quarter of 2012 and the year ended December 31, 2012,
the Company recorded an income tax provision of approximately $4.9
million and $16.5 million, respectively. 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# 89935133.
(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, restructuring charges, impairment charges
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, customer licensing income includes other patent royalties
received but not recognized as revenue. In both the third quarter of
2012 and the fourth quarter of 2012, a receipt of a patent
royalty payment from a customer was not recognized as revenue as not all
revenue recognition criteria were met during the period. Additionally,
since the third quarter of 2011, the Company has 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.
Restructuring charges. These charges may consist of severance,
contractual retention payments, exit costs and other charges and are
excluded because such charges are not directly related to ongoing
business results and do not reflect expected future operating expenses.
Impairment of goodwill and long-lived assets. These charges
consist of non-cash charges to goodwill and long-lived assets and are
excluded because such charges are non-recurring and do not reduce the
Company's liquidity.
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
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 the innovative technology solutions company that brings
invention to market. Unleashing the intellectual power of our
world-class engineers and scientists in a collaborative and synergistic
way, Rambus invents, licenses and develops solutions that challenge and
enable our customers to create the future. While best known for creating
unsurpassed semiconductor memory architectures, Rambus is also
developing world-changing products and services in security, advanced
LED lighting and displays, and immersive mobile media. For additional
information visit www.rambus.com.
RMBSFN
|
Rambus Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
December 31,
2012
|
|
December 31,
2011
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
148,984
|
|
$
|
162,244
|
|
Marketable securities
|
|
|
54,346
|
|
|
127,212
|
|
Accounts receivable
|
|
|
529
|
|
|
1,026
|
|
Prepaids and other current assets
|
|
|
9,386
|
|
|
8,096
|
|
Deferred taxes
|
|
|
788
|
|
|
2,798
|
|
Total current assets
|
|
|
214,033
|
|
|
301,376
|
|
Intangible assets, net
|
|
|
153,173
|
|
|
181,955
|
|
Goodwill
|
|
|
124,969
|
|
|
115,148
|
|
Property, plant and equipment, net
|
|
|
86,905
|
|
|
81,105
|
|
Deferred taxes, long-term
|
|
|
4,458
|
|
|
7,531
|
|
Other assets
|
|
|
4,274
|
|
|
6,539
|
|
Total assets
|
|
$
|
587,812
|
|
$
|
693,654
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
7,918
|
|
$
|
16,567
|
|
Accrued salaries and benefits
|
|
|
23,992
|
|
|
31,763
|
|
Accrued litigation expenses
|
|
|
9,822
|
|
|
10,502
|
|
Deferred revenue
|
|
|
8,113
|
|
|
509
|
|
Other accrued liabilities
|
|
|
4,289
|
|
|
5,970
|
|
Total current liabilities
|
|
|
54,134
|
|
|
65,311
|
|
Long-term liabilities:
|
|
|
|
|
|
Convertible notes, long-term
|
|
|
147,556
|
|
|
133,493
|
|
Long-term imputed financing obligation
|
|
|
45,919
|
|
|
43,793
|
|
Other long-term liabilities
|
|
|
18,609
|
|
|
21,263
|
|
Total long-term liabilities
|
|
|
212,084
|
|
|
198,549
|
|
Total stockholders' equity
|
|
|
321,594
|
|
|
429,794
|
|
Total liabilities and stockholders' equity
|
|
$
|
587,812
|
|
$
|
693,654
|
|
|
|
|
|
|
|
|
|
Rambus Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Royalties
|
|
$
|
57,258
|
|
|
$
|
82,583
|
|
|
$
|
232,385
|
|
|
$
|
299,004
|
|
|
Contract revenue
|
|
|
185
|
|
|
|
776
|
|
|
|
1,666
|
|
|
|
13,359
|
|
|
Total revenue
|
|
|
57,443
|
|
|
|
83,359
|
|
|
|
234,051
|
|
|
|
312,363
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenue (1)
|
|
|
6,340
|
|
|
|
7,453
|
|
|
|
28,372
|
|
|
|
24,085
|
|
|
Research and development (1)
|
|
|
33,088
|
|
|
|
35,841
|
|
|
|
140,503
|
|
|
|
115,696
|
|
|
Marketing, general and administrative (1)
|
|
|
21,311
|
|
|
|
44,715
|
|
|
|
112,594
|
|
|
|
164,131
|
|
|
Restructuring charges
|
|
|
679
|
|
|
|
—
|
|
|
|
7,301
|
|
|
|
—
|
|
|
Costs of restatement and related legal activities
|
|
|
52
|
|
|
|
13,484
|
|
|
|
244
|
|
|
|
16,187
|
|
|
Impairment of goodwill and long-lived assets
|
|
|
—
|
|
|
|
—
|
|
|
|
35,471
|
|
|
|
—
|
|
|
Gain from settlement
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(6,200
|
)
|
|
Total operating costs and expenses
|
|
|
61,470
|
|
|
|
101,493
|
|
|
|
324,485
|
|
|
|
313,899
|
|
|
Operating loss
|
|
|
(4,027
|
)
|
|
|
(18,134
|
)
|
|
|
(90,434
|
)
|
|
|
(1,536
|
)
|
|
Interest income and other income (expense), net
|
|
|
(116
|
)
|
|
|
92
|
|
|
|
59
|
|
|
|
563
|
|
|
Interest expense
|
|
|
(7,090
|
)
|
|
|
(6,366
|
)
|
|
|
(27,510
|
)
|
|
|
(24,828
|
)
|
|
Interest and other income (expense), net
|
|
|
(7,206
|
)
|
|
|
(6,274
|
)
|
|
|
(27,451
|
)
|
|
|
(24,265
|
)
|
|
Loss before income taxes
|
|
|
(11,233
|
)
|
|
|
(24,408
|
)
|
|
|
(117,885
|
)
|
|
|
(25,801
|
)
|
|
Provision for income taxes
|
|
|
4,899
|
|
|
|
4,308
|
|
|
|
16,451
|
|
|
|
17,252
|
|
|
Net loss
|
|
$
|
(16,132
|
)
|
|
$
|
(28,716
|
)
|
|
$
|
(134,336
|
)
|
|
$
|
(43,053
|
)
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.14
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(1.21
|
)
|
|
$
|
(0.39
|
)
|
|
Diluted
|
|
$
|
(0.14
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(1.21
|
)
|
|
$
|
(0.39
|
)
|
|
Weighted average shares used in per share calculation
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
111,332
|
|
|
|
110,171
|
|
|
|
110,769
|
|
|
|
110,041
|
|
|
Diluted
|
|
|
111,332
|
|
|
|
110,171
|
|
|
|
110,769
|
|
|
|
110,041
|
|
|
_________
|
|
|
|
|
|
(1) Total stock-based compensation expense for the three months
and years ended December 31, 2012 and 2011 are presented as
follows:
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Cost of revenue
|
|
$
|
—
|
|
|
$
|
76
|
|
|
$
|
20
|
|
|
$
|
575
|
|
|
Research and development
|
|
$
|
1,974
|
|
|
$
|
2,742
|
|
|
$
|
9,546
|
|
|
$
|
10,519
|
|
|
Marketing, general and administrative
|
|
$
|
2,542
|
|
|
$
|
3,640
|
|
|
$
|
12,980
|
|
|
$
|
16,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rambus Inc.
Supplemental Reconciliation of GAAP to Non-GAAP Results
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
|
December 31,
2012
|
|
September 30,
2012
|
|
December 31,
2011
|
|
December 31,
2012
|
|
December 31,
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
57,443
|
|
$
|
57,530
|
|
$
|
83,359
|
|
$
|
234,051
|
|
$
|
312,363
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other patent royalties received
|
|
|
4,175
|
|
|
4,875
|
|
|
1,125
|
|
|
12,665
|
|
|
(750
|
)
|
|
Gain from settlement
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,200
|
|
|
Total customer licensing income
|
|
$
|
61,618
|
|
$
|
62,405
|
|
$
|
84,484
|
|
$
|
246,716
|
|
$
|
317,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
$
|
61,470
|
|
$
|
104,630
|
|
$
|
101,493
|
|
$
|
324,485
|
|
$
|
313,899
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
(4,516
|
)
|
|
(5,089
|
)
|
|
(6,458
|
)
|
|
(22,546
|
)
|
|
(27,996
|
)
|
|
Acquisition-related deal costs and retention bonuses
|
|
|
(4,191
|
)
|
|
(4,437
|
)
|
|
(7,878
|
)
|
|
(25,678
|
)
|
|
(21,915
|
)
|
|
Amortization
|
|
|
(6,811
|
)
|
|
(7,977
|
)
|
|
(7,283
|
)
|
|
(30,347
|
)
|
|
(20,192
|
)
|
|
Restructuring charges
|
|
|
(679
|
)
|
|
(6,622
|
)
|
|
—
|
|
|
(7,301
|
)
|
|
—
|
|
|
Impairment of goodwill and long-lived assets
|
|
|
—
|
|
|
(35,471
|
)
|
|
—
|
|
|
(35,471
|
)
|
|
—
|
|
|
Costs of restatement and related legal activities
|
|
|
(52
|
)
|
|
(79
|
)
|
|
(13,484
|
)
|
|
(244
|
)
|
|
(16,187
|
)
|
|
Gain from settlement
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,200
|
|
|
Non-GAAP operating costs and expenses
|
|
$
|
45,221
|
|
$
|
44,955
|
|
$
|
66,390
|
|
$
|
202,898
|
|
$
|
233,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
$
|
(4,027
|
)
|
$
|
(47,100
|
)
|
$
|
(18,134
|
)
|
$
|
(90,434
|
)
|
$
|
(1,536
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other patent royalties received
|
|
|
4,175
|
|
|
4,875
|
|
|
1,125
|
|
|
12,665
|
|
|
(750
|
)
|
|
Stock-based compensation
|
|
|
4,516
|
|
|
5,089
|
|
|
6,458
|
|
|
22,546
|
|
|
27,996
|
|
|
Acquisition-related deal costs and retention bonuses
|
|
|
4,191
|
|
|
4,437
|
|
|
7,878
|
|
|
25,678
|
|
|
21,915
|
|
|
Amortization
|
|
|
6,811
|
|
|
7,977
|
|
|
7,283
|
|
|
30,347
|
|
|
20,192
|
|
|
Restructuring charges
|
|
|
679
|
|
|
6,622
|
|
|
—
|
|
|
7,301
|
|
|
—
|
|
|
Impairment of goodwill and long-lived assets
|
|
|
—
|
|
|
35,471
|
|
|
—
|
|
|
35,471
|
|
|
—
|
|
|
Costs of restatement and related legal activities
|
|
|
52
|
|
|
79
|
|
|
13,484
|
|
|
244
|
|
|
16,187
|
|
|
Non-GAAP operating income
|
|
$
|
16,397
|
|
$
|
17,450
|
|
$
|
18,094
|
|
$
|
43,818
|
|
$
|
84,004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
$
|
(11,233
|
)
|
$
|
(54,233
|
)
|
$
|
(24,408
|
)
|
$
|
(117,885
|
)
|
$
|
(25,801
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other patent royalties received
|
|
|
4,175
|
|
|
4,875
|
|
|
1,125
|
|
|
12,665
|
|
|
(750
|
)
|
|
Stock-based compensation
|
|
|
4,516
|
|
|
5,089
|
|
|
6,458
|
|
|
22,546
|
|
|
27,996
|
|
|
Acquisition-related deal costs and retention bonuses
|
|
|
4,191
|
|
|
4,437
|
|
|
7,878
|
|
|
25,678
|
|
|
21,915
|
|
|
Amortization
|
|
|
6,811
|
|
|
7,977
|
|
|
7,283
|
|
|
30,347
|
|
|
20,192
|
|
|
Restructuring charges
|
|
|
679
|
|
|
6,622
|
|
|
—
|
|
|
7,301
|
|
|
—
|
|
|
Impairment of goodwill and long-lived assets
|
|
|
—
|
|
|
35,471
|
|
|
—
|
|
|
35,471
|
|
|
—
|
|
|
Costs of restatement and related legal activities
|
|
|
52
|
|
|
79
|
|
|
13,484
|
|
|
244
|
|
|
16,187
|
|
|
Non-cash interest expense on convertible notes
|
|
|
3,839
|
|
|
3,789
|
|
|
3,296
|
|
|
14,695
|
|
|
12,622
|
|
|
Non-GAAP income before income taxes
|
|
$
|
13,030
|
|
$
|
14,106
|
|
$
|
15,116
|
|
$
|
31,062
|
|
$
|
72,361
|
|
|
Non-GAAP provision for income taxes
|
|
|
4,691
|
|
|
5,078
|
|
|
5,442
|
|
|
11,182
|
|
|
26,060
|
|
|
Non-GAAP net income
|
|
$
|
8,339
|
|
$
|
9,028
|
|
$
|
9,674
|
|
$
|
19,880
|
|
$
|
46,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP basic net income per share
|
|
$
|
0.07
|
|
$
|
0.08
|
|
$
|
0.09
|
|
$
|
0.18
|
|
$
|
0.42
|
|
|
Non-GAAP diluted net income per share
|
|
$
|
0.07
|
|
$
|
0.08
|
|
$
|
0.08
|
|
$
|
0.17
|
|
$
|
0.41
|
|
|
Weighted average shares used in non-GAAP per share calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
111,332
|
|
|
110,826
|
|
|
110,171
|
|
|
110,769
|
|
|
110,041
|
|
|
Diluted
|
|
|
118,022
|
|
|
117,738
|
|
|
115,315
|
|
|
117,619
|
|
|
114,099
|
|
Rambus Inc.
Carolyn Robinson, 408-462-8717 (Public Relations)
crobinson@rambus.com
Nicole
Noutsios, 408-462-8050 (Investor Relations)
nnoutsios@rambus.com
Source: Rambus Inc.
News Provided by Acquire Media