-
Revenue of $97.4 million, up 34% year over year
-
GAAP diluted net income per share of $0.03; non-GAAP diluted net
income per share of $0.17
-
Licensed Western Digital for memory and security innovations
-
Launched Unified Payment Platform, extending mobile OEM pay to
retailers
SUNNYVALE, Calif.--(BUSINESS WIRE)--
Rambus Inc. (NASDAQ:RMBS) today reported financial results for the first
quarter ended March 31, 2017. Total revenue for the quarter was $97.4
million, which is 34% higher than a year ago, with GAAP diluted net
income per share of $0.03 representing a 50% increase over Q1 of 2016
and non-GAAP diluted net income per share of $0.17 representing a 31%
increase over Q1 of 2016.
"We continue to see strong support for our technologies and innovations
beyond the traditional DRAM market with the signing of the license
agreement with Western Digital for our Flash-based memory designs," said
Dr. Ron Black, chief executive officer of Rambus. "In addition, we
introduced our Unified Payment Platform that enhances security, reduces
costs for retailers, and delivers a seamless shopping experience for the
consumer. Our execution in Q1 sets the foundation for growth for the
remainder of 2017."
Business Review
In our Memory and Interfaces Division, we introduced our High Bandwidth
Memory (HBM) PHY solution, available on GLOBALFOUNDRIES process
technology, targeting networking and data center applications and
designed for systems that require low latency and high bandwidth memory.
Also this quarter, as part of a multi-company collaboration, Samsung
taped out a 14nm network processor with our high-speed 28G SerDes
solution. We also introduced the availability of our
industry-leading 56G SerDes PHY and partnered with Samsung to develop it
in their latest process technology. These solutions are designed to meet
the growing demands of communications and data center applications. Our
server DIMM chipset continues to supply the server market, shipping to
the key customers in the data center market and we have extended the
value of our portfolio beyond the DRAM market with our agreement with
Western Digital to utilize our memory and security technologies.
Our Security Division, which consists of our cryptography, mobile
payments and smart ticketing groups, had an important quarter with the
launch of the Rambus Unified Payment Platform. This platform enhances
payment security and reduces costs for retailers by easily integrating
payment cards, gift cards, loyalty points, and coupons into a seamless
shopping experience for consumers. It securely converts and manages
digital value to enable consumers to pay with credit, points and coupons
in a single transaction, and transform how they shop and pay.
Finally, our Emerging Solutions Division continues to make exciting
progress with the announcement of our expanded collaboration with
Microsoft on cryogenic memory. This joint effort focuses on enhancing
memory capabilities, reducing energy consumption and improving overall
system performance for future high-performance super computers (HPC) and
quantum computers operating at cryogenic temperatures.
|
|
|
Financial Review
|
|
GAAP
|
|
Non-GAAP(1)
|
|
(In millions, except for percentages and per share amounts)
|
|
Three Months Ended March 31,
|
|
Three Months Ended March 31,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
|
Revenue
|
|
$
|
97.4
|
|
|
$
|
72.7
|
|
|
$
|
97.4
|
|
|
$
|
72.7
|
|
|
Total operating costs and expenses
|
|
$
|
84.0
|
|
|
$
|
63.4
|
|
|
$
|
66.8
|
|
|
$
|
49.0
|
|
|
Operating income
|
|
$
|
13.4
|
|
|
$
|
9.3
|
|
|
$
|
30.6
|
|
|
$
|
23.7
|
|
|
Operating margin
|
|
|
14
|
%
|
|
|
13
|
%
|
|
|
31
|
%
|
|
|
33
|
%
|
|
Net income
|
|
$
|
3.0
|
|
|
$
|
1.9
|
|
|
$
|
19.0
|
|
|
$
|
14.6
|
|
|
Diluted net income per share
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
0.17
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash and marketable securities
|
|
$
|
187.6
|
|
|
$
|
225.6
|
|
|
$
|
187.6
|
|
|
$
|
225.6
|
|
|
Total assets
|
|
$
|
826.2
|
|
|
$
|
752.8
|
|
|
$
|
826.2
|
|
|
$
|
752.8
|
|
|
Total stockholders' equity
|
|
$
|
601.6
|
|
|
$
|
534.7
|
|
|
$
|
601.6
|
|
|
$
|
534.7
|
|
|
|
|
|
|
(1)
|
See "Supplemental Reconciliation of GAAP to Non-GAAP Results" and
"Reconciliation of Other GAAP to Non-GAAP Items" tables included
below. Note that the applicable non-GAAP measures are presented
and that revenue and the balance sheet items are solely presented
on a GAAP basis.
|
|
|
|
|
|
Revenue for the quarter was $97.4 million as execution in our Memory and
Interfaces Division and our Security Division offset the anticipated
seasonality of our Lighting Division. As a result of our execution on
acquisitions, revenue for our Memory and Interface Division was up 32%
year over year and revenue for the Security Division was up 65% year
over year. GAAP total operating costs and expenses were lower than our
expected range, yielding $0.03 of GAAP net income per share and in line
with our expectations. We had non-GAAP net income per share of $0.17, at
the high end of our expectations.
Cash, cash equivalents, and marketable securities as of March 31, 2017
were $187.6 million, an increase of $15.4 million from December 31,
2016, mainly due to cash generated from operating activities of $17.2
million. Adjusted EBITDA for the quarter was $34.0 million.
|
2017 Second Quarter Outlook
|
|
(In millions, except per share amounts)
|
|
GAAP
|
|
Non-GAAP (1)
|
|
Revenue
|
|
$90 - $96
|
|
$90 - $96
|
|
Total operating costs and expenses
|
|
$86 - $90
|
|
$67 - $71
|
|
Operating income
|
|
$0.4 - $10
|
|
$19 - $29
|
|
Diluted net income per share
|
|
($0.01) - $0.04
|
|
$0.10 - $0.16
|
|
|
|
|
|
(1)
|
See "Reconciliation of GAAP Forward Looking Estimates to Non-GAAP
Forward Looking Estimates" tables included below.
|
|
|
|
|
|
For the second quarter of 2017, the Company expects revenue to be
between $90 million and $96 million, reflecting our typical seasonality.
Revenue is not without risk and achieving revenue in this range will
require that the Company sign customer agreements for patent licensing,
various product sales, mobile payments software and solutions licensing
among other matters. The Company also expects operating costs and
expenses to be between $86 million and $90 million, and diluted net
income (loss) per share to be between ($0.01) and $0.04. The Company
also expects non-GAAP operating costs and expenses to be between $67
million and $71 million, and non-GAAP diluted net income per share to be
between $0.10 and $0.16. These non-GAAP expectations assume non-GAAP
interest and other income and expense of $1 million, tax rate of 35%
(refer to non-GAAP financial information below - income tax adjustments)
and diluted share count of 115 million, and exclude stock-based
compensation expense ($8 million), amortization expense ($11 million),
and non-cash interest expense on convertible notes ($2 million).
Conference Call:
Rambus management will discuss the results of the quarter during a
conference call scheduled for 2:00pm PT today. The call, audio and
slides will be available online at investor.rambus.com
and a replay will be available for the next week at the following
numbers: (855) 859-2056 (domestic) or (404) 537-3406 (international)
with ID#99301279.
About Rambus Inc.
Rambus creates innovative hardware and software technologies, driving
advancements from the data center to the mobile edge. Our chips,
customizable IP cores, architecture licenses, tools, software, services,
training and innovations improve the competitive advantage of our
customers. We collaborate with the industry, partnering with leading
ASIC and SoC designers, foundries, IP developers, EDA companies and
validation labs. Our products are integrated into tens of billions of
devices and systems, powering and securing diverse applications,
including Big Data, Internet of Things (IoT), mobile payments, and smart
ticketing. At Rambus, we are makers of better. For more information,
visit rambus.com.
Forward-Looking Statements
This release contains forward-looking statements under the Private
Securities Litigation Reform Act of 1995 including those relating to
Rambus' expectations regarding our new product and service offering,
growth for 2017 and financial guidance for the second quarter of 2017,
including revenue, operating costs and expenses, earnings per share and
estimated, fixed, long-term projected tax rates. Such forward-looking
statements are based on current expectations, estimates and projections,
management's beliefs and certain assumptions made by Rambus' management.
Actual results may differ materially. Rambus' business generally is
subject to a number of risks which are described more fully in Rambus'
periodic reports filed with the Securities and Exchange Commission.
Rambus undertakes no obligation to update forward-looking statements to
reflect events or circumstances after the date hereof.
Overview of Non-GAAP Results
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: operating costs and expenses, operating
margin, operating income (loss), net income (loss), diluted net income
(loss) per share and Adjusted EBITDA. In computing each of these
non-GAAP financial measures, the following items were considered as
discussed below: stock-based compensation expenses, acquisition-related
transaction costs and retention bonus expense, impairment charges,
amortization expenses, non-cash interest expense and certain other
one-time adjustments. 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:
Stock-based compensation expense. These expenses primarily relate
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 such expenses 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 peer companies.
Acquisition-related transaction 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.
Purchase accounting adjustment for inventory fair value step-up. These
adjustments are the result of accounting for certain business
acquisitions and are excluded because such adjustments are
non-recurring. Additionally, the Company excludes these expenses in
order to provide better comparability between periods.
Impairment of long-lived assets. These charges consist of
non-cash charges to long-lived assets and are excluded because such
charges are non-recurring and do not reduce the Company's liquidity.
Change in contingent consideration. This change is due to a
reduction of acquisition purchase consideration. This is a non-recurring
benefit that has no direct correlation to the operation of the Company's
business and no cash flow impact.
Amortization expense. The Company incurs expenses for the
amortization of intangible assets acquired in 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 operation of the Company's core business.
Non-cash interest expense on convertible notes. 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 assume net income from
operations, the Company estimates a fixed, long-term projected tax rate
of approximately 35 percent for both 2017 and 2016, which consists of
estimated U.S. federal and state tax rates, and excludes tax rates
associated with certain items such as withholding tax, tax credits,
deferred tax asset valuation allowance and the release of any deferred
tax asset valuation allowance. Accordingly, the Company has applied
these tax rates to its non-GAAP financial results for all periods in the
relevant years to assist the Company's planning for future periods. The
Company has provided below a reconciliation of its GAAP provision for
income taxes and GAAP effective tax rate to the assumed non-GAAP
provision for income taxes and non-GAAP effective tax rate.
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.
RMBSFN
|
|
|
Rambus Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
2017
|
|
2016
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
177,455
|
|
$
|
135,294
|
|
Marketable securities
|
|
10,170
|
|
36,888
|
|
Accounts receivable
|
|
27,353
|
|
21,099
|
|
Prepaids and other current assets
|
|
12,676
|
|
17,867
|
|
Inventories
|
|
5,840
|
|
5,633
|
|
Total current assets
|
|
233,494
|
|
216,781
|
|
Intangible assets, net
|
|
121,355
|
|
132,388
|
|
Goodwill
|
|
206,085
|
|
204,794
|
|
Property, plant and equipment, net
|
|
56,468
|
|
58,442
|
|
Deferred tax assets
|
|
206,075
|
|
168,342
|
|
Other assets
|
|
2,733
|
|
2,749
|
|
Total assets
|
|
$
|
826,210
|
|
$
|
783,496
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
8,437
|
|
$
|
9,793
|
|
Accrued salaries and benefits
|
|
10,576
|
|
14,177
|
|
Deferred revenue
|
|
15,658
|
|
16,932
|
|
Other current liabilities
|
|
9,453
|
|
10,399
|
|
Total current liabilities
|
|
44,124
|
|
51,301
|
|
Long-term liabilities:
|
|
|
|
|
|
Convertible notes, long-term
|
|
127,916
|
|
126,167
|
|
Long-term imputed financing obligation
|
|
37,859
|
|
38,029
|
|
Other long-term liabilities
|
|
14,754
|
|
15,217
|
|
Total long-term liabilities
|
|
180,529
|
|
179,413
|
|
Total stockholders' equity
|
|
601,557
|
|
552,782
|
|
Total liabilities and stockholders' equity
|
|
$
|
826,210
|
|
$
|
783,496
|
|
|
|
Rambus Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
Royalties
|
|
$
|
68,956
|
|
|
$
|
62,877
|
|
|
Contract and other revenue
|
|
|
28,395
|
|
|
|
9,805
|
|
|
Total revenue
|
|
|
97,351
|
|
|
|
72,682
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
Cost of revenue (1)
|
|
|
19,731
|
|
|
|
12,207
|
|
|
Research and development (1)
|
|
|
36,000
|
|
|
|
28,527
|
|
|
Sales, general and administrative (1)
|
|
|
28,186
|
|
|
|
23,095
|
|
|
Gain from settlement
|
|
|
—
|
|
|
|
(441
|
)
|
|
Total operating costs and expenses
|
|
|
83,917
|
|
|
|
63,388
|
|
|
Operating income
|
|
|
13,434
|
|
|
|
9,294
|
|
|
Interest income and other income (expense), net
|
|
|
154
|
|
|
|
242
|
|
|
Interest expense
|
|
|
(3,206
|
)
|
|
|
(3,141
|
)
|
|
Interest and other income (expense), net
|
|
|
(3,052
|
)
|
|
|
(2,899
|
)
|
|
Income before income taxes
|
|
|
10,382
|
|
|
|
6,395
|
|
|
Provision for income taxes
|
|
|
7,376
|
|
|
|
4,517
|
|
|
Net income
|
|
$
|
3,006
|
|
|
$
|
1,878
|
|
|
Net income per share:
|
|
|
|
|
|
Basic
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
Diluted
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
Weighted average shares used in per share calculation
|
|
|
|
|
|
Basic
|
|
|
111,464
|
|
|
|
109,733
|
|
|
Diluted
|
|
|
115,325
|
|
|
|
112,252
|
|
|
|
|
(1)
|
Total stock-based compensation expense for the three months ended
March 31, 2017 and 2016 is presented as follows:
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2017
|
|
2016
|
|
Cost of revenue
|
|
$
|
14
|
|
$
|
14
|
|
Research and development
|
|
$
|
3,012
|
|
$
|
2,080
|
|
Sales, general and administrative
|
|
$
|
3,570
|
|
$
|
2,770
|
|
|
|
Rambus Inc.
|
|
Supplemental Reconciliation of GAAP to Non-GAAP Results
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
$
|
83,917
|
|
|
$
|
97,035
|
|
|
$
|
63,388
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
(6,596
|
)
|
|
|
(5,657
|
)
|
|
|
(4,864
|
)
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
|
(81
|
)
|
|
|
(197
|
)
|
|
|
(1,808
|
)
|
|
Purchase accounting adjustment for inventory fair value step-up
|
|
|
—
|
|
|
|
(1,136
|
)
|
|
|
—
|
|
|
Amortization expense
|
|
|
(10,488
|
)
|
|
|
(11,093
|
)
|
|
|
(7,719
|
)
|
|
Impairment of long-lived assets
|
|
|
—
|
|
|
|
(18,300
|
)
|
|
|
—
|
|
|
Change in contingent consideration
|
|
|
—
|
|
|
|
6,845
|
|
|
|
—
|
|
|
Non-GAAP operating costs and expenses
|
|
$
|
66,752
|
|
|
$
|
67,497
|
|
|
$
|
48,997
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
13,434
|
|
|
$
|
524
|
|
|
$
|
9,294
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
6,596
|
|
|
|
5,657
|
|
|
|
4,864
|
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
|
81
|
|
|
|
197
|
|
|
|
1,808
|
|
|
Purchase accounting adjustment for inventory fair value step-up
|
|
|
—
|
|
|
|
1,136
|
|
|
|
—
|
|
|
Amortization expense
|
|
|
10,488
|
|
|
|
11,093
|
|
|
|
7,719
|
|
|
Impairment of long-lived assets
|
|
|
—
|
|
|
|
18,300
|
|
|
|
—
|
|
|
Change in contingent consideration
|
|
|
—
|
|
|
|
(6,845
|
)
|
|
|
—
|
|
|
Non-GAAP operating income
|
|
$
|
30,599
|
|
|
$
|
30,062
|
|
|
$
|
23,685
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
$
|
10,382
|
|
|
$
|
(2,506
|
)
|
|
$
|
6,395
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
6,596
|
|
|
|
5,657
|
|
|
|
4,864
|
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
|
81
|
|
|
|
197
|
|
|
|
1,808
|
|
|
Purchase accounting adjustment for inventory fair value step-up
|
|
|
—
|
|
|
|
1,136
|
|
|
|
—
|
|
|
Amortization expense
|
|
|
10,488
|
|
|
|
11,093
|
|
|
|
7,719
|
|
|
Impairment of long-lived assets
|
|
|
—
|
|
|
|
18,300
|
|
|
|
—
|
|
|
Change in contingent consideration
|
|
|
—
|
|
|
|
(6,845
|
)
|
|
|
—
|
|
|
Non-cash interest expense on convertible notes
|
|
|
1,749
|
|
|
|
1,723
|
|
|
|
1,651
|
|
|
Non-GAAP income before income taxes
|
|
$
|
29,296
|
|
|
$
|
28,755
|
|
|
$
|
22,437
|
|
|
GAAP provision for income taxes
|
|
|
7,376
|
|
|
|
939
|
|
|
|
4,517
|
|
|
Adjustment to GAAP provision for income taxes
|
|
|
2,878
|
|
|
|
9,125
|
|
|
|
3,336
|
|
|
Non-GAAP provision for income taxes
|
|
|
10,254
|
|
|
|
10,064
|
|
|
|
7,853
|
|
|
Non-GAAP net income
|
|
$
|
19,042
|
|
|
$
|
18,691
|
|
|
$
|
14,584
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP basic net income per share
|
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.13
|
|
|
Non-GAAP diluted net income per share
|
|
$
|
0.17
|
|
|
$
|
0.16
|
|
|
$
|
0.13
|
|
|
Weighted average shares used in non-GAAP per share calculation:
|
|
|
|
|
|
|
|
Basic
|
|
|
111,464
|
|
|
|
110,788
|
|
|
|
109,733
|
|
|
Diluted
|
|
|
115,325
|
|
|
|
114,060
|
|
|
|
112,252
|
|
|
|
|
Supplemental Reconciliation of GAAP to Non-GAAP Effective Tax
Rate (1)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
|
2017
|
|
2016
|
|
2016
|
|
|
|
|
|
|
|
|
|
GAAP effective tax rate
|
|
71
|
%
|
|
(38
|
)%
|
|
71
|
%
|
|
Adjustment to GAAP effective tax rate
|
|
(36
|
)%
|
|
73
|
%
|
|
(36
|
)%
|
|
Non-GAAP effective tax rate
|
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|
|
|
|
|
|
|
|
(1)
|
For purposes of internal forecasting, planning and analyzing
future periods that assume net income from operations, the Company
estimates a fixed, long-term projected tax rate of approximately
35 percent for both 2017 and 2016, which consists of estimated
U.S. federal and state tax rates, and excludes tax rates
associated with certain items such as withholding tax, tax
credits, deferred tax asset valuation allowance and the release of
any deferred tax asset valuation allowance. Accordingly, the
Company has applied these tax rates to its non-GAAP financial
results for all periods in the relevant year to assist the
Company's planning for future periods.
|
|
|
|
Rambus Inc.
|
|
Reconciliation of Other GAAP to Non-GAAP Items
|
|
(In thousands, except percentages)
|
|
(Unaudited)
|
|
|
|
|
|
GAAP
|
|
Non-GAAP
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
|
Revenue (i)
|
|
$
|
97,351
|
|
|
$
|
72,682
|
|
|
$
|
97,351
|
|
|
$
|
72,682
|
|
|
Operating income (ii)
|
|
|
13,434
|
|
|
|
9,294
|
|
|
|
30,599
|
|
|
|
23,685
|
|
|
Operating margin (ii/i)
|
|
|
14
|
%
|
|
|
13
|
%
|
|
|
31
|
%
|
|
|
33
|
%
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
Net income
|
|
$
|
3,006
|
|
$
|
1,878
|
|
Add back:
|
|
|
|
|
|
Interest and other income (expense), net
|
|
|
3,052
|
|
|
2,899
|
|
Provision for income taxes
|
|
|
7,376
|
|
|
4,517
|
|
Depreciation expense
|
|
|
3,392
|
|
|
2,969
|
|
Amortization expense
|
|
|
10,488
|
|
|
7,719
|
|
EBITDA (1)
|
|
$
|
27,314
|
|
$
|
19,982
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
6,596
|
|
|
4,864
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
|
81
|
|
|
1,808
|
|
Adjusted EBITDA (2)
|
|
$
|
33,991
|
|
$
|
26,654
|
|
|
|
|
|
|
|
(1)
|
EBITDA is a non-GAAP measure that management uses to evaluate the
cash generating capacity of the company. The most directly
comparable GAAP measure is net income. EBITDA is net income adjusted
for net interest expense, income taxes, and depreciation and
amortization. It should not be considered as an alternative to net
income computed under GAAP.
|
|
|
|
(2)
|
Adjusted EBITDA excludes the impact of other non-GAAP adjustments
indicated in the above tables.
|
|
|
|
Rambus Inc.
|
|
Reconciliation of GAAP Forward Looking Estimates to Non-GAAP
Forward Looking Estimates
|
|
(In millions, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
June 30, 2017
|
|
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
Forward-looking operating costs and expenses
|
|
$
|
89.6
|
|
|
$
|
85.6
|
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
(7.5
|
)
|
|
|
(7.5
|
)
|
|
Amortization expense
|
|
|
(11.1
|
)
|
|
|
(11.1
|
)
|
|
Forward-looking Non-GAAP operating costs and expenses
|
|
$
|
71.0
|
|
|
$
|
67.0
|
|
|
|
|
|
|
|
|
Forward-looking operating income
|
|
$
|
0.4
|
|
|
$
|
10.4
|
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
7.5
|
|
|
|
7.5
|
|
|
Amortization expense
|
|
|
11.1
|
|
|
|
11.1
|
|
|
Forward-looking Non-GAAP operating income
|
|
$
|
19.0
|
|
|
$
|
29.0
|
|
|
|
|
|
|
|
|
Forward-looking income (loss) before income taxes
|
|
$
|
(2.3
|
)
|
|
$
|
7.7
|
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
7.5
|
|
|
|
7.5
|
|
|
Amortization expense
|
|
|
11.1
|
|
|
|
11.1
|
|
|
Non-cash interest expense on convertible notes
|
|
|
1.7
|
|
|
|
1.7
|
|
|
Forward-looking Non-GAAP income before income taxes
|
|
$
|
18.0
|
|
|
$
|
28.0
|
|
|
Forward-looking GAAP provision for (benefit from) income taxes
|
|
|
(0.8
|
)
|
|
|
2.7
|
|
|
Adjustment to Forward-looking GAAP provision for income taxes
|
|
|
7.1
|
|
|
|
7.1
|
|
|
Forward-looking Non-GAAP provision for income taxes
|
|
|
6.3
|
|
|
|
9.8
|
|
|
Forward-looking Non-GAAP net income
|
|
$
|
11.7
|
|
|
$
|
18.2
|
|
|
|
|
|
|
|
|
Forward-looking Non-GAAP basic net income per share
|
|
$
|
0.10
|
|
|
$
|
0.16
|
|
|
Forward-looking Non-GAAP diluted net income per share
|
|
$
|
0.10
|
|
|
$
|
0.16
|
|
|
Weighted average shares used in forward-looking Non-GAAP per share
calculation:
|
|
|
|
|
|
Basic
|
|
|
112.0
|
|
|
|
112.0
|
|
|
Diluted
|
|
|
115.0
|
|
|
|
115.0
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170424006485/en/
Rambus Inc.
Rahul Mathur, 408-462-8000
Senior Vice President,
Finance and Chief Financial Officer
rmathur@rambus.com
Source: Rambus Inc.
News Provided by Acquire Media