-
Revenue of $94.7 million, up 24% year over year
-
GAAP diluted net income per share of $0.02; non-GAAP diluted net
income per share of $0.14
-
Secured customer and partnership agreements with industry leaders
including: Cybertrust, Synopsys, Google and Interac
-
Launched turn-key, secure CryptoManager™ IoT Device Management service
and demonstrated with Qualcomm and STMicroelectronics
SUNNYVALE, Calif.--(BUSINESS WIRE)--
Rambus Inc. (NASDAQ:RMBS) today reported financial results for the
second quarter ended June 30, 2017. Total revenue for the quarter was
$94.7 million, 24% higher than a year ago, with GAAP diluted net income
per share of $0.02 and non-GAAP diluted net income per share of $0.14.
Total revenue for the six months ended June 30, 2017 was $192.1 million,
29% higher than a year ago.
“We continue to build upon our positive start to the year with strength
in our patent and technology licensing programs, as well as ongoing
validation from our partners and customers that our technologies are
solving the critical problems facing the data center and mobile edge
markets,” said Dr. Ron Black, chief executive officer of Rambus. “We are
excited by the momentum in our Security Division, signing agreements
with Cybertrust and Synopsys on our CryptoManager Infrastructure and
introducing our in-field CryptoManager IoT Device Management service for
easy and broad adoption of our provisioning solutions.”
Business Review
In our Memory and Interfaces Division, we expanded our Server DIMM
chipset family with the introduction of the industry’s first production,
JEDEC-standard DDR4 Non-volatile Register Clock Driver (NVRCD) for
NVDIMM applications in high-performance data centers. The NVRCD chip
builds upon our existing high-speed chip and signaling expertise to
enable non-volatile server memory modules to combine the performance of
DRAM with the persistence of storage-class memory, delivering high
performance and reliability of data for next-generation enterprise and
data center systems. In addition, we signed key renewals and new
agreements for patent and technology licensing, closing our largest ever
high-speed interface technology agreement with a large semiconductor
company.
Our Security Division, which consists of our cryptography, mobile
payments and smart ticketing businesses, had an exciting quarter with
the launch of our in-field CryptoManager IoT Device Management service
for turnkey secure device connectivity, monitoring and provisioning. The
service is designed to work with leading cloud platforms and provides
out-of-the-box connectivity to IoT service providers and device
manufacturers. As part of the launch at IoT World in Santa Clara, we
featured live demonstrations with both Qualcomm and STMicroelectronics
processor chips showcasing mutual authentication and communication. In
addition, we expanded our ecosystem of CryptoManager Infrastructure
customers and partners with the addition of Cybertrust, a subsidiary of
SoftBank Technology Corp, and Synopsys. Both accelerate adoption of our
security solutions and leverage our CryptoManager Infrastructure for
secure key provisioning to enable secure, remote lifecycle management
and updates of connected devices.
|
|
|
|
|
|
|
Financial Review
|
|
GAAP
|
|
Non-GAAP(1)
|
|
(In millions, except for percentages and per share amounts)
|
|
Three Months Ended June 30,
|
|
Three Months Ended June 30,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
|
Revenue
|
|
$
|
94.7
|
|
|
$
|
76.5
|
|
|
$
|
94.7
|
|
|
$
|
76.5
|
|
|
Total operating costs and expenses
|
|
$
|
86.5
|
|
|
$
|
64.5
|
|
|
$
|
69.3
|
|
|
$
|
50.5
|
|
|
Operating income
|
|
$
|
8.2
|
|
|
$
|
12.0
|
|
|
$
|
25.4
|
|
|
$
|
26.0
|
|
|
Operating margin
|
|
|
9
|
%
|
|
|
16
|
%
|
|
|
27
|
%
|
|
|
34
|
%
|
|
Net income
|
|
$
|
2.6
|
|
|
$
|
3.9
|
|
|
$
|
15.6
|
|
|
$
|
16.7
|
|
|
Diluted net income per share
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.14
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash and marketable securities
|
|
$
|
168.0
|
|
|
$
|
259.3
|
|
|
$
|
168.0
|
|
|
$
|
259.3
|
|
|
Total assets
|
|
$
|
806.0
|
|
|
$
|
765.8
|
|
|
$
|
806.0
|
|
|
$
|
765.8
|
|
|
Total stockholders’ equity
|
|
$
|
570.2
|
|
|
$
|
542.4
|
|
|
$
|
570.2
|
|
|
$
|
542.4
|
|
|
|
|
|
|
|
|
Financial Review
|
|
GAAP
|
|
Non-GAAP(1)
|
|
(In millions, except for percentages and per share amounts)
|
|
Six Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
|
Revenue
|
|
$
|
192.1
|
|
|
$
|
149.2
|
|
|
$
|
192.1
|
|
|
$
|
149.2
|
|
|
Total operating costs and expenses
|
|
$
|
170.4
|
|
|
$
|
127.9
|
|
|
$
|
136.1
|
|
|
$
|
99.5
|
|
|
Operating income
|
|
$
|
21.7
|
|
|
$
|
21.3
|
|
|
$
|
56.0
|
|
|
$
|
49.7
|
|
|
Operating margin
|
|
|
11
|
%
|
|
|
14
|
%
|
|
|
29
|
%
|
|
|
33
|
%
|
|
Net income
|
|
$
|
5.6
|
|
|
$
|
5.8
|
|
|
$
|
34.7
|
|
|
$
|
31.3
|
|
|
Diluted net income per share
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.30
|
|
|
$
|
0.28
|
|
|
|
|
|
(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 $94.7 million as execution in our Security
Division and Lighting Division offset the anticipated seasonality of our
business. As a result of our execution on acquisitions, revenue for our
Memory and Interface Division was up 24% year over year and revenue for
the Security Division was up 42% year over year. GAAP total operating
costs and expenses were at the low end of our expectations, yielding
$0.02 of GAAP net income per share and in line with our expectations. We
had non-GAAP net income per share of $0.14, towards the high end of our
expectations.
Cash, cash equivalents, and marketable securities as of June 30, 2017
were $168.0 million, a decrease of $19.7 million from March 31, 2017,
mainly due to the use of $50 million related to the accelerated share
repurchase program announced on May 1st, offset by cash
generated from operating activities of approximately $25 million.
Adjusted EBITDA for the quarter was $28.7 million.
2017 Third Quarter Outlook
|
(In millions, except per share amounts)
|
|
GAAP
|
|
Non-GAAP (1)
|
|
Revenue
|
|
$96 - $102
|
|
$96 - $102
|
|
Total operating costs and expenses
|
|
$89 - $85
|
|
$71 - $67
|
|
Operating income
|
|
$7 - $17
|
|
$25 - $35
|
|
Diluted net income per share
|
|
$0.02 - $0.08
|
|
$0.14 - $0.20
|
|
|
|
|
(1)
|
|
See “Reconciliation of GAAP Forward Looking Estimates to Non-GAAP
Forward Looking Estimates” tables included below.
|
|
|
|
|
|
|
|
For the third quarter of 2017, the Company expects revenue to be between
$96 million and $102 million. 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 $85 million and $89
million, and diluted net income per share to be between $0.02 and $0.08.
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 $0.14 and $0.20. 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 113 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#36458130.
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 offerings,
growth for 2017 and financial guidance for the third quarter of 2017,
including revenue, operating costs and expenses, earnings per share and
estimated, fixed, long-term projected tax rates, both on a GAAP and
non-GAAP basis as appropriate. 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, 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.
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 impairments
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.
|
|
|
Rambus Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
167,207
|
|
|
$
|
135,294
|
|
Marketable securities
|
|
746
|
|
|
36,888
|
|
Accounts receivable
|
|
36,788
|
|
|
21,099
|
|
Inventories
|
|
5,328
|
|
|
5,633
|
|
Prepaids and other current assets
|
|
12,255
|
|
|
17,867
|
|
Total current assets
|
|
222,324
|
|
|
216,781
|
|
Intangible assets, net
|
|
111,875
|
|
|
132,388
|
|
Goodwill
|
|
207,959
|
|
|
204,794
|
|
Property, plant and equipment, net
|
|
54,305
|
|
|
58,442
|
|
Deferred tax assets
|
|
206,942
|
|
|
168,342
|
|
Other assets
|
|
2,564
|
|
|
2,749
|
|
Total assets
|
|
$
|
805,969
|
|
|
$
|
783,496
|
|
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
9,099
|
|
|
$
|
9,793
|
|
Accrued salaries and benefits
|
|
14,076
|
|
|
14,177
|
|
Deferred revenue
|
|
21,327
|
|
|
16,932
|
|
Other current liabilities
|
|
9,449
|
|
|
10,399
|
|
Total current liabilities
|
|
53,951
|
|
|
51,301
|
|
Long-term liabilities:
|
|
|
|
|
|
Convertible notes, long-term
|
|
129,690
|
|
|
126,167
|
|
Long-term imputed financing obligation
|
|
37,677
|
|
|
38,029
|
|
Other long-term liabilities
|
|
14,433
|
|
|
15,217
|
|
Total long-term liabilities
|
|
181,800
|
|
|
179,413
|
|
Total stockholders’ equity
|
|
570,218
|
|
|
552,782
|
|
Total liabilities and stockholders’ equity
|
|
$
|
805,969
|
|
|
$
|
783,496
|
|
|
|
|
|
|
|
|
|
|
|
|
Rambus Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Royalties
|
|
$
|
69,990
|
|
|
$
|
62,835
|
|
|
$
|
138,946
|
|
|
$
|
125,712
|
|
|
Product revenue
|
|
|
8,401
|
|
|
|
3,902
|
|
|
|
19,305
|
|
|
|
7,214
|
|
|
Contract and other revenue
|
|
|
16,329
|
|
|
|
9,764
|
|
|
|
33,820
|
|
|
|
16,257
|
|
|
Total revenue
|
|
|
94,720
|
|
|
|
76,501
|
|
|
|
192,071
|
|
|
|
149,183
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of product revenue (1)
|
|
|
7,480
|
|
|
|
3,016
|
|
|
|
12,730
|
|
|
|
5,550
|
|
|
Cost of contract and other revenue
|
|
|
14,337
|
|
|
|
11,073
|
|
|
|
28,818
|
|
|
|
20,746
|
|
|
Research and development (1)
|
|
|
37,522
|
|
|
|
28,753
|
|
|
|
73,522
|
|
|
|
57,280
|
|
|
Sales, general and administrative (1)
|
|
|
27,137
|
|
|
|
21,789
|
|
|
|
55,323
|
|
|
|
44,884
|
|
|
Gain from settlement
|
|
|
—
|
|
|
|
(138
|
)
|
|
|
—
|
|
|
|
(579
|
)
|
|
Total operating costs and expenses
|
|
|
86,476
|
|
|
|
64,493
|
|
|
|
170,393
|
|
|
|
127,881
|
|
|
Operating income
|
|
|
8,244
|
|
|
|
12,008
|
|
|
|
21,678
|
|
|
|
21,302
|
|
|
Interest income and other income (expense), net
|
|
|
129
|
|
|
|
1,138
|
|
|
|
283
|
|
|
|
1,380
|
|
|
Interest expense
|
|
|
(3,261
|
)
|
|
|
(3,163
|
)
|
|
|
(6,467
|
)
|
|
|
(6,304
|
)
|
|
Interest and other income (expense), net
|
|
|
(3,132
|
)
|
|
|
(2,025
|
)
|
|
|
(6,184
|
)
|
|
|
(4,924
|
)
|
|
Income before income taxes
|
|
|
5,112
|
|
|
|
9,983
|
|
|
|
15,494
|
|
|
|
16,378
|
|
|
Provision for income taxes
|
|
|
2,507
|
|
|
|
6,107
|
|
|
|
9,883
|
|
|
|
10,624
|
|
|
Net income
|
|
$
|
2,605
|
|
|
$
|
3,876
|
|
|
$
|
5,611
|
|
|
$
|
5,754
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.02
|
|
|
$
|
0.04
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
Diluted
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
Weighted average shares used in per share calculation
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
110,060
|
|
|
|
109,904
|
|
|
|
110,758
|
|
|
|
109,818
|
|
|
Diluted
|
|
|
112,565
|
|
|
|
112,061
|
|
|
|
114,091
|
|
|
|
112,202
|
|
|
|
|
|
|
|
|
|
|
|
|
_________
(1) Total stock-based compensation expense for the three and six
months ended June 30, 2017 and 2016 is presented as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
|
Cost of product revenue
|
|
$
|
19
|
|
|
$
|
14
|
|
|
$
|
33
|
|
|
$
|
28
|
|
|
Research and development
|
|
$
|
3,067
|
|
|
$
|
2,109
|
|
|
$
|
6,079
|
|
|
$
|
4,189
|
|
|
Sales, general and administrative
|
|
$
|
3,523
|
|
|
$
|
2,926
|
|
|
$
|
7,093
|
|
|
$
|
5,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rambus Inc.
Supplemental Reconciliation of GAAP to Non-GAAP Results
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30, 2017
|
|
March 31, 2017
|
|
June 30, 2016
|
|
June 30, 2017
|
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
$
|
86,476
|
|
|
$
|
83,917
|
|
|
$
|
64,493
|
|
|
$
|
170,393
|
|
|
$
|
127,881
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
(6,609
|
)
|
|
(6,596
|
)
|
|
(5,049
|
)
|
|
(13,205
|
)
|
|
(9,913
|
)
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
(90
|
)
|
|
(81
|
)
|
|
(789
|
)
|
|
(171
|
)
|
|
(2,597
|
)
|
|
Amortization expense
|
|
(10,450
|
)
|
|
(10,488
|
)
|
|
(8,152
|
)
|
|
(20,938
|
)
|
|
(15,871
|
)
|
|
Non-GAAP operating costs and expenses
|
|
$
|
69,327
|
|
|
$
|
66,752
|
|
|
$
|
50,503
|
|
|
$
|
136,079
|
|
|
$
|
99,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
8,244
|
|
|
$
|
13,434
|
|
|
$
|
12,008
|
|
|
$
|
21,678
|
|
|
$
|
21,302
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
6,609
|
|
|
6,596
|
|
|
5,049
|
|
|
13,205
|
|
|
9,913
|
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
90
|
|
|
81
|
|
|
789
|
|
|
171
|
|
|
2,597
|
|
|
Amortization expense
|
|
10,450
|
|
|
10,488
|
|
|
8,152
|
|
|
20,938
|
|
|
15,871
|
|
|
Non-GAAP operating income
|
|
$
|
25,393
|
|
|
$
|
30,599
|
|
|
$
|
25,998
|
|
|
$
|
55,992
|
|
|
$
|
49,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
5,112
|
|
|
$
|
10,382
|
|
|
$
|
9,983
|
|
|
$
|
15,494
|
|
|
$
|
16,378
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
6,609
|
|
|
6,596
|
|
|
5,049
|
|
|
13,205
|
|
|
9,913
|
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
90
|
|
|
81
|
|
|
789
|
|
|
171
|
|
|
2,597
|
|
|
Amortization expense
|
|
10,450
|
|
|
10,488
|
|
|
8,152
|
|
|
20,938
|
|
|
15,871
|
|
|
Non-cash interest expense on convertible notes
|
|
1,774
|
|
|
1,749
|
|
|
1,675
|
|
|
3,523
|
|
|
3,326
|
|
|
Non-GAAP income before income taxes
|
|
$
|
24,035
|
|
|
$
|
29,296
|
|
|
$
|
25,648
|
|
|
$
|
53,331
|
|
|
$
|
48,085
|
|
|
GAAP provision for income taxes
|
|
2,507
|
|
|
7,376
|
|
|
6,107
|
|
|
9,883
|
|
|
10,624
|
|
|
Adjustment to GAAP provision for income taxes
|
|
5,905
|
|
|
2,878
|
|
|
2,870
|
|
|
8,783
|
|
|
6,206
|
|
|
Non-GAAP provision for income taxes
|
|
8,412
|
|
|
10,254
|
|
|
8,977
|
|
|
18,666
|
|
|
16,830
|
|
|
Non-GAAP net income
|
|
$
|
15,623
|
|
|
$
|
19,042
|
|
|
$
|
16,671
|
|
|
$
|
34,665
|
|
|
$
|
31,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP basic net income per share
|
|
$
|
0.14
|
|
|
$
|
0.17
|
|
|
$
|
0.15
|
|
|
$
|
0.31
|
|
|
$
|
0.28
|
|
|
Non-GAAP diluted net income per share
|
|
$
|
0.14
|
|
|
$
|
0.17
|
|
|
$
|
0.15
|
|
|
$
|
0.30
|
|
|
$
|
0.28
|
|
|
Weighted average shares used in non-GAAP per share calculation:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
110,060
|
|
|
111,464
|
|
|
109,904
|
|
|
110,758
|
|
|
109,818
|
|
|
Diluted
|
|
112,565
|
|
|
115,325
|
|
|
112,061
|
|
|
114,091
|
|
|
112,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Reconciliation of GAAP to Non-GAAP Effective Tax
Rate (1)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30, 2017
|
|
March 31, 2017
|
|
June 30, 2016
|
|
June 30, 2017
|
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP effective tax rate
|
|
49
|
%
|
|
71
|
%
|
|
61
|
%
|
|
64
|
%
|
|
65
|
%
|
|
Adjustment to GAAP effective tax rate
|
|
(14
|
)%
|
|
(36
|
)%
|
|
(26
|
)%
|
|
(29
|
)%
|
|
(30
|
)%
|
|
Non-GAAP effective tax rate
|
|
35
|
%
|
|
35
|
%
|
|
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 June 30,
|
|
Three Months Ended June 30,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Revenue (i)
|
|
$94,720
|
|
|
$
|
76,501
|
|
|
$
|
94,720
|
|
|
$
|
76,501
|
|
|
Operating income (ii)
|
|
8,244
|
|
|
|
12,008
|
|
|
|
25,393
|
|
|
|
25,998
|
|
|
Operating margin (ii/i)
|
|
9
|
%
|
|
|
16
|
%
|
|
|
27
|
%
|
|
|
34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
Non-GAAP
|
|
|
|
Six Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Revenue (i)
|
|
$
|
192,071
|
|
|
$
|
149,183
|
|
|
$
|
192,071
|
|
|
$
|
149,183
|
|
|
Operating income (ii)
|
|
21,678
|
|
|
|
21,302
|
|
|
|
55,992
|
|
|
|
49,683
|
|
|
Operating margin (ii/i)
|
|
11
|
%
|
|
|
14
|
%
|
|
|
29
|
%
|
|
|
33
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
$
|
2,605
|
|
|
$
|
3,876
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense), net
|
|
|
|
|
|
|
3,132
|
|
|
|
2,025
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
2,507
|
|
|
|
6,107
|
|
|
Depreciation expense
|
|
|
|
|
|
|
3,330
|
|
|
|
2,996
|
|
|
Amortization expense
|
|
|
|
|
|
|
10,450
|
|
|
|
8,152
|
|
|
EBITDA (1)
|
|
|
|
|
|
$
|
22,024
|
|
|
$
|
23,156
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
6,609
|
|
|
|
5,049
|
|
|
Acquisition-related transaction costs and retention bonus expense
|
|
|
|
|
|
|
90
|
|
|
|
789
|
|
|
Adjusted EBITDA (2)
|
|
|
|
|
|
$
|
28,723
|
|
|
$
|
28,994
|
|
|
|
|
|
(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 September 30, 2017
|
|
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
Forward-looking operating costs and expenses
|
|
$
|
89.2
|
|
|
$
|
85.2
|
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
(7.5
|
)
|
|
(7.5
|
)
|
|
Amortization expense
|
|
(11.0
|
)
|
|
(11.0
|
)
|
|
Forward-looking Non-GAAP operating costs and expenses
|
|
$
|
70.7
|
|
|
$
|
66.7
|
|
|
|
|
|
|
|
|
Forward-looking operating income
|
|
$
|
6.8
|
|
|
$
|
16.8
|
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
7.5
|
|
|
7.5
|
|
|
Amortization expense
|
|
11.0
|
|
|
11.0
|
|
|
Forward-looking Non-GAAP operating income
|
|
$
|
25.3
|
|
|
$
|
35.3
|
|
|
|
|
|
|
|
|
Forward-looking income before income taxes
|
|
$
|
4.1
|
|
|
$
|
14.1
|
|
|
Adjustments:
|
|
|
|
|
|
Stock-based compensation expense
|
|
7.5
|
|
|
7.5
|
|
|
Amortization expense
|
|
11.0
|
|
|
11.0
|
|
|
Non-cash interest expense on convertible notes
|
|
1.7
|
|
|
1.7
|
|
|
Forward-looking Non-GAAP income before income taxes
|
|
$
|
24.3
|
|
|
$
|
34.3
|
|
|
Forward-looking GAAP provision for income taxes
|
|
1.4
|
|
|
4.9
|
|
|
Adjustment to Forward-looking GAAP provision for income taxes
|
|
7.1
|
|
|
7.1
|
|
|
Forward-looking Non-GAAP provision for income taxes
|
|
8.5
|
|
|
12.0
|
|
|
Forward-looking Non-GAAP net income
|
|
$
|
15.8
|
|
|
$
|
22.3
|
|
|
|
|
|
|
|
|
Forward-looking Non-GAAP basic net income per share
|
|
$
|
0.14
|
|
|
$
|
0.20
|
|
|
Forward-looking Non-GAAP diluted net income per share
|
|
$
|
0.14
|
|
|
$
|
0.20
|
|
|
Weighted average shares used in forward-looking Non-GAAP per share
calculation:
|
|
|
|
|
|
Basic
|
|
111.0
|
|
|
111.0
|
|
|
Diluted
|
|
113.0
|
|
|
113.0
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170724006185/en/
Source: Rambus Inc.