Silicon Image Announces Fourth Quarter and Full Year Fiscal 2014 Earnings Results

About Silicon Image, Inc.

Silicon Image (NASDAQ: SIMG) is a leading provider of multimedia connectivity solutions and services for mobile, consumer electronics and PC markets. Silicon Image’s semiconductor and intellectual property products feature wireless and wired technologies that deliver connectivity across a wide array of devices in the home, office and on the go. Silicon Image has driven the creation of the industry standards HDMI®, DVI™, MHL® and WirelessHD®, and offers manufacturers comprehensive standards interoperability and compliance testing services via its wholly-owned subsidiary, Simplay Labs. For more information, visit http://www.siliconimage.com/.

Silicon Image and the Silicon Image logo are trademarks, registered trademarks or service marks of Silicon Image, Inc. in the United States and/or other countries. All other trademarks and registered trademarks are the property of their respective owners in the United States and/or other countries.

         

SILICON IMAGE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
Unaudited
 
Three Months Ended Twelve Months Ended

December 31,
2014

 

September 30,
2014

 

December 31,
2013

December 31,
2014

 

December 31,
2013

Revenue:
Product $ 44,421 $ 56,003 $ 46,949 $ 198,128 $ 227,308
Licensing   22,206       14,325       14,428     59,924       49,098  
Total revenue   66,627       70,328       61,377     258,052       276,406  
Cost of revenue and operating expenses:
Cost of product revenue (1)(2)(3) 23,093 27,760 22,897 100,462 112,940
Cost of licensing revenue - 10 267 30 881
Research and development (4) 19,867 17,772 19,787 72,012 76,994
Selling, general and administrative (5) 16,534 15,101 16,046 63,666 64,736
Restructuring expense (6) 3,702 (463 ) 1,307 3,481 1,783
Amortization and impairment of acquisition-related intangible assets   606       1,168       230     2,492       1,116  
Total cost of revenue and operating expenses   63,802       61,348       60,534     242,143       258,450  
Income from operations 2,825 8,980 843 15,909 17,956
Gain from sale of a privately held company investment - 4,071 - 4,071 -
Proceeds from legal settlement - - - - 1,275
Other than temporary impairment of a privately-held company investment - - - - (1,500 )
Interest income and other, net   (76 )     260       144     1,245       1,203  
Income before provision for income taxes and equity in net loss of an unconsolidated affiliate 2,749 13,311 987 21,225 18,934
Income tax expense (benefit) (28,034 ) 3,013 1,837 (20,980 ) 6,955
Equity in net loss of an unconsolidated affiliate   -       -       114     150       489  
Net income (loss) 30,783 10,298 (964 ) 42,055 11,490
Less: Net income (loss) attributable to noncontrolling interest   (51 )     -       -     (51 )     -  
Net income (loss) attributable to the stockholders $ 30,834     $ 10,298     $ (964 ) $ 42,106     $ 11,490  
 
Net income (loss) per share – basic $ 0.40 $ 0.13 $ (0.01 ) $ 0.54 $ 0.15
Net income (loss) per share – diluted $ 0.39 $ 0.13 $ (0.01 ) $ 0.53 $ 0.15
Weighted average shares – basic 77,568 78,297 77,417 77,967 77,399
Weighted average shares – diluted 78,889 79,670 77,417 79,571 79,065
 
(1) Includes restructuring expense $ 343 $ - $ 284 $ 343 $ 284
(2) Includes amortization of acquisition-related intangible assets $ 225 $ 225 $ 225 $ 900 $ 975
(3) Includes stock-based compensation expense $ 159 $ 154 $ 152 $ 634 $ 603
(4) Includes stock-based compensation expense $ 807 $ 845 $ 852 $ 3,357 $ 3,576
(5) Includes stock-based compensation expense $ 1,172 $ 1,355 $ 1,687 $ 5,822 $ 6,336
(6) Includes stock-based compensation expense $ 67 $ 52 $ - $ 193 $ -
         

SILICON IMAGE, INC.

GAAP NET INCOME (LOSS) TO NON-GAAP NET INCOME RECONCILIATION
(In thousands, except per share amounts)
Unaudited
 
Three Months Ended Twelve Months Ended

December 31,
2014

 

September 30,
2014

 

December 31,
2013

December 31,
2014

 

December 31,
2013

GAAP net income (loss) $ 30,783 $ 10,298 $ (964 ) $ 42,055 $ 11,490
Non-GAAP adjustments:
Stock-based compensation expense (1) 2,205 2,406 2,691 10,006 10,515
Amortization of intangible assets (2) 831 917 455 2,916 1,916
Amortization of intangible assets of an unconsolidated affiliate (2) - - 40 40 168
Strategic initiative and acquisition related expenses (2) - - 1,000 138 1,000
Gain from business acquisition (2) - - - (361 ) -
Gain from sale of a privately held company investment (2) - (4,071 ) - (4,071 ) -
Restructuring expense (3) 3,978 (515 ) 1,591 3,631 2,067
Other than temporary impairment of a privately-held company investment (3) - - - - 1,500
Impairment of intangible asset (3) - 476 - 476 175
Recovery of certain unsalable inventory (3) - - (825 ) - (1,785 )
Proceeds from legal settlement (3) - - - - (1,275 )
Other income from prepaid royalty settlement (3)   -       -       -     (639 )     -  
Non-GAAP net income before tax adjustments 37,797 9,511 3,988 54,191 25,771
Tax adjustments (4)   (30,963 )     (744 )     89     (30,943 )     (2,864 )
Non-GAAP net income 6,834 8,767 4,077 23,248 22,907
Less: Net income (loss) attributable to noncontrolling interest   (51 )     -       -     (51 )     -  
Net income attributable to the stockholders $ 6,885     $ 8,767     $ 4,077   $ 23,299     $ 22,907  
 
Non-GAAP net income per share — basic $ 0.09 $ 0.11 $ 0.05 $ 0.30 $ 0.30
Non-GAAP net income per share — diluted $ 0.09 $ 0.11 $ 0.05 $ 0.29 $ 0.29
Weighted average shares — basic 77,568 78,297 77,417 77,967 77,399
Weighted average shares — diluted 78,889 79,670 78,990 79,571 79,065
 
Stock-based compensation expense is composed of the following:
Cost of revenue $ 159 $ 154 $ 152 $ 634 $ 603
Research and development 807 845 852 3,357 3,576
Selling, general and administrative 1,172 1,355 1,687 5,822 6,336
Restructuring expense   67       52       -     193       -  
Total $ 2,205     $ 2,406     $ 2,691   $ 10,006     $ 10,515  
 

Discussion of Non-GAAP Financial Measures

(1)  

Stock-Based Compensation Related Items: Stock-based compensation expense relates primarily to equity awards, such as stock options and restricted stock units. Stock-based compensation is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond our control. As such, management excludes this item from our internal operating forecasts and models. Management believes that non-GAAP measures adjusted for stock-based compensation expense provide investors with a basis to measure our core performance against the performance of other companies without the variability created by stock-based compensation expense as a result of the variety of equity awards used by companies and the varying methodologies and subjective assumptions used in determining such non-cash expense.

 
(2)

Strategic Initiative and Acquisition Related Items: We exclude certain expense items resulting from our strategic initiative and acquisitions including the following, when applicable: (i) amortization of purchased intangible assets associated with our acquisitions; or relating to our unconsolidated affiliate, (ii) strategic initiative and acquisition-related charges, (iii) gain from business acquisition and (iv) gain from sale of a privately held company investment. The amortization of purchased intangible assets associated with our acquisitions results in our recording expenses in our GAAP financial statements that were already expensed by the acquired company before the acquisition and for which we have not expended cash. Moreover, had we internally developed the products acquired, the amortization of intangible assets, and the expenses of uncompleted research and development would have been expensed in prior periods. Accordingly, we analyze the performance of our operations in each period without regard to such expenses. In addition, our strategic initiatives and acquisitions result in non-continuing operating expenses, which would not otherwise have been incurred by us in the normal course of our business operations. In the second quarter of fiscal 2014, we finalized the acquisition of the remaining ownership interest in UpdateLogic, Inc., resulting in acquisition-related charges and gain from business acquisition. In the third quarter of fiscal 2014, we finalized the sale of our minority interest in a privately held company to another entity resulting in a gain. We do not expect expenses of similar nature to be paid or gain of similar nature to be received in our normal course of business and consider it infrequent and non-recurring. We believe that providing non-GAAP information for strategic initiatives and acquisition-related expense items, gain from business acquisition and gain from sale of a privately held company investment in addition to the corresponding GAAP information allows the users of our financial statements to better review and understand the historic and current results of our continuing operations, and also facilitates comparisons to less acquisitive peer companies.

 
(3)

Other Items: We exclude certain other items that are the result of either unique or unplanned events including the following, when applicable: (i) restructuring and related costs, (ii) other than temporary impairment of a privately held company investment, (iii) impairment of intangible assets, (iv) recovery related to previously written-down inventory, (v) proceeds from a legal settlement and (vi) other income from prepaid royalty settlement. It is difficult to estimate the amount or timing of these items in advance. Restructuring charges result from events which arise from unforeseen circumstances, which often occur outside of the ordinary course of continuing operations. Other than temporary impairment of a privately held company investment was recorded due to the conclusion that the possibility is remote that we will exercise our warrants to purchase the entity’s preferred stock or that we will realize any other value from these investments. We recognized impairment of an intangible asset because the sum of its estimated future undiscounted cash flows used to test for recoverability is less than its carrying value. We entered into a settlement with a vendor and received a recovery related to previously written-down inventory. Proceeds from a legal settlement relates to our acquisition of SiBEAM, Inc. on May 16, 2011. Other income from prepaid royalty settlement relates to the termination of an HDMI rebate agreement with one of the HDMI adopters. We do not expect other income or proceeds of similar nature to be recognized or received in our normal course of business and consider it infrequent and non-recurring. Although these events are reflected in our GAAP financials, these unique transactions may limit the comparability of our on-going operations with prior and future periods. As such, we believe that these expenses do not accurately reflect the underlying performance of our continuing operations for the period in which they are incurred. We assess our operating performance both with these amounts included and excluded, and by providing this information, we believe the users of our financial statements are better able to understand the financial results of what we consider our continuing operations.

 
(4)

Tax adjustments: For the three and twelve months ended December 31, 2014 and 2013 and the three months ended September 30, 2014, our non-GAAP tax rate was approximately 30% of non-GAAP pre-tax income. Non-GAAP tax rate is primarily based on net expected cash flow for income taxes. During the fourth quarter of 2014, we recognized a non-recurring, non-cash tax benefit of $30.1 million related to the valuation allowance reversal.

   
SILICON IMAGE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
Unaudited
 
December 31, 2014 December 31, 2013
ASSETS
Current Assets:
Cash and cash equivalents $ 116,219 $ 82,220
Short-term investments 48,116 56,003
Accounts receivable, net 23,693 34,729
Inventories 17,146 11,727
Prepaid expenses and other current assets 6,912 7,733
Deferred income taxes   2,095   191
Total current assets 214,181 192,603
Property and equipment, net 15,295 14,676
Deferred income taxes, non-current 28,106 4,368
Intangible assets, net 15,729 10,348
Goodwill 30,333 21,646
Other assets   1,644   8,498
Total assets $ 305,288 $ 252,139
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable $ 13,461 $ 12,894
Accrued and other current liabilities 25,473 20,622
Deferred margin on sales to distributors 8,663 9,634
Deferred license revenue   2,254   2,742
Total current liabilities 49,851 45,892
Other long-term liabilities   13,905   16,522
Total liabilities 63,756 62,414
Redeemable noncontrolling interest 7,000 -
Stockholders’ equity   234,532   189,725

Total liabilities, redeemable noncontrolling interest and stockholders’ equity

$ 305,288 $ 252,139
   
SILICON IMAGE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Unaudited
 
Year Ended December 31,
2014   2013
Cash flows from operating activities:
Net income $ 42,055 $ 11,490
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation 6,477 6,270
Stock-based compensation expense 10,006 10,515
Amortization of investment premium 876 1,048
Tax benefits from employee stock-based transactions

130

 

354
Amortization and impairment of intangible assets 5,119 3,124
Gain from business acquisition (361 ) -
Deferred income taxes

(31,166

) 426
Excess tax benefits from employee stock-based transactions

(130

)

(354 )
Non-operating proceeds from legal settlement - (1,275 )
Other than temporary impairment of a privately-held company investment - 1,500
Equity in net loss of unconsolidated affiliate 150 489
Others 270 152
Changes in assets and liabilities:
Accounts receivable 11,248 2,818
Inventories (5,419 ) (459 )
Prepaid expenses and other assets (1,791 ) 94
Accounts payable 895 2,208
Accrued and other liabilities 4,645 941
Deferred margin on sales to distributors (971 ) 557
Deferred license revenue   (1,468 )     (706 )
Cash provided by operating activities  

40,565

      39,192  
Cash flows from investing activities:
Proceeds from sales of short-term investments 27,192 62,699
Purchases of short-term investments (20,263 ) (41,053 )
Cash used in business acquisition, net of cash acquired (13,464 ) -
Purchases of property and equipment (7,739 ) (5,761 )
Proceeds from sale of a privately held company investment 7,571 -
Proceeds from legal settlement - 1,275
Investment in privately-held companies - (1,500 )
Cash paid for assets purchased from a privately-held company - (300 )
Advances for intellectual properties (915 ) (2,031 )
Other   -       103  
Cash provided by (used in) investing activities   (7,618 )     13,432  
Cash flows from financing activities:
Proceeds from employee stock program 6,467 5,545
Excess tax benefits from employee stock-based transactions

130

 

354
Repurchase of restricted stock units for income tax withholding (1,645 ) (1,981 )
Payment to acquire treasure shares (10,832 ) (3,005 )
Proceeds from redeemable noncontrolling interest 7,000 -
Cash paid to settle contingent consideration liabilities   (27 )     (81 )
Cash provided by (used in) financing activities  

1093

 

    832  
Effect of exchange rate changes on cash and cash equivalents   (41 )     (305 )
Net increase in cash and cash equivalents 33,999 53,151
Cash and cash equivalents — beginning of year   82,220       29,069  
Cash and cash equivalents — end of year $ 116,219     $ 82,220  
Supplemental cash flow information:
Cash payment for income taxes $ (7,420 ) $ (6,476 )
Restricted stock units vested $ 4,992 $ 5,617
Property and equipment and other assets purchased but not paid for $ 348 $ 668

Unrealized loss on available-for-sale securities

$ (36 ) $ (223 )

Featured Video
Jobs
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
CAD Engineer for Nvidia at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Upcoming Events
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024
PDF Solutions AI Executive Conference at St. Regis Hotel San Francisco - Dec 12, 2024
DVCon U.S. 2025 at United States - Feb 24 - 27, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise