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, and 24 percent for 2018 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. 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.
About Rambus Inc.
Dedicated to making data faster and safer, Rambus creates innovative hardware, software and services that drive technology advancements from the data center to the mobile edge. Our architecture licenses, IP cores, chips, software, and services span memory and interfaces, security, and emerging technologies to positively impact the modern world. We collaborate with the industry, partnering with leading chip and system designers, foundries, and service providers. Integrated into tens of billions of devices and systems, our products power and secure diverse applications, including Big Data, Internet of Things (IoT) security, mobile payments, and smart ticketing. 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 2018 and financial guidance for the first quarter of 2018, 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.
Rambus Inc. Condensed Consolidated Balance Sheets (In thousands) (Unaudited) |
|||||||
|
December 31,
|
December 31,
|
|||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 225,844 | $ | 135,294 | |||
Marketable securities | 103,532 | 36,888 | |||||
Accounts receivable | 25,892 | 21,099 | |||||
Prepaids and other current assets | 11,317 | 17,867 | |||||
Inventories | 5,159 | 5,633 | |||||
Total current assets | 371,744 | 216,781 | |||||
Intangible assets, net | 91,722 | 132,388 | |||||
Goodwill | 209,661 | 204,794 | |||||
Property, plant and equipment, net | 54,303 | 58,442 | |||||
Deferred tax assets | 152,651 | 168,342 | |||||
Other assets | 4,543 | 2,749 | |||||
Total assets | $ | 884,624 | $ | 783,496 | |||
LIABILITIES & STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 9,614 | $ | 9,793 | |||
Accrued salaries and benefits | 17,091 | 14,177 | |||||
Deferred revenue | 18,272 | 16,932 | |||||
Convertible notes, short-term | 78,451 | — | |||||
Other accrued liabilities | 9,414 | 10,399 | |||||
Total current liabilities | 132,842 | 51,301 | |||||
Long-term liabilities: | |||||||
Convertible notes, long-term | 135,447 | 126,167 | |||||
Long-term imputed financing obligation | 37,262 | 38,029 | |||||
Other long-term liabilities | 14,188 | 15,217 | |||||
Total long-term liabilities | 186,897 | 179,413 | |||||
Total stockholders’ equity | 564,885 | 552,782 | |||||
Total liabilities and stockholders’ equity | $ | 884,624 | $ | 783,496 | |||
Rambus Inc. Condensed Consolidated Statements of Operations (In thousands, except per share amounts) (Unaudited) |
||||||||||||||||
|
Three Months Ended
December 31, |
Year Ended
December 31, |
||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenue: | ||||||||||||||||
Royalties | $ | 77,861 | $ | 70,604 | $ | 289,594 | $ | 264,614 | ||||||||
Product revenue | 8,543 | 11,746 | 36,509 | 26,052 | ||||||||||||
Contract and other revenue | 15,487 | 15,209 | 66,993 | 45,931 | ||||||||||||
Total revenue | 101,891 | 97,559 | 393,096 | 336,597 | ||||||||||||
Operating costs and expenses: | ||||||||||||||||
Cost of product revenue (1) | 5,901 | 8,748 | 23,783 | 21,329 | ||||||||||||
Cost of contract and other product revenue | 12,090 | 12,622 | 55,364 | 45,761 | ||||||||||||
Research and development (1) | 39,417 | 38,744 | 149,135 | 129,844 | ||||||||||||
Sales, general and administrative (1) | 28,818 | 25,466 | 110,940 | 95,145 | ||||||||||||
Impairment of long-lived assets | — | 18,300 | — | 18,300 | ||||||||||||
Change in contingent consideration | — | (6,845 | ) | — | (6,845 | ) | ||||||||||
Gain from sale of intellectual property | (54 | ) | — | (533 | ) | — | ||||||||||
Gain from settlement | — | — | — | (579 | ) | |||||||||||
Total operating costs and expenses | 86,172 | 97,035 | 338,689 | 302,955 | ||||||||||||
Operating income | 15,719 | 524 | 54,407 | 33,642 | ||||||||||||
Interest income and other income (expense), net | 893 | 218 | 1,384 | 1,740 | ||||||||||||
Loss on extinguishment of debt | (1,082 | ) | — | (1,082 | ) | — | ||||||||||
Interest expense | (3,966 | ) | (3,248 | ) | (13,720 | ) | (12,745 | ) | ||||||||
Interest and other income (expense), net | (4,155 | ) | (3,030 | ) | (13,418 | ) | (11,005 | ) | ||||||||
Income (loss) before income taxes | 11,564 | (2,506 | ) | 40,989 | 22,637 | |||||||||||
Provision for income taxes | 43,331 | 939 | 59,450 | 15,817 | ||||||||||||
Net income (loss) | $ | (31,767 | ) | $ | (3,445 | ) | $ | (18,461 | ) | $ | 6,820 | |||||
Net income (loss) per share: | ||||||||||||||||
Basic | $ | (0.29 | ) | $ | (0.03 | ) | $ | (0.17 | ) | $ | 0.06 | |||||
Diluted | $ | (0.29 | ) | $ | (0.03 | ) | $ | (0.17 | ) | $ | 0.06 | |||||
Weighted average shares used in per share calculation | ||||||||||||||||
Basic | 109,737 | 110,788 | 110,198 | 110,162 | ||||||||||||
Diluted | 109,737 | 110,788 | 110,198 | 113,140 |