0000917273-17-000016.txt : 20170724 0000917273-17-000016.hdr.sgml : 20170724 20170724162100 ACCESSION NUMBER: 0000917273-17-000016 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170724 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170724 DATE AS OF CHANGE: 20170724 FILER: COMPANY DATA: COMPANY CONFORMED NAME: RAMBUS INC CENTRAL INDEX KEY: 0000917273 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 943112828 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-22339 FILM NUMBER: 17978512 BUSINESS ADDRESS: STREET 1: 1050 ENTERPRISE WAY, SUITE 700 CITY: SUNNYVALE STATE: CA ZIP: 94089 BUSINESS PHONE: 408-462-8000 MAIL ADDRESS: STREET 1: 1050 ENTERPRISE WAY, SUITE 700 CITY: SUNNYVALE STATE: CA ZIP: 94089 8-K 1 a8-kq22017earningsrelease.htm 8-K Document




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported)
 
July 24, 2017
 
Rambus Inc.
(Exact name of registrant as specified in its charter)
 
 
 
 
 
 
Delaware
 
000-22339
 
94-3112828
(State or other jurisdiction of
incorporation)
 
(Commission File Number)
 
(I. R. S. Employer
Identification No.)
 
1050 Enterprise Way, Suite 700
 Sunnyvale, California
 
 
 
94089
(Address of principal executive offices)
 
 
 
(ZIP Code)

(408) 462-8000
(Registrant’s telephone number, including area code)
 
Not Applicable
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))








Item 2.02 – Results of Operations and Financial Condition.
 
On July 24, 2017, Rambus Inc. (“Rambus,” or the “Company”) issued a press release (the “Press Release”) announcing results for the quarter ended June 30, 2017. A copy of the Press Release is attached as Exhibit 99.1 to this current report on Form 8-K and is incorporated by reference herein.

The information under Item 2.02 in this current report on Form 8-K and the related information in the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.

Item 9.01 – Financial Statements and Exhibits.
 
(d) Exhibits.
 
99.1
Press release dated July 24, 2017.
 

 






 

 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
 
 
 
Date: July 24, 2017
 
 
 
Rambus Inc.
 
 
 
 
 
 
 
/s/ Rahul Mathur
 
 
 
 
Rahul Mathur, Senior Vice President, Finance and
Chief Financial Officer








 
Exhibit Index
 
 
 
 
Exhibit
Number
  
Exhibit Title
 
 
99.1
  
Press release dated July 24, 2017.



EX-99.1 2 exhibit991earningsreleaseq.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

rambuslogoa01a01a02a01a03.gif
News Release
RAMBUS REPORTS SECOND QUARTER 2017 FINANCIAL RESULTS

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. - July 24, 2017 - 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.

Contact:
Rahul Mathur
Senior Vice President, Finance and Chief Financial Officer
Rambus Inc.
(408) 462-8000
rmathur@rambus.com

Source: Rambus Inc.



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




GRAPHIC 3 rambuslogoa01a01a02a01a03.gif begin 644 rambuslogoa01a01a02a01a03.gif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