Silicon Image Reports Fourth Quarter And Fiscal Year 2009 Financial Results
Printer-friendly version
PDF version
SUNNYVALE, Calif., February 4, 2010 – Silicon Image, Inc. (NASDAQ: SIMG), a leader in semiconductors and intellectual property for the secure distribution, presentation and storage of high-definition content, today reported financial results for its fourth quarter and fiscal year ended December 31, 2009.
Revenue for the fourth quarter of 2009 was $35.6 million, compared to $37.2 million for the third quarter of 2009 and $59.4 million for the fourth quarter of 2008. Revenue for 2009 totaled $150.6 million, compared with $274.4 million for 2008.
GAAP net loss for the fourth quarter of 2009 was $64.6 million, or $0.85 per diluted share, compared to a net loss of $15.5 million, or $0.21 per diluted share, for the third quarter of 2009 and net income of $5.0 million, or $0.07 per diluted share, for the fourth quarter of 2008. GAAP net loss for the fourth quarter of 2009 includes a $28.3 million intangible asset impairment charge, a $14.7 million restructuring charge, and a tax provision of $14.6 million. GAAP net loss for 2009 was $126.8 million, or $1.69 per diluted share, compared to net income of $10.1 million, or $0.13 per diluted share for 2008. GAAP net loss for 2009 includes a $19.2 million goodwill impairment charge, a $28.3 million intangible asset impairment charge, a tax provision of $12.5 million, and $22.9 million in restructuring charges.
Non-GAAP net loss for the fourth quarter of 2009 was $5.0 million, or $0.07 per diluted share, compared to a non-GAAP net loss of $3.4 million, or $0.04 per diluted share, for the third quarter of 2009 and non-GAAP net income of $15.7 million, or $0.21 per diluted share, for the fourth quarter of 2008. Non-GAAP net loss for 2009 was $16.3 million, or $0.22 per diluted share, compared to net income of $41.7 million, or $0.54 per diluted share, for 2008. Non-GAAP net income (loss) for these periods exclude stock-based compensation expense, amortization of intangible assets, impairment of goodwill and intangible assets, and restructuring charges.
A reconciliation of GAAP and non-GAAP items is provided in a table following the Condensed Consolidated Statements of Operations.
"With our major restructuring programs complete and a lower breakeven point we are committed to returning to profitability,” said Camillo Martino, chief executive officer of Silicon Image, Inc. “The company is poised today to leverage the recently updated HDMI Specification Version 1.4 with first-to-market products ready for volume production, as we begin to take advantage of a new product introduction cycle and pursue year on year revenue growth,” concluded Martino.
The following are Silicon Image’s financial performance estimates for the first quarter of 2010:
Revenue: $30 million - $32 million
Gross margin: 54% - 55%
GAAP operating expenses: approximately $26 million
Non-GAAP operating expenses: approximately $23 million
Interest income: approximately $0.7 million
Diluted shares outstanding: approximately 75 million
Use of Non-GAAP Financial Information
Silicon Image presents and discusses gross margin, operating expenses, net income and basic and diluted net income per share in accordance with Generally Accepted Accounting Principles (GAAP) and on a non-GAAP basis for informational purposes only. Silicon Image believes that non-GAAP reporting, giving effect to the adjustments shown in the attached reconciliation, provides meaningful information and therefore uses non-GAAP reporting to supplement its GAAP reporting and internally in evaluating operations, managing and monitoring performance, and determining bonus compensation. Further, Silicon Image uses non-GAAP information as certain non-cash charges such as amortization of intangibles, stock based compensation and goodwill impairment do not reflect the cash operating results of the business. Silicon Image has chosen to provide this supplemental information to investors, analysts and other interested parties to enable them to perform additional analyses of its operating results and to illustrate the results of operations giving effect to such non-GAAP adjustments. The non-GAAP financial information presented herein should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
Conference Call
The company will host an investor conference call today to discuss its fourth quarter and fiscal year 2009 results at 2:00 p.m. Pacific Time and will webcast the event. To access the conference call, dial 877-856-1964 or 719-325-4810 and enter pass code 4747728. The webcast will be accessible on Silicon Image's investor relations Web site athttp://www.SiliconImage.com. A replay of the conference call will be available within two hours of the conclusion of the conference call through February 9, 2010. To access the replay, please dial 888-203-1112 or 719-457-0820 and enter pass code 4747728.
About Silicon Image, Inc.
Silicon Image, Inc. is a leading provider of semiconductor and intellectual property products for the secure distribution, presentation and storage of high-definition content. With a rich history of technology innovation that includes creating industry standards such as DVI and HDMI, the company’s solutions facilitate the use of digital content amongst consumer electronics, personal computer (PC) and storage devices, with the goal to securely deliver digital content anytime, anywhere and on any device. Founded in 1995, the company is headquartered in Sunnyvale, California, with regional engineering and sales offices in China, Japan, Korea and Taiwan. For more information, please visitwww.siliconimage.com.
NOTE: 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. HDMI, the HDMI logo, and High-Definition Multimedia Interface are trademarks or registered trademarks of HDMI Licensing, LLC in the United States and/or other countries. All other trademarks and registered trademarks are the property of their respective owners in the Unites States and/or other countries.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements include, but are not limited to, statements related to Silicon Image's future operating results, including revenue, gross margin, operating expenses, interest income and use of cash, new product introductions, improvements in the company’s operating infrastructure and the impact of such improvements on the roll-out of the company’s new products. These forward-looking statements involve risks and uncertainties, including the risks of uncertain economic conditions, competition in our markets, the company's ability to improve its operating infrastructure and deliver financial performance in-line with its stated goals and other risks and uncertainties described from time to time in Silicon Image's filings with the Securities and Exchange Commission (SEC). These risks and uncertainties could cause the actual results to differ materially from those anticipated by these forward-looking statements. In addition, see the Risk Factors section of the most recent Form 10-K and 10-Q filed by Silicon Image with the U.S. Securities and Exchange Commission. These forward-looking statements are made on the date of this press release, and Silicon Image assumes no obligation to update any such forward-looking information.
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 700pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 12pt;" valign="bottom" width="700" nowrap="nowrap">
SILICON IMAGE, INC.
|
|||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 700pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 12pt;" valign="bottom" width="700" nowrap="nowrap">
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||
|
valign="bottom" width="700" nowrap="nowrap">
(In thousands, except per share amounts)
|
|||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 700pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 12pt;" valign="bottom" width="700" nowrap="nowrap">
(unaudited)
|
|||||
|
width="264">
|
style="border-style: none none solid; border-color: -moz-use-text-color -moz-use-text-color windowtext; border-width: medium medium 1pt; padding: 0in 5.4pt; width: 273pt; height: 24pt;" valign="bottom" width="273">
Three MonthsEnded
|
style="border-style: none none solid; border-color: -moz-use-text-color -moz-use-text-color windowtext; border-width: medium medium 1pt; padding: 0in 5.4pt; width: 163pt; height: 24pt;" valign="bottom" width="163">
Twelve Months Ended December 31,
|
|||
|
width="264">
|
valign="top" width="90">
December 31, 2009 |
valign="top" width="93">
September 30, 2009 |
valign="top" width="90">
December 31, 2008 |
valign="top" width="82">
2009
|
valign="top" width="81">
2008
|
|
width="264">
Revenue: |
width="90">
|
width="93">
|
width="90">
|
width="82">
|
width="81">
|
|
width="264">
Product |
width="90">
$27,921
|
width="93">
$30,716
|
width="90">
$49,204
|
width="82">
$122,668
|
width="81">
$233,201
|
|
width="264">
Licensing |
width="90">
7,664
|
width="93">
6,440
|
width="90">
10,239
|
width="82">
27,921
|
width="81">
41,214
|
|
width="264">
Total revenue |
valign="bottom" width="90">
35,585
|
valign="bottom" width="93">
37,156
|
valign="bottom" width="90">
59,443
|
valign="bottom" width="82">
150,589
|
valign="bottom" width="81">
274,415
|
|
width="264">
Cost of revenue and operating expenses: |
width="90">
|
width="93">
|
width="90">
|
width="82">
|
width="81">
|
|
width="264">
Cost of product revenue (1) |
width="90">
16,290
|
width="93">
16,801
|
width="90">
24,618
|
width="82">
68,574
|
width="81">
112,539
|
|
width="264">
Cost of licensing revenue |
width="90">
586
|
width="93">
156
|
width="90">
123
|
width="82">
1,212
|
width="81">
1,187
|
|
width="264">
Research and development (2) |
width="90">
15,069
|
width="93">
17,807
|
width="90">
20,265
|
width="82">
68,229
|
width="81">
84,819
|
|
width="264">
Selling, general and administrative (3) |
width="90">
11,385
|
width="93">
17,222
|
width="90">
16,866
|
width="82">
55,000
|
width="81">
71,719
|
|
width="264">
Restructuring expense (4) |
width="90">
14,702
|
width="93">
348
|
width="90">
3,982
|
width="82">
22,907
|
width="81">
5,858
|
|
width="264">
Impairment of intangible assets |
width="90">
28,296
|
width="93">
-
|
width="90">
-
|
width="82">
28,296
|
width="81">
-
|
|
width="264">
Amortization of intangible assets |
width="90">
59
|
width="93">
1,473
|
width="90">
1,587
|
width="82">
4,478
|
width="81">
6,348
|
|
width="264">
Impairment of goodwill |
width="90">
-
|
width="93">
-
|
width="90">
-
|
width="82">
19,210
|
width="81">
-
|
|
width="264">
Total cost of revenue and operating expenses |
valign="bottom" width="90">
86,387
|
valign="bottom" width="93">
53,807
|
valign="bottom" width="90">
67,441
|
valign="bottom" width="82">
267,906
|
valign="bottom" width="81">
282,470
|
|
width="264">
Loss from operations |
width="90">
(50,802)
|
width="93">
(16,651)
|
width="90">
(7,998)
|
width="82">
(117,317)
|
width="81">
(8,055)
|
|
width="264">
Interest income and other, net |
width="90">
772
|
width="93">
696
|
width="90">
1,151
|
width="82">
3,005
|
width="81">
6,245
|
|
width="264">
Loss before provision for income taxes |
valign="bottom" width="90">
(50,030)
|
valign="bottom" width="93">
(15,955)
|
valign="bottom" width="90">
(6,847)
|
valign="bottom" width="82">
(114,312)
|
valign="bottom" width="81">
(1,810)
|
|
width="264">
Provision (benefit) for income taxes |
width="90">
14,593
|
width="93">
(444)
|
width="90">
(11,860)
|
width="82">
12,480
|
width="81">
(11,873)
|
|
width="264">
Net income (loss) |
valign="bottom" width="90">
$(64,623)
|
valign="bottom" width="93">
$(15,511)
|
valign="bottom" width="90">
$5,013
|
valign="bottom" width="82">
$(126,792)
|
valign="bottom" width="81">
$10,063
|
|
width="264">
Net income (loss) per share |
width="90">
|
width="93">
|
width="90">
|
width="82">
|
width="81">
|
|
width="264">
Basic and diluted
|
width="90">
$(0.85)
|
width="93">
$(0.21)
|
width="90">
$0.07
|
width="82">
$(1.69)
|
width="81">
$0.13
|
|
width="264">
Weighted average shares |
width="90">
|
width="93">
|
width="90">
|
width="82">
|
width="81">
|
|
width="264">
Basic
|
width="90">
75,355
|
width="93">
75,053
|
width="90">
74,068
|
width="82">
74,912
|
width="81">
75,570
|
|
width="264">
Diluted
|
width="90">
75,355
|
width="93">
75,053
|
width="90">
74,940
|
width="82">
74,912
|
width="81">
76,626
|
|
width="264">
_________________ |
width="90">
|
width="93">
|
width="90">
|
width="82">
|
width="81">
|
|
width="264">
(1) Includes stock compensation expense |
width="90">
$180
|
width="93">
$363
|
width="90">
$313
|
width="82">
$986
|
width="81">
$1,445
|
|
width="264">
(2) Includes stock compensation expense |
width="90">
887
|
width="93">
2,374
|
width="90">
1,934
|
width="82">
6,252
|
width="81">
7,134
|
|
width="264">
(3) Includes stock compensation expense |
width="90">
1,608
|
width="93">
4,911
|
width="90">
2,836
|
width="82">
10,863
|
width="81">
10,893
|
|
width="264">
(4) Includes stock compensation expense |
width="90">
-
|
width="93">
-
|
width="90">
14
|
width="82">
-
|
width="81">
14
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="804" nowrap="nowrap">
SILICON IMAGE, INC.
|
||||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="804" nowrap="nowrap">
GAAP NET INCOME (LOSS) TO NON-GAAP NET INCOME (LOSS) RECONCILIATION
|
||||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="804" nowrap="nowrap">
(In thousands, except per share amounts)
|
||||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 12pt;" valign="bottom" width="804" nowrap="nowrap">
(Unaudited)
|
||||||
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 311pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="311" nowrap="nowrap">
Three Months Ended
|
valign="bottom" width="29" nowrap="nowrap">
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 185pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="185" nowrap="nowrap">
Twelve Months Ended December 31,
|
|||
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
December 31, 2009
|
valign="bottom" width="109" nowrap="nowrap">
September 30, 2009
|
valign="bottom" width="100" nowrap="nowrap">
December 31, 2008
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
2009
|
valign="bottom" width="80" nowrap="nowrap">
2008
|
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
GAAP net income (loss) |
valign="bottom" width="102">
$(64,623)
|
valign="bottom" width="109">
$(15,511)
|
valign="bottom" width="100">
$5,013
|
valign="bottom" width="29">
|
valign="bottom" width="105">
$(126,792)
|
valign="bottom" width="80">
$10,063
|
|
valign="bottom" width="279" nowrap="nowrap">
Non-GAAP adjustments: |
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
Stock-based compensation expense (1) |
valign="bottom" width="102" nowrap="nowrap">
2,675
|
valign="bottom" width="109" nowrap="nowrap">
7,648
|
valign="bottom" width="100" nowrap="nowrap">
5,097
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
18,101
|
valign="bottom" width="80" nowrap="nowrap">
19,486
|
|
valign="bottom" width="279" nowrap="nowrap">
Amortization of intangible assets (2) |
valign="bottom" width="102" nowrap="nowrap">
59
|
valign="bottom" width="109" nowrap="nowrap">
1,473
|
valign="bottom" width="100" nowrap="nowrap">
1,587
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
4,478
|
valign="bottom" width="80" nowrap="nowrap">
6,348
|
|
valign="bottom" width="279" nowrap="nowrap">
Restructuring expenses |
valign="bottom" width="102" nowrap="nowrap">
14,702
|
valign="bottom" width="109" nowrap="nowrap">
348
|
valign="bottom" width="100" nowrap="nowrap">
3,968
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
22,907
|
valign="bottom" width="80" nowrap="nowrap">
5,844
|
|
valign="bottom" width="279" nowrap="nowrap">
Impairment of intangible assets (3) |
valign="bottom" width="102" nowrap="nowrap">
28,296
|
valign="bottom" width="109" nowrap="nowrap">
-
|
valign="bottom" width="100" nowrap="nowrap">
-
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
28,296
|
valign="bottom" width="80" nowrap="nowrap">
-
|
|
valign="bottom" width="279" nowrap="nowrap">
Impairment of goodwill (4) |
valign="bottom" width="102" nowrap="nowrap">
-
|
valign="bottom" width="109" nowrap="nowrap">
-
|
valign="bottom" width="100" nowrap="nowrap">
-
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
19,210
|
valign="bottom" width="80" nowrap="nowrap">
-
|
|
valign="bottom" width="279">
Professional fees (5) |
valign="bottom" width="102" nowrap="nowrap">
-
|
valign="bottom" width="109" nowrap="nowrap">
2,015
|
valign="bottom" width="100" nowrap="nowrap">
-
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
2,015
|
valign="bottom" width="80" nowrap="nowrap">
-
|
|
valign="bottom" width="279" nowrap="nowrap">
Non-GAAP net income (loss) before tax adjustments |
valign="bottom" width="102" nowrap="nowrap">
(18,891)
|
valign="bottom" width="109" nowrap="nowrap">
(4,027)
|
valign="bottom" width="100" nowrap="nowrap">
15,665
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
(31,785)
|
valign="bottom" width="80" nowrap="nowrap">
41,741
|
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
Tax adjustments (6) |
valign="bottom" width="102" nowrap="nowrap">
13,882
|
valign="bottom" width="109" nowrap="nowrap">
674
|
valign="bottom" width="100" nowrap="nowrap">
-
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
15,521
|
valign="bottom" width="80" nowrap="nowrap">
-
|
|
valign="bottom" width="279" nowrap="nowrap">
Non-GAAP net income (loss) |
valign="bottom" width="102">
$(5,009)
|
valign="bottom" width="109">
$(3,353)
|
valign="bottom" width="100">
$15,665
|
valign="bottom" width="29">
|
valign="bottom" width="105">
$(16,264)
|
valign="bottom" width="80">
$41,741
|
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
Non-GAAP net income (loss) per share |
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
Basic
|
valign="bottom" width="102" nowrap="nowrap">
$(0.07)
|
valign="bottom" width="109" nowrap="nowrap">
$(0.04)
|
valign="bottom" width="100" nowrap="nowrap">
$0.21
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
$(0.22)
|
valign="bottom" width="80" nowrap="nowrap">
$0.55
|
|
valign="bottom" width="279" nowrap="nowrap">
Diluted
|
valign="bottom" width="102" nowrap="nowrap">
$(0.07)
|
valign="bottom" width="109" nowrap="nowrap">
$(0.04)
|
valign="bottom" width="100" nowrap="nowrap">
$0.21
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
$(0.22)
|
valign="bottom" width="80" nowrap="nowrap">
$0.54
|
|
valign="bottom" width="279" nowrap="nowrap">
Weighted average shares |
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
Basic
|
valign="bottom" width="102" nowrap="nowrap">
75,355
|
valign="bottom" width="109" nowrap="nowrap">
75,053
|
valign="bottom" width="100" nowrap="nowrap">
74,068
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
74,912
|
valign="bottom" width="80" nowrap="nowrap">
75,570
|
|
valign="bottom" width="279" nowrap="nowrap">
Diluted
|
valign="bottom" width="102" nowrap="nowrap">
75,355
|
valign="bottom" width="109" nowrap="nowrap">
75,053
|
valign="bottom" width="100" nowrap="nowrap">
74,940
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
74,912
|
valign="bottom" width="80" nowrap="nowrap">
76,626
|
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 724pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 17pt;" valign="bottom" width="724" nowrap="nowrap">
(1) For the three months ended December 31, 2009, September 30, 2009 and December 31, 2008, and for the twelve months ended December 31, 2009 and 2008, these |
valign="bottom" width="80" nowrap="nowrap">
|
|||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 381pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="381" nowrap="nowrap">
adjustments represent the non-cash amortization of stock-based compensation expense. |
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
valign="bottom" width="279" nowrap="nowrap">
Cost of revenue |
valign="bottom" width="102" nowrap="nowrap">
$180
|
valign="bottom" width="109" nowrap="nowrap">
$363
|
valign="bottom" width="100" nowrap="nowrap">
$313
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
$986
|
valign="bottom" width="80" nowrap="nowrap">
$1,445
|
|
valign="bottom" width="279" nowrap="nowrap">
Research and development |
valign="bottom" width="102" nowrap="nowrap">
887
|
valign="bottom" width="109" nowrap="nowrap">
2,374
|
valign="bottom" width="100" nowrap="nowrap">
1,934
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
6,252
|
valign="bottom" width="80" nowrap="nowrap">
7,134
|
|
valign="bottom" width="279" nowrap="nowrap">
Selling general and administrative |
valign="bottom" width="102" nowrap="nowrap">
1,608
|
valign="bottom" width="109" nowrap="nowrap">
4,911
|
valign="bottom" width="100" nowrap="nowrap">
2,836
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
10,863
|
valign="bottom" width="80" nowrap="nowrap">
10,893
|
|
valign="bottom" width="279" nowrap="nowrap">
Restructuring expense |
valign="bottom" width="102" nowrap="nowrap">
-
|
valign="bottom" width="109" nowrap="nowrap">
-
|
valign="bottom" width="100" nowrap="nowrap">
14
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
-
|
valign="bottom" width="80" nowrap="nowrap">
14
|
|
valign="bottom" width="279" nowrap="nowrap">
Total |
valign="bottom" width="102" nowrap="nowrap">
$2,675
|
valign="bottom" width="109" nowrap="nowrap">
$7,648
|
valign="bottom" width="100" nowrap="nowrap">
$5,097
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
$18,101
|
valign="bottom" width="80" nowrap="nowrap">
$19,486
|
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 619pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 17pt;" valign="bottom" width="619" nowrap="nowrap">
(2) This adjustment represents expenses for the amortization of intangible assets recorded in connection with our acquisitions. These on-going expenses pertain |
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 490pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 17pt;" valign="bottom" width="490" nowrap="nowrap">
to intangible assets that are not expected to be replaced when fully amortized, as might a depreciable tangible asset.
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
||
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="804" nowrap="nowrap">
(3) This adjustment represents the impairment recorded on the investment in an intellectual property (IP). The Company stopped using the IP during the three months ended December 31, 2009. |
||||||
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 490pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="490" nowrap="nowrap">
(4) This adjustment pertains to impairment recorded on goodwill for the year ended ended December 31, 2009. |
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
||
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="804" nowrap="nowrap">
(5) This adjustment relates to the professional fees incurred during the three months ended September 30, 2009 associated with a potential strategic acquisition which we evaluated and decided not to pursue. |
||||||
|
valign="bottom" width="279" nowrap="nowrap">
|
valign="bottom" width="102" nowrap="nowrap">
|
valign="bottom" width="109" nowrap="nowrap">
|
valign="bottom" width="100" nowrap="nowrap">
|
valign="bottom" width="29" nowrap="nowrap">
|
valign="bottom" width="105" nowrap="nowrap">
|
valign="bottom" width="80" nowrap="nowrap">
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 724pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="724" nowrap="nowrap">
(6) Non-GAAP related items for Q4 2008 and for the year ended December 31, 2008 are not tax-effected as our effective tax rate results in a benefit for those periods. The tax adjustments |
valign="bottom" width="80" nowrap="nowrap">
|
|||||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 804pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="804" nowrap="nowrap">
for the three months ended December 31, 2009 and September 30, 2009 and for the year ended December 31, 2009 includes the impact of the net valuation allowance on deferred tax assets.
|
||||||
|
valign="bottom" width="516" nowrap="nowrap">
SILICON IMAGE, INC.
|
||
|
valign="bottom" width="516" nowrap="nowrap">
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||
|
valign="bottom" width="516" nowrap="nowrap">
(In thousands)
|
||
|
valign="top" width="516">
Unaudited
|
||
|
width="339">
|
valign="top" width="177">
December 31,
|
|
|
width="339">
|
valign="top" width="88">
2009
|
valign="top" width="89">
2008
|
|
width="339">
Assets
|
valign="top" width="177">
|
|
|
valign="bottom" width="339">
Current Assets: |
valign="bottom" width="88">
|
valign="bottom" width="89">
|
|
width="339">
Cash and cash equivalents |
width="88">
$29,756
|
width="89">
$95,414
|
|
width="339">
Short-term investments |
width="88">
120,866
|
width="89">
89,591
|
|
width="339">
Accounts receivable, net |
width="88">
21,664
|
width="89">
5,922
|
|
width="339">
Inventories |
width="88">
7,746
|
width="89">
12,775
|
|
width="339">
Prepaid expenses and other current assets |
width="88">
29,641
|
width="89">
15,275
|
|
width="339">
Deferred income taxes |
width="88">
231
|
width="89">
6,665
|
|
width="339">
Total current assets |
valign="bottom" width="88">
209,904
|
valign="bottom" width="89">
225,642
|
|
width="339">
Property and equipment, net |
width="88">
14,449
|
width="89">
19,394
|
|
width="339">
Deferred income taxes, non-current |
width="88">
1,998
|
width="89">
28,193
|
|
width="339">
Intangible assets, net |
width="88">
150
|
width="89">
32,921
|
|
width="339">
Goodwill |
width="88">
-
|
width="89">
19,210
|
|
width="339">
Other assets |
width="88">
675
|
width="89">
1,181
|
|
width="339">
Total assets |
valign="bottom" width="88">
$227,176
|
valign="bottom" width="89">
$326,541
|
|
width="339">
Liabilities and Stockholders’ Equity
|
width="88">
|
width="89">
|
|
width="339">
Current Liabilities: |
width="88">
|
width="89">
|
|
width="339">
Accounts payable |
width="88">
$10,141
|
width="89">
$7,278
|
|
width="339">
Accrued and other liabilities |
width="88">
28,150
|
width="89">
23,023
|
|
width="339">
Deferred license revenue |
width="88">
3,111
|
width="89">
2,348
|
|
width="339">
Deferred margin on sales to distributors |
width="88">
2,944
|
width="89">
6,881
|
|
width="339">
Total current liabilities |
valign="bottom" width="88">
44,346
|
valign="bottom" width="89">
39,530
|
|
width="339">
Other long-term liabilities |
width="88">
8,994
|
width="89">
8,064
|
|
width="339">
Total liabilities |
valign="bottom" width="88">
53,340
|
valign="bottom" width="89">
47,594
|
|
width="339">
Stockholders’ Equity: |
width="88">
|
width="89">
|
|
width="339">
Total stockholders’ equity |
valign="bottom" width="88">
173,836
|
valign="bottom" width="89">
278,947
|
|
width="339">
Total liabilities and stockholders’ equity |
valign="bottom" width="88">
$227,176
|
valign="bottom" width="89">
$326,541
|
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 562pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="562" nowrap="nowrap">
SILICON IMAGE, INC.
|
||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 562pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="562" nowrap="nowrap">
Condensed Consolidated Statements of Cash Flows
|
||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 562pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 11pt;" valign="bottom" width="562" nowrap="nowrap">
(In thousands)
|
||
|
style="padding: 0in 5.4pt; background: white none repeat scroll 0% 0%; width: 562pt; -moz-background-clip: border; -moz-background-origin: padding; -moz-background-inline-policy: continuous; height: 12pt;" valign="bottom" width="562" nowrap="nowrap">
(unaudited)
|
||
|
width="393">
|
style="border-style: none none solid; border-color: -moz-use-text-color -moz-use-text-color windowtext; border-width: medium medium 1pt; padding: 0in 5.4pt; width: 168.9pt; height: 12pt;" valign="top" width="169">
Year ended December 31,
|
|
|
width="393">
|
valign="top" width="78">
2009
|
valign="top" width="91">
2008
|
|
width="393">
Cash flows from operating activities:
|
width="78">
|
width="91">
|
|
width="393">
Net income (loss) |
width="78">
$(126,792)
|
width="91">
$10,063
|
|
width="393">
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: |
width="78">
|
width="91">
|
|
width="393">
Deferred income taxes |
width="78">
32,629
|
width="91">
(10,896)
|
|
width="393">
Impairment of intangible assets |
width="78">
28,296
|
width="91">
-
|
|
width="393">
Impairment of goodwill |
width="78">
19,210
|
width="91">
-
|
|
width="393">
Stock-based compensation expense |
width="78">
18,101
|
width="91">
19,486
|
|
width="393" nowrap="nowrap">
Depreciation |
width="78">
8,960
|
width="91">
10,349
|
|
width="393">
Amortization of intangible assets |
width="78">
4,478
|
width="91">
6,348
|
|
width="393" nowrap="nowrap">
Amortization of investment premium |
width="78">
3,045
|
width="91">
1,189
|
|
width="393">
Non-cash restructuring expenses |
width="78">
649
|
width="91">
1,063
|
|
width="393">
Loss on disposal and retirement of property and equipment |
width="78">
180
|
width="91" nowrap="nowrap">
554
|
|
width="393">
Tax benefit (deficiency) from employee stock-based compensation plans |
width="78">
56
|
width="91">
(810)
|
|
width="393">
Provision for doubtful accounts |
width="78">
23
|
width="91">
1,218
|
|
width="393">
Excess tax benefits from employee stock-based transactions |
width="78">
(85)
|
width="91">
(548)
|
|
width="393">
Realized gain on sale of short-term investments |
width="78">
(7)
|
width="91">
(301)
|
|
width="393">
Changes in assets and liabilities: |
width="78">
|
width="91">
|
|
width="393">
Accounts receivable |
width="78">
(15,756)
|
width="91">
14,114
|
|
width="393">
Inventories |
width="78">
5,029
|
width="91">
7,423
|
|
width="393">
Prepaid expenses and other current assets |
width="78">
(13,897)
|
width="91">
(1,303)
|
|
width="393">
Accounts payable |
width="78">
3,600
|
width="91">
(10,684)
|
|
width="393">
Accrued liabilities and other current liabilities |
width="78">
5,791
|
width="91">
(550)
|
|
width="393">
Deferred license revenue |
width="78">
763
|
width="91">
(1,512)
|
|
width="393">
Deferred margin on sales to distributors |
valign="bottom" width="78">
(3,937)
|
valign="bottom" width="91">
(19,562)
|
|
width="393">
Cash provided by (used in) operating activities |
valign="bottom" width="78">
(29,664)
|
valign="bottom" width="91">
25,641
|
|
width="393">
Cash flows from investing activities:
|
width="78">
|
width="91">
|
|
width="393" nowrap="nowrap">
Purchases of short-term investments |
width="78">
(165,144)
|
width="91">
(224,499)
|
|
width="393">
Proceeds from sales of short-term investments |
width="78">
131,082
|
width="91">
246,370
|
|
width="393">
Proceeds from sale of property and equipment |
width="78">
120
|
width="91">
-
|
|
width="393" nowrap="nowrap">
Purchases of property and equipment |
width="78">
(4,124)
|
width="91">
(7,046)
|
|
width="393">
Cash provided by (used in) investing activities |
valign="bottom" width="78">
(38,066)
|
valign="bottom" width="91">
14,825
|
|
width="393">
Cash flows from financing activities:
|
width="78">
|
width="91">
|
|
width="393">
Proceeds from issuances of common stock |
width="78">
2,805
|
width="91">
4,758
|
|
width="393">
Excess tax benefits from employee stock-based transactions |
width="78">
85
|
width="91">
548
|
|
width="393">
Payments for vendor financed purchases of software and intangibles |
width="78">
(1,250)
|
width="91">
(19,278)
|
|
width="393">
Repurchase of restricted stock units for income tax withholding |
width="78">
(286)
|
width="91">
-
|
|
width="393">
Payments to acquire treasury stock |
valign="bottom" width="78">
-
|
valign="bottom" width="91">
(68,180)
|
|
width="393">
Cash provided by (used in) financing activities |
valign="bottom" width="78">
1,354
|
valign="bottom" width="91">
(82,152)
|
|
width="393">
Effect of exchange rate changes on cash and cash equivalents |
valign="bottom" width="78">
718
|
valign="bottom" width="91">
(722)
|
|
width="393">
Net decrease in cash and cash equivalents |
width="78">
(65,658)
|
width="91">
(42,408)
|
|
width="393">
Cash and cash equivalents - beginning of year |
valign="bottom" width="78">
95,414
|
valign="bottom" width="91">
137,822
|
|
width="393">
Cash and cash equivalents - end of year |
valign="bottom" width="78">
$29,756
|
valign="bottom" width="91">
$95,414
|
|
width="393">
Supplemental cash flow information:
|
width="78">
|
width="91">
|
|
width="393">
Refund (cash payment) for income taxes |
valign="bottom" width="78">
$8,236
|
valign="bottom" width="91">
$(3,624)
|
|
width="393">
Restricted stock units vested |
valign="bottom" width="78">
$793
|
valign="bottom" width="91">
$-
|
|
width="393" nowrap="nowrap">
Property and equipment purchased but not paid for |
valign="bottom" width="78">
$779
|
valign="bottom" width="91">
$79
|
|
width="393" nowrap="nowrap">
Unrealized net gain on short-term investments |
valign="bottom" width="78">
$251
|
valign="bottom" width="91">
$219
|
Media Contacts:
News Source : Silicon Image Reports Fourth Quarter And Fiscal Year 2009 Financial Results
Copy this html code to your website/blog and link to this press release.
More User Press Releases
- Silicon Image Achieves Revenue Growth and Profitability in the Second Quarter
- Silicon Image Introduces New RAID IP Core Based on Production-Proven SteelVine® Technology
- Silicon Image Promotes Noland Granberry to Chief Financial Officer
- Silicon Image introduces First Products Incorporating HDMI 1.4 Features for DTV and Home Theatre Applications
- Silicon Image Appoints New Vice President of Worldwide Marketing
- Silicon Image Reports First Quarter 2010 Financial Results
- Samsung's New Line of DTVs First To Feature Enhanced InstaPort™ Technology
- Silicon Image Reorganizes to Bring Increased Focus to its Products and Intellectual Property Businesses
- Silicon Image to Present at the Sidoti & Company 14th Annual Emerging Growth Institutional Investor Forum
- Silicon Image Exhibiting at GSMA Mobile World Congress 2010
Facebook
Twitter
del.icio.us
LinkedIn
Digg
StumbleUpon
Forward
Google
Favorite
Favorite on Technorati