Digital Content Anywhere

Press Release

Silicon Image Reports Fourth Quarter And Fiscal Year 2009 Financial Results

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 at http://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 visit www.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.









SILICON IMAGE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(unaudited)

 

Three Months Ended 

Twelve Months Ended December 31,

 

December 31, 2009

September 30, 2009

December 31, 2008

2009

2008

Revenue:

 

 

 

 

 

Product

 $27,921

 $30,716

 $49,204

 $122,668

 $233,201

Licensing

 7,664

 6,440

 10,239

 27,921

 41,214

Total revenue

 35,585

 37,156

 59,443

 150,589

 274,415

Cost of revenue and operating expenses:

 

 

 

 

 

Cost of product revenue (1)

 16,290

 16,801

 24,618

 68,574

 112,539

Cost of licensing revenue

 586

 156

 123

 1,212

 1,187

Research and development (2)

 15,069

 17,807

 20,265

 68,229

 84,819

Selling, general and administrative (3)

 11,385

 17,222

 16,866

 55,000

 71,719

Restructuring expense (4)

 14,702

 348

 3,982

 22,907

 5,858

Impairment of intangible assets

 28,296

 -  

 -  

 28,296

 -  

Amortization of intangible assets

 59

 1,473

 1,587

 4,478

 6,348

Impairment of goodwill

 -  

 -  

 -  

 19,210

 -  

Total cost of revenue and operating expenses

 86,387

 53,807

 67,441

 267,906

 282,470

Loss from operations

 (50,802)

 (16,651)

 (7,998)

 (117,317)

 (8,055)

Interest income and other, net

 772

 696

 1,151

 3,005

 6,245

Loss before provision for income taxes

 (50,030)

 (15,955)

 (6,847)

 (114,312)

 (1,810)

Provision (benefit) for income taxes

 14,593

 (444)

 (11,860)

 12,480

 (11,873)

Net income (loss)

 $(64,623)

 $(15,511)

 $5,013

 $(126,792)

 $10,063

Net income (loss) per share

 

 

 

 

 

            Basic and diluted

 $(0.85)

 $(0.21)

 $0.07

 $(1.69)

 $0.13

Weighted average shares

 

 

 

 

 

           Basic

 75,355

 75,053

 74,068

 74,912

 75,570

          Diluted

 75,355

 75,053

 74,940

 74,912

 76,626

_________________

 

 

 

 

 

(1) Includes stock compensation expense

 $180

 $363

 $313

 $986

 $1,445

(2) Includes stock compensation expense

 887

 2,374

 1,934

 6,252

 7,134

(3) Includes stock compensation expense

 1,608

 4,911

 2,836

 10,863

 10,893

(4) Includes stock compensation expense

 -  

 -  

 14

 -  

 14





SILICON IMAGE, INC.

GAAP NET INCOME (LOSS) TO NON-GAAP NET INCOME (LOSS)  RECONCILIATION

(In thousands, except per share amounts)

(Unaudited)

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended December 31,

 

December 31, 2009

September 30, 2009

December 31, 2008

 

2009

2008

 

 

 

 

 

 

 

GAAP net income (loss)

 $(64,623)

 $(15,511)

 $5,013

 

 $(126,792)

 $10,063

Non-GAAP adjustments:

 

 

 

 

 

 

Stock-based compensation expense (1)

 2,675

 7,648

 5,097

 

 18,101

 19,486

Amortization of intangible assets (2)

 59

 1,473

 1,587

 

 4,478

 6,348

Restructuring expenses

 14,702

 348

 3,968

 

 22,907

 5,844

Impairment of intangible assets (3)

 28,296

 -  

 -  

 

 28,296

 -  

Impairment of goodwill (4)

 -  

 -  

 -  

 

 19,210

 -  

Professional fees (5)

 -  

 2,015

 -  

 

 2,015

 -  

Non-GAAP net income (loss) before tax adjustments

 (18,891)

 (4,027)

 15,665

 

 (31,785)

 41,741

 

 

 

 

 

 

 

Tax adjustments (6)

 13,882

 674

 -  

 

 15,521

 -  

Non-GAAP net income (loss)

 $(5,009)

 $(3,353)

 $15,665

 

 $(16,264)

 $41,741

 

 

 

 

 

 

 

Non-GAAP net income (loss) per share

 

 

 

 

 

 

                   Basic

 $(0.07)

 $(0.04)

 $0.21

 

 $(0.22)

 $0.55

                   Diluted

 $(0.07)

 $(0.04)

 $0.21

 

 $(0.22)

 $0.54

Weighted average shares

 

 

 

 

 

 

                  Basic

 75,355

 75,053

 74,068

 

 74,912

 75,570

                  Diluted

 75,355

 75,053

 74,940

 

 74,912

 76,626

 

 

 

 

 

 

 

(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

 

adjustments represent the non-cash amortization of stock-based compensation expense.

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 $180

 $363

 $313

 

 $986

 $1,445

Research and development

 887

 2,374

 1,934

 

 6,252

 7,134

Selling general and administrative

 1,608

 4,911

 2,836

 

 10,863

 10,893

Restructuring expense

 -  

 -  

 14

 

 -  

 14

Total

 $2,675

 $7,648

 $5,097

 

 $18,101

 $19,486

 

 

 

 

 

 

 

(2) This adjustment represents expenses for the amortization of intangible assets recorded in connection with our acquisitions. These on-going expenses pertain

 

 

 to intangible assets that are not expected to be replaced when fully amortized, as might a depreciable tangible asset.

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

(4) This adjustment pertains to impairment recorded on goodwill for the year ended ended December 31, 2009.

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

(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

 

      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.





SILICON IMAGE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

Unaudited

 

December 31,

 

2009

2008

Assets

 

Current Assets:

 

 

Cash and cash equivalents

 $29,756

 $95,414

Short-term investments

 120,866

 89,591

Accounts receivable, net

 21,664

 5,922

Inventories

 7,746

 12,775

Prepaid expenses and other current assets

 29,641

 15,275

Deferred income taxes

 231

 6,665

Total current assets

 209,904

 225,642

Property and equipment, net

 14,449

 19,394

Deferred income taxes, non-current

 1,998

 28,193

Intangible assets, net

 150

 32,921

Goodwill

 -  

 19,210

Other assets

 675

 1,181

Total assets

 $227,176

 $326,541

Liabilities and Stockholders’ Equity

 

 

Current Liabilities:

 

 

Accounts payable

 $10,141

 $7,278

Accrued and other liabilities

 28,150

 23,023

Deferred license revenue

 3,111

 2,348

Deferred margin on sales to distributors

 2,944

 6,881

Total current liabilities

 44,346

 39,530

Other long-term liabilities

 8,994

 8,064

Total liabilities

 53,340

 47,594

Stockholders’ Equity:

 

 

Total stockholders’ equity

 173,836

 278,947

Total liabilities and stockholders’ equity

 $227,176

 $326,541





SILICON IMAGE, INC.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

Year ended December 31,

 

2009

2008

Cash flows from operating activities:

 

 

Net income (loss)

 $(126,792)

 $10,063

Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:

 

 

Deferred income taxes

 32,629

 (10,896)

Impairment of intangible assets

 28,296

 -  

Impairment of goodwill

 19,210

 -  

Stock-based compensation expense

 18,101

 19,486

Depreciation

 8,960

 10,349

Amortization of intangible assets

 4,478