EX-99.01 2 f22381exv99w01.htm EXHIBIT 99.01 exv99w01
 

Exhibit 99.01
(SILICON IMAGE NEWS LETTERHEAD)
FOR IMMEDIATE RELEASE
INVESTOR CONTACT:
Robert Freeman
Chief Financial Officer — Silicon Image, Inc.
Phone: 408-616-1571
Fax: 408-830-9531
robert.freeman@siliconimage.com
MEDIA CONTACT:
Kasey Holman
Media Relations — Silicon Image, Inc.
Phone: 408-616-4192
kasey.holman@siliconimage.com
SILICON IMAGE REPORTS RECORD REVENUE WITH SECOND QUARTER 2006 FINANCIAL RESULTS
Expects 10 percent Sequential Growth in Q3; Raises Full-Year Revenue Guidance to 30 to 35
percent over 2005
SUNNYVALE, Calif., July 26, 2006 — Silicon Image, Inc. (Nasdaq: SIMG), a leader in semiconductors for the secure storage, distribution and presentation of high-definition content, today reported financial results for its second quarter ending June 30, 2006.
Total second quarter revenues increased to a record $70.6 million representing a 39.2 percent increase over the same period last year and a 19.4 percent increase sequentially. This was driven by a 65.2 percent increase in consumer electronics product revenue over the second quarter of 2005 and a sequential increase of 31.0 percent. In addition, licensing revenues grew by 162.3 percent over the second quarter of 2005 and 53.2 percent sequentially.
     
(LETTERHEAD FOOTER)
  1060 E. Arques Avenue, Sunnyvale, CA 94085     408.616.4000     www.siliconimage.com

 


 

(LETTERHEAD GRAPHIC)
Second quarter net income as reported in accordance with Generally Accepted Accounting Principles (GAAP) was $5.8 million, or $0.07 per diluted share, including $0.08 of stock-based compensation expense. This compares to $10.5 million, or $0.12 per diluted share, including $0.02 of stock-based compensation expense, for the second quarter of 2005 and $2.4 million, or $0.03 per diluted share, including $0.09 of stock-based compensation expense, for the first quarter of 2006.
Excluding the impact of stock-based compensation, amortization of intangible assets and tax benefits from employee stock transactions, second quarter non-GAAP (1) net income totaled $16.3 million or $0.19 per diluted share as compared to $10.6 million or $0.13 per diluted share for the prior year quarter and $11.3 million, or $0.13 per diluted share for the first quarter of 2006.
Total revenues for the six months ending June 30, 2006 were $129.7 million, increasing 36.4 percent from approximately $95.0 million for the six months ending June 30, 2005. Net income on a GAAP basis for the six months ending June 30, 2006 totaled approximately $8.2 million or $0.10 per diluted share, including stock-based compensation expense of $0.16 per diluted share, as compared to approximately $27.1 million, or $0.32 per diluted share, including a stock-based compensation benefit of $0.10 per diluted share, for the six months ending June 30, 2005.
“Silicon Image continues to drive the world’s transition to digital with superior products, strategic alliances and state of the art innovations,” said Steve Tirado, President and CEO. “Our 2006 HDMI 1.3 product line and recent China Digital Interface Industry Alliance (CDIA) partnership positions us well for 2007 and beyond. Our record revenue, bookings and non-GAAP operating margins are a solid reflection of our strong consumer electronics market position.”
Second Quarter Performance Highlights:
  GAAP Highlights
    GAAP net income up 146.5 percent from first quarter 2006
 
    GAAP operating margins were 12.7 percent versus 4.1 percent for the first quarter of 2006
 
    GAAP gross margins improved from 57.1 percent in the first quarter to 57.8 percent for the second quarter
  Non-GAAP Highlights
    Non-GAAP net income up 44.8 percent from first quarter 2006
(LETTERHEAD FOOTER GRAPHIC)

 


 

(LETTERHEAD GRAPHIC)
    Non-GAAP operating margins exceed 22 percent
 
    Non-GAAP gross margins improved to 58.6 percent from 58.2 percent in the first quarter.
  Announced next generation HDMI, heralding era of Deep Color Displays
    Shipped first HDMI 1.3 silicon for Q2 revenue
 
    Sony Play Station 3 announced support for HDMI 1.3 Deep Color feature
  Announced first major volume design win for SteelVine™ storage solution with ASUSTeK, targeting home media applications
  HDMI Adopters increased to 435 as of June 30, 2006
  Third quarter announcement of CDIA established by the China Video Industry Alliance (CVIA) to promote HDMI represents significant market opportunity for transition to HDMI devices in China
Q3 and Full Year 2006 Outlook
Revenues for the third quarter are expected to increase approximately 10 percent over second quarter 2006 with non-GAAP gross margins at approximately 57 percent. Visibility remains excellent and the company expects continued growth in a seasonally weaker Q4. After previously raising our annual revenue guidance for fiscal year 2006 to an expected growth of 25 to 30 percent, announced at our Investor/Analyst Day on June 28, 2006, we now expect revenues to increase 30 to 35 percent over 2005.
(1) Silicon Image reports net income and basic and diluted net income per share in accordance with GAAP and supplementally on a non-GAAP basis for informational purposes only. Silicon Image believes that the non-GAAP reporting giving effect to the adjustments shown in the attached reconciliation addresses the lack of comparability between periods presented with respect to stock-based compensation as a result of the adoption of SFAS No. 123R and provides management with meaningful information to evaluate operations, manage and monitor performance and determine bonus compensation. Silicon Image’s presentation of non-GAAP financial information excludes stock-based compensation, amortization of intangible assets recorded in connection with our acquisitions; and the non-cash portion of the income tax provision recorded to additional paid in capital. Silicon Image has chosen to provide this supplemental information to investors, analysts and other interested parties to enable them to perform additional analyses of our operating results and to illustrate the results of operations giving effect to such non-GAAP adjustments. Management excludes the tax expense (benefit) when reviewing our performance because it depends upon the timing of stock option exercises, which are outside of our control and are unrelated to our ongoing business operations. 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.
(LETTERHEAD FOOTER GRAPHIC)

 


 

(LETTERHEAD GRAPHIC)
Conference Call
The company will host a conference call at 3:00 p.m. Pacific time today to discuss its second quarter 2006 results and business outlook. The call will be broadcast over the Internet and can be accessed on the investor relation site located at www.siliconimage.com. To access the conference call, dial 719-457-2692 and enter pass code 4025746. A replay of the conference call will be available until midnight (PT), August 5, 2006. To access the replay, dial 719-457-0820 or 888-203-1112, and enter pass code 4025746.
About Silicon Image, Inc.
Headquartered in Sunnyvale, Calif., Silicon Image, Inc. is a leader in driving the architecture and semiconductor implementations for the secure storage, distribution and presentation of high-definition content in the consumer electronics and personal computing markets. Silicon Image creates and drives industry standards for digital content delivery such as DVI, HDMI and UDI, leveraging partnerships with global leaders in the consumer electronics and personal computing markets to meet the growing digital content needs of consumers worldwide. The Simplay HD Testing Program provides compatibility testing for high definition consumer electronics devices such as HDTVs, set-top boxes, audio/video receivers and DVD players, helping manufacturers to achieve compatibility and deliver the highest-quality HDTV experience to consumers. Silicon Image is also one of the top ten semiconductor IP licensing vendors in the world. For more information, please visit www.siliconimage.com.
Forward-looking Statements
This news release contains forward-looking information within the meaning of federal securities regulations. These forward-looking statements include statements related to anticipated revenue growth and financial outlook for the third and fourth quarter of 2006, the anticipated market growth and market acceptance of the HDMI standard, the anticipated market growth and consumer demand for HDMI-compatible products, the anticipated benefits of HDMI-compatible products and the HDMI 1.3 product line, the anticipated benefits of Silicon Image’s partnership with CVIA in promoting and meeting such anticipated market growth and consumer demand, the anticipated growth of the consumer electronics and personal computing markets, the role of Silicon Image in meeting such anticipated growth, and the benefits, performance and features of the Simplay HD™ Testing Program. These forward-looking statements involve risks and uncertainties, including those described from time to time in Silicon Image’s filings with the Securities and Exchange Commission (SEC) that could cause the actual results to differ materially from those anticipated by these forward-looking statements. In particular, anticipated revenue growth and financial outlook for the third and fourth quarter of 2006, the anticipated market growth and market acceptance of the HDMI standard, the anticipated market growth and consumer demand for HDMI-compatible products, the anticipated benefits of HDMI-compatible products and the HDMI 1.3 product line, the anticipated benefits of Silicon Image’s partnership with CVIA in promoting and meeting such anticipated market growth and consumer demand, the anticipated growth of the consumer electronics and personal computing markets, the role of Silicon Image in meeting such anticipated market growth, and the benefits, performance and features of the Simplay HD™ Testing Program may differ materially from what is currently anticipated. In addition, see the Risk Factors section of the most recent Form 10-K or Form 10-Q filed by Silicon Image with the SEC. Silicon Image assumes no obligation to update any forward-looking information contained in this press release.
NOTE: Silicon Image and www.siliconimage.com are trademarks, registered trademarks or service marks of Silicon Image, Inc. in the United States and other countries.
(LETTERHEAD FOOTER GRAPHIC)

 


 

(LETTERHEAD GRAPHIC)
Silicon Image, Inc.
Condensed Consolidated Income Statements
(In thousands, except per share amounts)
Unaudited
                                         
    Three Months Ended     Six Months Ended  
    June 30,     March 31,     June 30,     June 30,     June 30,  
    2006     2006     2005     2006     2005  
Revenue:
                                       
Product
  $ 61,667     $ 53,280     $ 47,323     $ 114,947     $ 88,131  
Development, licensing and royalties
    8,912       5,819       3,398       14,731       6,910  
 
                             
Total revenue
    70,579       59,099       50,721       129,678       95,041  
 
                             
Cost of revenue and operating expenses:
                                       
Cost of revenue (1)
    29,785       25,348       20,987       55,133       36,492  
Research and development (2)
    15,179       15,566       11,903       30,745       20,025  
Selling, general and administrative (3)
    16,563       15,461       8,873       32,024       12,826  
Amortization of intangible assets
    78       274       274       352       548  
 
                             
Total cost of revenue and operating expenses
    61,605       56,649       42,037       118,254       69,891  
 
                             
Income from operations
    8,974       2,450       8,684       11,424       25,150  
Interest income and other, net
    2,020       1,538       641       3,558       1,259  
Gain on investment security
                1,382             1,263  
 
                             
Income before provision for income taxes
    10,994       3,988       10,707       14,982       27,672  
Provision for income taxes
    5,196       1,636       247       6,832       578  
 
                             
Net income
  $ 5,798     $ 2,352     $ 10,460     $ 8,150     $ 27,094  
 
                             
 
                                       
Net income per share — basic
  $ 0.07     $ 0.03     $ 0.13     $ 0.10     $ 0.34  
 
                             
Net income per share — diluted
  $ 0.07     $ 0.03     $ 0.12     $ 0.10     $ 0.32  
 
                             
Weighted average shares — basic
    81,562       80,986       78,981       81,019       78,723  
Weighted average shares — diluted
    85,628       85,398       83,928       85,246       83,469  
 
                                         
(1) Includes stock compensation expense (benefit)
  $ 554     $ 628     $ 41     $ 1,182     $ (1,156 )
(2) Includes stock compensation expense (benefit)
    2,800       2,812       747       5,612       (3,691 )
(3) Includes stock compensation expense (benefit)
    3,197       3,843       514       7,040       (3,178 )
(LETTERHEAD FOOTER GRAPHIC

 


 

(LETTERHEAD GRAPHIC)
Silicon Image, Inc.
GAAP Net Income to Non-GAAP Net Income Reconciliation
(In thousands, except per share amounts)
                                         
    Three Months Ended     Six Months Ended  
    June 30,     March 31,     June 30,     June 30,     June 30,  
(In thousands, except per share amounts)   2006     2006     2005     2006     2005  
         
(unaudited)                                        
GAAP Net income
  $ 5,798     $ 2,352     $ 10,460     $ 8,150     $ 27,094  
 
                                       
Non-GAAP adjustments:
                                       
Stock-based compensation expense (benefit) (1)
    6,551       7,283       1,302       13,834       (8,025 )
Amortization of intangible assets (2)
    78       274       274       352       548  
Tax benefit from employee stock transactions (3)
    3,889       1,356             5,245        
Gain on investment security (4)
                (1,382 )           (1,263 )
 
           
Non-GAAP net income
  $ 16,316     $ 11,265     $ 10,654     $ 27,581     $ 18,354  
 
           
 
                                       
Non-GAAP net income per share — basic
  $ 0.20     $ 0.14     $ 0.13     $ 0.34     $ 0.23  
Non-GAAP net income per share — diluted
  $ 0.19     $ 0.13     $ 0.13     $ 0.32     $ 0.22  
 
                                       
Weighted average shares — basic
    81,562       80,986       78,981       81,019       78,423  
Weighted average shares — diluted
    85,628       85,398       83,928       85,246       83,469  
(1) For June 30, 2006, this adjustment represents the non-cash amortization of stock-based compensation associated with the adoption of SFAS No. 123R. For June 30, 2005, this adjustment represents stock-based compensation (benefit) associated with stock option modifications, including repricings, and certain stock options issued to employees of acquired companies and to non-employees in exchange for services. Stock-based compensation (benefit) in 2005 fluctuated in large part based on changes in our stock price. Management excludes this expense (benefit) because of the lack of comparability between periods as a result of the adoption of SFAS 123R. In addition, when reviewing our cost of revenue and operating expenses management does not consider this expense (benefit) to be relevant to an assessment of our ongoing operations.
(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 non-cash tax benefits from employee stock transactions included in the tax provision and recorded to additional paid in capital.
(4) This adjustment relates to warrants and stock received by the company from a transaction involving the licensing of certain of our intellectual property. These types of losses are infrequent and unusual, and reflect market and other conditions unrelated to our ongoing business operations.
(LETTERHEAD FOOTER GRAPHIC)

 


 

(LETTERHEAD GRAPHIC)
Silicon Image, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
                 
    June 30,     December 31,  
    2006     2005  
 
  Unaudited        
Assets
               
Current Assets:
               
Cash, cash equivalents and short-term investments
  $ 189,030     $ 151,562  
Accounts receivable, net
    38,219       30,141  
Inventories
    18,944       17,072  
Prepaid expenses and other current assets
    3,684       3,037  
 
           
Total current assets
    249,877       201,812  
 
           
Property and equipment, net
    11,982       9,613  
Goodwill and intangible assets, net
    13,255       13,606  
Other assets
    1,422       7,990  
 
           
Total assets
  $ 276,536     $ 233,021  
 
           
Liabilities and Stockholders’ Equity
               
Current Liabilities:
               
Accounts payable
  $ 13,477     $ 13,372  
Other current liabilities
    26,213       22,465  
Deferred margin on sales to distributors
    16,894       13,771  
Deferred patent infringement proceeds
    6,966        
 
           
Current liabilities
    63,550       49,608  
 
           
Other long-term liabilities
    1,057       6,867  
 
           
Total liabilities
    64,607       56,475  
 
               
Stockholders’ Equity
    211,929       176,546  
 
           
Total liabilities and stockholders’ equity
  $ 276,536     $ 233,021  
 
           
(LETTERHEAD FOOTER GRAPHIC)