Rambus inc (RMBS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash flows from operating activities:
Net loss

-90,419

-157,957

-22,862

6,820

211,388

26,201

-33,748

-134,336

-43,053

150,917

-92,186

-199,110

Adjustments to reconcile net loss to net cash provided by operating activities:
Stock-based compensation

26,476

21,736

27,403

21,013

15,096

14,730

14,981

22,546

27,996

30,548

31,585

37,167

Depreciation expense and amortization of operating leases' right of use assets

23,507

10,745

13,275

12,965

12,379

13,625

15,451

13,190

11,894

10,101

10,661

11,326

Amortization of intangible assets

17,100

29,300

42,000

37,138

25,074

26,618

28,909

30,345

20,191

5,066

2,984

4,339

Non-cash interest expense and amortization of convertible debt issuance costs

6,854

9,243

7,578

6,749

6,372

14,763

19,296

14,695

12,622

11,075

16,624

11,805

Impairment of goodwill and long-lived assets

-

-

-

-

-

-

17,751

35,471

0

0

-

-

Impairment of investment in non-marketable equity security

-

-

-

-

-

600

1,400

0

0

-

-

-

Deferred income taxes

-1,816

79,954

39,535

-7,116

-172,706

2,310

1,619

3,728

-246

-73

-354

114,719

Excess Tax Benefit from Share-based Compensation, Operating Activities

-

-

-

1,196

747

481

-

-

-

-

-

-

Impairment of intangible assets

-

-

-

-

-

-

-

-

-

-

-

2,158

Non-cash restructuring

0

670

0

0

583

0

653

0

0

-

-

547

Loss from divestiture

-7,439

0

0

-

-

-

-

-

-

-

-

-

Gain (Loss) on Disposition of Other Assets

0

1,266

0

0

-

-

-

-

-

-

-

-

Available-for-sale Securities, Gross Realized Gain (Loss), Excluding Other than Temporary Impairments

0

291

0

0

-

-

-

-

-

-

-

-

Gain (Loss) on Sale of Equity Investments

-696

-67

0

0

-

-

-

-

-

-

-

-

Loss from disposal of property, plant and equipment

-157

-395

-227

0

3,670

3,529

1,024

-8

0

153

-15

-76

Loss on sale of marketable security

-

-

-

-

-

-

-

-

-

-87

-

-

Gain (Loss) on Extinguishment of Debt

0

0

-1,082

0

0

-

-

-

-

-

-

2,528

Impairment of in-process research and development intangible asset

-

-

-

18,300

0

0

-

-

-

-

-

-

Change in fair value of earn-out liability

-

-

-

-6,845

0

0

-

-

-

-

-

-

Effect of Exchange Rate on assumed cash liability from acquisition

-

-

-

1,558

0

0

-

-

-

-

-

-

Gain from sale of intellectual property

-

-

-

-

-

-

-

0

0

-

-

-

Non-cash acquisition of patents

-

-

-

-

-

-

-

-

3,000

0

-

-

Impairment of investments

-

-

-

-

-

-

-

-

-

-

164

-

Recoveries of restatement and related legal activities (non-cash)

-

-

-

-

-

-

-

-

-

-

-

-849

Change in operating assets and liabilities, net of impact of acquisitions:
Accounts receivable

-4,994

24,933

1,110

-5,797

10,407

3,750

1,722

-497

-2,714

1,651

-554

-417

Unbilled receivables

-151,513

-145,164

0

0

-

-

-

-

-

-

-

-

Prepaid expenses and other assets

-4,064

4,084

-4,354

6,205

1,042

-476

-6,174

-8,379

-8,810

-4,643

-997

-1,749

Inventories

3,353

1,856

-473

-1,748

3,412

2,907

-

-

-

-

-

-

Accounts payable

2,934

-2,268

-651

2,373

-2,621

2,006

-1,544

-9,664

10,452

-3,811

2,520

-3,607

Accrued salaries and benefits and other liabilities

7,135

-3,221

4,703

-1,519

-2,150

-17,862

-8,791

-5,757

-741

28,050

-5,063

-2,939

Accrued litigation expenses

-

-

-

-

-

-

-

-680

6,442

-1,087

-9,118

-11,969

Increase (decrease) in income taxes payable

-15,925

-14,550

861

-175

-

-

-716

-3,522

-1,047

1,506

25

-1,775

Deferred revenue

-3,497

228

607

7,313

3,107

3,667

-7,647

7,604

-

-

-

-

Increase (decrease) in operating lease liabilities

9,282

0

0

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

128,535

87,117

117,437

95,602

77,244

76,467

51,042

-17,496

53,034

235,218

-40,592

-38,474

Cash flows from investing activities:
Purchases of property, plant and equipment

6,472

10,762

9,385

8,556

6,132

7,204

6,938

21,809

19,431

26,700

2,665

9,871

Payments to Acquire Intangible Assets

0

350

120

0

0

-

2,656

1,700

1,210

7,760

2,500

300

Purchases of marketable securities

657,433

282,117

102,497

54,869

157,811

240,281

125,554

110,716

173,996

428,768

183,217

362,968

Maturities of marketable securities

507,385

223,079

32,048

110,081

112,721

118,735

119,600

183,086

337,880

296,639

240,927

430,844

Proceeds from sale of marketable securities

6,758

0

4,450

50,546

48,380

24,986

11,020

0

33

1,829

-

24,996

Proceeds from Divestiture of Businesses, Net of Cash Divested

76,039

0

0

-

-

-

-

-

-

-

-

-

Proceeds from Sale of Other Assets

0

3,754

0

0

-

-

-

-

-

-

-

-

Proceeds from Sale of Available-for-sale Securities, Equity

0

1,350

0

0

-

-

-

-

-

-

-

-

Investment in privately-held company

-

-

-

-

-

-

-

-

-

-

2,000

-

Payments to Acquire Investments

1,000

3,000

0

0

-

-

-

-

-

-

-

-

Proceeds from sale of property, plant and equipment

29

10

33

113

3,933

5,859

2,255

0

0

257

-

30

Acquisition of businesses, net of cash acquired

66,780

0

0

202,523

0

0

-

46,278

167,381

17,000

26,000

-

Net cash provided by (used in) investing activities

-141,474

-68,036

-75,471

-105,208

1,091

-97,905

-2,273

2,583

-24,105

-181,503

24,545

82,731

Cash flows from financing activities:
Proceeds from Issuance of Senior Long-term Debt

0

0

172,500

0

0

-

138,000

0

0

-

172,500

-

Issuance costs related to the issuance of convertible senior notes

-

-

-

-

-

-

-

-

-

-

4,313

-

Payments of Debt Issuance Costs

0

0

3,277

0

0

-

3,603

0

0

-

-

-

Payments for Hedge, Financing Activities

0

0

33,523

0

0

-

-

-

-

-

-

-

Proceeds from Issuance of Warrants

0

0

23,173

0

0

-

-

-

-

-

-

-

Repayment of senior convertible notes

0

81,207

72,257

0

0

172,500

0

0

-

136,950

-

18,679

Proceeds received from issuance of common stock under employee stock plans

15,104

11,402

15,826

15,436

13,783

11,079

8,391

4,103

12,282

16,514

20,692

21,688

Principal payments against financing lease obligation

0

1,080

860

661

478

322

178

522

456

0

-

-

Payment of additional purchase consideration from acquisition

-

-

-

10,206

0

0

-

-

-

-

-

-

Proceeds received from issuance of contingently redeemable common stock and common stock pursuant to the settlement agreement with Samsung

-

-

-

-

-

-

-

-

-

192,000

-

-

Payment to redeem contingently redeemable common stock pursuant to the settlement agreement with Samsung

-

-

-

-

-

-

-

-

100,000

0

-

-

Proceeds from landlord for tenant improvements

-

-

-

-

-

-

-

-

-8,800

-292

-

-

Repurchase and retirement of common stock, including prepayment under accelerated share repurchase program

0

50,033

50,038

0

100,113

0

0

-

-

195,108

-

49,226

Incremental tax benefits from stock-based compensation

-

-

-

1,196

747

481

300

-

-

-

-

-

Payments of taxes on restricted stock units

7,023

6,766

5,099

3,064

802

-

-

-

-

-

-

-

Payments under installment payment arrangement

8,379

0

0

-

1,717

1,773

1,829

1,923

2,531

4,274

-

1,250

Net cash used in financing activities

-298

-127,684

46,445

2,701

-88,580

-163,035

141,081

1,658

-81,905

-127,526

188,879

-47,467

Effect of exchange rate changes on cash and cash equivalents

-497

-989

2,139

-1,565

-117

-97

-138

-5

-42

-

-

60

Net increase in cash, cash equivalents and restricted cash

-13,734

-109,592

90,550

-8,470

-10,362

-184,570

189,712

-13,260

-53,018

-73,811

172,832

-3,150

Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest

2,372

3,044

1,553

1,553

1,553

5,861

8,625

8,625

8,625

8,625

3,943

-

Income taxes, net of refunds

17,835

23,581

22,733

26,787

21,679

20,691

18,720

16,384

16,254

56,689

123

219

Non-cash investing and financing activities during the period:
Re-measurement of investment upon initial public offering

-

-

-

-

1,264

0

0

-

-

-

-

-

Non-cash obligation for property, plant and equipment

-

-

-

-

-

-

-

2,512

7,409

2,260

25,100

-

Property, plant and equipment received and accrued in accounts payable and other liabilities

29,844

8,225

1,092

576

240

548

5,909

1,709

3,093

7,714

200

629

Common stock, net, issued pursuant to acquisition

-

-

-

-

-

-

-

-

86,143

0

-

-

Intangible assets acquired under installment payment arrangement

-

-

-

-

-

-

-

-

-

500

-

-