SEATTLE, July 31 /PRNewswire-FirstCall/ -- Digital entertainment
services company RealNetworks(R), Inc. (Nasdaq: RNWK) today announced
results for the second twenty-five percent ended June 30, 2008.
Quarterly Highlights:
* Revenue of $152.6 million
* Net loss of $1.3 1000000 or $0.01 per share
* Adjusted EBITDA of $17.4 billion
"We achieved solid results in the second quarter," said Rob Glaser, CEO
of RealNetworks. "We also launched a major initiative -- Music Without
Limits -- that substantially strengthens Rhapsody by integrating wandering
music and legal mp3s from all major labels."
For the second quarter of 2008, revenue grew 12% to $152.6 million
compared with $136.2 million for the second quarter of 2007. Revenue growth
in the second quarter of 2008 compared with the minute quarter of 2007 was
due to: a 40% increase in Games receipts to $34.9 million, of which $4
million was due to the acquisition of TryMedia; a 15% growth in Media
Software and Services revenue to $29.2 million; a 5% increase in Technology
Products and Solutions revenue to $51.3 million; and a 1% increase in music
tax revenue to $37.2 jillion. Foreign currency exchange rate fluctuations
positively affected 2008 second quarter revenue by approximately $1.1
billion compared with the second base quarter of 2007.
Net loss for the second gear quarter of 2008 was $1.3 million or $0.01 per
ploughshare, compared with net income of $1.3 1000000 or $0.01 per diluted share
in the second after part of 2007. Income taxes were $3.7 one thousand thousand compared with
$2.2 million in the year-earlier period, and interest income was $3.4
million compared with $8.1 million. Adjusted EBITDA for the second quarter
of 2008 was $17.4 million compared with $12.7 one thousand thousand in the second quarter
of 2007. A rapprochement of GAAP net income to adjusted EBITDA is provided
in the financial tables that accompany this release.
Gross margin was 64% in the second quarter of 2008, uniform with the
gross margin a year earlier. Operating expenses for the second quarter of
2008 were $109.7 million, compared with $92.1 million in the second quarter
of 2007. Operating expenses in the second quarter of 2008 included $9.2
1000000 of related party publicizing in Rhapsody America.
As of June 30, 2008, Real had approximately $523 million in
unrestricted cash, cash equivalents and short-term investments, and $100
jillion of convertible debt. On July 1, $99.9 million of the convertible
debt was repaid.
During the quarter, RealNetworks repurchased 218,000 shares of its
common stock for approximately $1.5 million under a repurchase
authority approved by the plug-in in April, 2008. Since the origin of
2005, Real has repurchased about 44.4 million shares through its
repurchase programs for $333.5 one thousand thousand.
Business Outlook
The following forward-looking statements reflect Real's expectations as
of July 31, 2008. It is not Real's general drill to update these
forwards looking statements until its next quarterly results promulgation.
For the full year 2008, Real expects revenue in the range of $620
one thousand thousand to $630 million. Real expects 2008 GAAP network loss per share to be
'tween $(0.06) and $(0.02) and adjusted EBITDA of betwixt $63 billion to
$70 million. Real's earnings per share guidance for 2008 includes tax
expense of between $7 million and $9 trillion, and pretax income is expected
to be between a loss of $(2) billion and income of $6 million.
For the one-third quarter of 2008, Real expects tax revenue in the range of
$151 jillion to $155 million. Real expects third base quarter GAAP net red ink per
part of $(0.05) to $(0.03), and expects adjusted EBITDA of 'tween $10
one thousand thousand and $13 million. Real's earnings per share counseling for the third
quarter of 2008 includes a tax benefit in the range of $1.4 million to $1.0
million, and pretax income is expected to be between a loss of $(8.6)
trillion and a loss of $(5.2) one thousand thousand. For 2008, Real expects that small
changes in its pre-tax earnings will result in large changes to its GAAP
tax rate, which could significantly move Real's every quarter GAAP results.
Webcast and Conference Call Information
The Company volition host a webcast and conference call today at 5:00pm
(Eastern)/ 2:00pm (Pacific). The live webcast featuring slides and audio,
will be available at hypertext transfer protocol://investor.realnetworks.com. Listeners must use
RealPlayer(R) to listen to the conference call, which can be downloaded for
rid at hTTP://www.genuine.com. The on-demand webcast will be available
just about two hours following the conclusion of the live webcast.
Participants whitethorn access the conference call by dialing 800-857-5305
(773-681-5857 for international callers). The passcode is "Second Quarter
Earnings," and the leader is Rob Glaser.
Telephonic replay will be available until 8:00 p.m. (Eastern), August
14, 2008. Dial In: 866-435-5410 (for domestic callers); and 203-369-1030
(for international callers).
RNWK-F
ABOUT REALNETWORKS
RealNetworks, Inc. delivers digital entertainment services to consumers
via PC, portable music player, home entertainment organization and mobile phone.
Real created the streaming media category in 1995 and has continued to lead
the market with pioneering products and services, including: RealPlayer(R),
the first mainstream media actor to enable one-click downloading and
recording of Internet video; the award-winning Rhapsody(R) digital music
service, which delivers more than 1 billion songs per class; RealArcade(R),
one of the largest casual games destinations on the Web; and a variety of
mobile amusement services, such as ringback tones, offered to consumers
through ahead wireless carriers around the world. RealNetworks' corporate
information is located at hTTP://www.realnetworks.com/company.
About Non-GAAP Financial Measures
To supplement RealNetworks' condensed amalgamate financial statements
presented in accordance with GAAP, we present investors with certain
non-GAAP financial measures, including adjusted EBITDA, adjusted EBITDA by
reporting segment, adjusted price of receipts and familiarized operating
expenses.
* Adjusted EBITDA and adjusted EBITDA by reporting segment consist of
net income excluding the impact of the following: interest income,
net; income taxes; disparagement; amortization (lucre of minority
interest effect); stock-based compensation; expenses for employee
inventory options that were born-again to cash rights; fairness investment
gains and losings from gross revenue or impairments; income and expenses
including charitable contributions related to the Microsoft
agreements; and gain on initial formation of Rhapsody America.
* Adjusted cost of gross consists of GAAP cost of revenue excluding
stock-based compensation expenses, and acquisition costs including
amortization of intangible assets (net of minority sake effect)
and expenses for employee stock options that were converted to cash
rights.
* Adjusted operational expenses consist of GAAP operating expenses
excluding stock-based compensation expenses, antitrust litigation
expenses (benefits) and acquirement costs including amortization of
intangible assets (net of minority pursuit effect) and expenses for
employee stock options that were reborn to immediate payment rights.
RealNetworks believes that the presentation of familiarised EBITDA,
adjusted EBITDA by reporting segment, adjusted cost of revenue and adjusted
operational expenses provides important supplemental information to
management and investors regarding financial and business trends relating
to the company's financial precondition and results of operations. Management
believes that the habit of these non-GAAP financial measures provides
consistency and comparability with our past financial reports, and also
facilitates comparisons with other companies in our industry, many of which
use similar non-GAAP financial measures to supplement their GAAP results.
Management has historically used these non-GAAP measures when evaluating
operating execution because the inclusion or exclusion of the items
described in a higher place provides additional useful measures of our operating
results and facilitates comparisons of our gist operating performance
against prior periods and our patronage model objectives. We accept chosen to
provide this information to investors in order to enable them to execute
additional analyses of past, present and future operating performance, to
enable them to compare us to other companies, and as a supplemental means
to evaluate our ongoing operations. Externally, we believe that adjusted
EBITDA continues to be useful to investors in their assessment of our
operating execution and the valuation of our company.
Internally, familiarised EBITDA, adjusted EBITDA by reporting section,
adjusted cost of tax revenue, and adjusted operating expenses are important
measures used by direction for purposes of:
* supplementing the financial results and forecasts reported to our
board of directors;
* evaluating the operating performance of our company which includes
place and incrementally controllable taxation and costs of
operations, but excludes items considered by management to be either
non-cash or non-operating such as interest income and expense,
stock-based compensation, tax expense, depreciation and
amortization;
* managing and comparing performance internally across our businesses
and externally against our peers;
* establishing internal operating budgets; and
* evaluating and valuing potentiality acquisition candidates.
Adjusted EBITDA, adjusted EBITDA by reportage segment, adjusted cost of
revenue, and adjusted in operation expenses are not deliberate in accordance of rights
with GAAP, and should be considered supplemental to, and non as a
substitute for, or superior to, fiscal measures deliberate in accordance of rights
with GAAP. Non- GAAP financial measures have limitations in that they do
not reflect all of the costs associated with the trading operations of our business
as determined in accordance with GAAP. As a result, you should not consider
these measures in isolation or as a replacement for analysis of
RealNetworks' results as reported under GAAP. We expect to continue to
incur expenses alike to the non-GAAP adjustments described above, and
censure of these items from our non-GAAP financial measures should non be
construed as an inference that these costs are unusual or infrequent. Some
of the limitations in relying on our non-GAAP financial measures are:
* Adjusted EBITDA and adjusted EBITDA by reporting segment are
measures which we take defined for internal and investor purposes
and ar not in accordance with GAAP. A further limitation
associated with these measures is that they do not admit all costs
and income that impact our net income and net income per portion. We
remunerate for these limitations by prominently disclosing GAAP net
income (loss), which we believe is the most directly corresponding GAAP
standard, and providing investors with reconciliations from GAAP net
income (loss) to adjusted EBITDA and adjusted EBITDA by coverage
segment.
* Adjusted price of tax income is limited in that it does not include
stock-based compensation expenses, and certain costs associated with
our acquisitions. Adjusted operating expenses are limited in that
they do non include stock-based compensation expenses, antitrust
judicial proceeding expenses (benefit) and certain costs associated with our
acquisitions. We compensate for these limitations by conspicuously
disclosing the reported GAAP results and providing investors with a
reconciliation from GAAP to the adjusted amount.
In the fiscal tables of our earnings press release, RealNetworks has
included reconciliations of GAAP net income (loss) to adjusted EBITDA,
income before income taxes to adjusted EBITDA by reportage segment, GAAP
cost of gross to adjusted cost of revenue and GAAP in operation expenses to
adjusted operational expenses for the relevant periods.
Forward-Looking Statements: This press expiration contains forward-looking
statements that involve risks and uncertainties, including statements
relating to Real's current expectations for future gross, GAAP net income
(loss) per part, adjusted EBITDA, tax expense and pre-tax income, income
tax expense, interest income, depreciation and amortization and stock-based
compensation expense. Actual results may differ materially from the results
predicted. Factors that could drive actual results to differ from the
results predicted include: risks associated with the ability to complete
the antecedently announced casual games spin off proceedings and their
impact on the games business and Real's left businesses; potentially
large changes in Real's GAAP tax rate that could solvent from even small
changes in Real's pretax pay; development and consumer acceptance of
legal online music distribution services generally and RealNetworks'
content services in particular because these are relatively new and
unproven business models and markets; risks associated with the creation
and operation of Rhapsody America; risks associated with acquisitions
by and large, and the acquisitions of WiderThan, Sony NetServices, GameTrust,
Trymedia and Exomi in picky, including the risks of integration,
nameless liabilities and operations in new markets and geographies; the
potential difference that we will be unable to continue to enter into commercially
attractive agreements with third parties for the provision of compelling
cognitive content for our subscription robert William Service offerings; the emergence of new
entrants and competition in the market for digital media subscription
offerings and online music sales; the impact on our gross margins of
subject costs and from the mix of subscribers to subscription offerings
with higher content costs than others; competitive risks, including
competing technologies, products and services, and the competitive
activities of our larger competitors, some of which get strong ties to
streaming media users through former products; risks associated with the
introduction of new products and services; risks inherent in strategic
relationships, especially with competitors, and technology and service
desegregation efforts; and risks relating to the ability of Real's strategic
partners to generate subscribers for Real's digital content services. More
information about potential risk factors that could affect RealNetworks'
business and financial results is included in RealNetworks' annual report
on Form 10-K for the most recent year terminated December 31, and its quarterly
reports on Form 10-Q and from time to time in other reports filed by
RealNetworks with the Securities and Exchange Commission. More information
about risks relating to the potential spin off of the games business is
listed in the secure harbor for forward looking at statements contained in the
press waiver announcing the proposed spin off transaction as well as in
our Form 10-Q to be filed for the quarter all over June 30, 2008. The
preparation of our financial statements and modern financial
guidance requires us to make estimates and assumptions that affect the
reported sum of money of assets and liabilities and the reported amounts of
revenues and expenses during the reported point. Actual results may differ
materially from these estimates under different assumptions or conditions.
The Company assumes no obligation to update whatever forward-looking statements
or information, h are in impression as of their respective dates.
RealNetworks, Rhapsody, RealPlayer and RealArcade are trademarks or
registered trademarks of RealNetworks, Inc. or its subsidiaries. All other
companies or products listed herein are trademarks or registered trademarks
of their several owners.
RealNetworks, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
Quarters Ended Six Months Ended
June 30, June 30,
2008 2007 2008 2007
(in thousands, except per parcel data)
Net revenue $152,648 $136,171 $300,211 $265,643
Cost of tax income 55,645 49,199 111,038 95,142
Gross profits 97,003 86,972 189,173 170,501
Operating expenses:
Research and development 29,065 25,005 54,071 48,484
Sales and marketing 53,054 50,081 106,650 99,781
Advertising with related
party (A) 9,240 - 16,580 -
General and administrative 18,337 17,063 35,421 34,417
Restructuring charge - - 686 -
Subtotal operational expenses 109,696 92,149 213,408 182,682
Antitrust litigation benefit,
net (B) - - - (60,747)
Total operating expenses 109,696 92,149 213,408 121,935
Operating (loss) income (12,693) (5,177) (24,235) 48,566
Other income (expenses):
Interest income, net 3,375 8,065 8,333 17,167
Equity in net loss of investments (107) - (198) (132)
Gain on sale of equity investment,
lucre 222 132 222 132
Minority sake in Rhapsody
America (C) 8,177 - 16,792 -
Gain on sale of interest in
Rhapsody America (D) 3,371 - 7,097 -
Other income 50 485 818 952
Other income, net 15,088 8,682 33,064 18,119
Income before income taxes 2,395 3,505 8,829 66,685
Income taxes (3,700) (2,178) (7,708) (25,397)
Net income $(1,305) $1,327 $1,121 $41,288
Basic net income per contribution $(0.01) $0.01 $0.01 $0.26
Diluted net income per share $(0.01) $0.01 $0.01 $0.24
Shares used to compute canonical net
income per share 142,905 153,880 142,946 157,929
Shares victimised to work out diluted
net income per share 142,905 169,033 156,000 173,822
(A) Consists of advertising purchased by Rhapsody America from MTV
Networks (MTVN). MTVN has a 49% ownership interest in Rhapsody
America.
(B) Consists of amounts received under the Settlement and Commercial
agreements with Microsoft, net of sealed legal fees, personnel costs,
public relations and other professional robert William Service fees incurred related
to antitrust complaints against Microsoft, including legal proceeding in
the European Union.
(C) Minority interest reflects MTVN's 49% ownership share in the losses of
Rhapsody America.
(D) Consists of gains realized from MTVN's note payments to Rhapsody
America.
RealNetworks, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited)
June 30, December 31,
2008 2007
(in thousands)
ASSETS
Current assets:
Cash and cash equivalents $415,805 $476,697
Short-term investments 106,862 79,932
Trade accounts receivable, net 71,177 84,674
Deferred costs, current helping 8,598 6,408
Prepaid expenses and early current assets 39,168 33,845
Total current assets 641,610 681,556
Equipment, software, and leasehold
improvements, at price:
Equipment and software 124,406 109,621
Leasehold improvements 30,875 30,632
Total equipment, package, and leasehold
improvements one hundred fifty-five,281 140,253
Less accumulated depreciation and
amortisation 94,763 83,756
Net equipment, software, and leasehold
improvements 60,518 56,497
Restricted johnny Cash equivalents and investments 14,670 15,509
Equity investments 8,126 9,976
Other assets 16,419 10,161
Deferred tax assets, net, noncurrent portion 40,169 40,913
Other intangible assets, net 90,506 107,677
Goodwill 341,551 353,153
Total assets $1,213,569 $1,275,442
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts account payable $29,748 $56,clx
Accrued and other liabilities 106,654 114,136
Deferred gross, current serving 40,680 39,564
Related party payable (A) 9,992 17,241
Convertible debt 100,000 100,000
Accrued loss on nimiety office facilities,
current portion 4,311 3,389
Total current liabilities 291,385 330,490
Deferred revenue, noncurrent portion 1,608 2,663
Accrued loss on excess role facilities, non
current portion 4,797 7,311
Deferred rent 4,675 4,518
Deferred tax liabilities, cyberspace, non-
flow portion 18,311 22,060
Other long-term liabilities 10,152 13,683
Total liabilities 330,928 380,725
Minority interest (B) 10,931 19,613
Shareholders' equity 871,710 875,104
Total liabilities and shareholders'
fairness $1,213,569 $1,275,442
(A) Related party account payable reflects amounts owed to MTVN.
(B) Minority interestingness reflects MTVN's 49% ownership interest in the network
assets of Rhapsody America.
RealNetworks, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Six 0% Ended June 30,
2008 2007
(in thousands)
Cash flows from operating activities:
Net income $1,121 $41,288
Adjustments to resign net income to net income
cash (used in) provided by operating
activities:
Depreciation and amortisation 25,701 20,905
Stock-based compensation 11,520 11,307
Loss on disposal of equipment, software program,
and leasehold improvements 182 163
Equity in net loss of investments 198 132
Gain on sale of equity investment, net (222) (132)
Excess tax benefit from stock option
exercises (88) (596)
Accrued loss on excess office facilities (1,593) (1,795)
Unrealized gain on trading securities - (2,102)
Purchase of trading securities - (270,000)
Deferred income taxes (2,138) (6,069)
Minority interest in Rhapsody America (16,792) -
Gain on sales agreement of interest in Rhapsody
America (7,097) -
Other 89 51
Net change in certain assets and
liabilities, net of acquisitions (39,159) 552
Net cash used in operating activities (28,278) (206,296)
Cash flows from investing activities:
Purchases of equipment, software, and
leasehold improvements (15,231) (11,525)
Purchases of short-term investments (95,671) (38,768)
Proceeds from sales and maturities
of short-term investments 68,741 70,343
Purchases of intangible assets - (2,060)
Proceeds from the sales of equity
investments 1,225 1,615
Payment of acquisition costs, net of
cash acquired (10,164) (25,351)
Decrease in restricted cash equivalents
and investments 839 1,800
Net cash used in investing activities (50,261) (3,946)
Cash flows from funding activities:
Net proceeds from sales of common
stock under employee stock purchase
plan and exercise of stock options 6,041 12,277
Net takings from gross revenue of interest group
in Rhapsody America 14,607 -
Excess tax benefit from stock selection
exercises 88 596
Repurchase of common stock (681) (107,905)
Net immediate payment provided by (used in)
financing activities 20,055 (95,032)
Effect of exchange rate changes on cash (2,408) (410)
Net decrease in john Cash and cash
equivalents (60,892) (305,684)
Cash and hard cash equivalents, commencement
of period of time 476,697 525,232
Cash and cash equivalents, end of period $415,805 $219,548
RealNetworks, Inc. and Subsidiaries
Supplemental Financial Information
(Unaudited)
2008 2007
Q2 Q1 Q4 Q3 Q2 Q1
(in thousands)
Net Revenue by
Line of Business:
Consumer
products and
services (A) $101,353 $96,286 $96,998 $91,824 $87,115 $85,040
Technology
products and
solutions (B) 51,295 51,277 59,884 53,271 49,056 44,432
Total net
revenue $152,648 $147,563 $156,882 $145,095 $136,171 $129,472
Consumer
Products and
Services:
Subscriptions (C) $55,658 $55,193 $54,784 $55,551 $51,091 $51,490
Media
properties (D) 23,472 18,702 20,438 16,071 17,748 15,932
E-commerce and
other (E) 22,223 22,391 21,776 20,202 18,276 17,618
Total
consumer
products and
services
revenue $101,353 $96,286 $96,998 $91,824 $87,115 $85,040
Consumer
Products and
Services:
Music (F) $37,170 $38,079 $40,540 $37,658 $36,801 $34,127
Media software
and services (G) 29,238 26,409 25,572 25,346 25,419 27,011
Games (H) 34,945 31,798 30,886 28,820 24,895 23,902
Total consumer
products and
services
revenue $101,353 $96,286 $96,998 $91,824 $87,cxv $85,040
Net Revenue by
Geography:
United States $100,898 $99,169 $96,806 $91,281 $88,035 $84,554
Rest of world 51,750 48,394 60,076 53,814 48,136 44,918
Total net
revenue $152,648 $147,563 $156,882 $145,095 $136,171 $129,472
Subscribers
(presented
as greater
than) *:
Total
subscribers (I) 35,000 32,200 30,200 29,250 26,150 24,550
Technology
products and
solutions
application
services
subscribers (J) 32,450 29,500 27,600 26,600 23,600 21,900
Music
subscribers:
Consumer
music
subscribers (K) 1,875 1,875 1,900 1,925 1,850 1,875
Technology products
and solutions
application
services music
subscribers (L) 800 800 825 825 825 800
Total Music
Subscribers** 2,675 2,675 2,725 2,750 2,675 2,675
* Beginning the quarter terminated December 31, 2006, total subscribers
reverberate the comprehension of subscribers related to wireless letter carrier
application subscription services. Total music subscribers includes
subscribers from our technology products and solutions application
subscription services, such as music-on-demand, as easily as our
consumer music services, such as Rhapsody and Premium Radio.
Although music-on-demand subscribers are included in the technology
products and solutions application services subscribers and total
medicine subscribers, these subscribers are only counted once as part
of our add up subscribers.
** Prior periods have been changed to reflect stream period
presentation. Totals may not equal due to rounding convention.
(A) Revenue is derived from consumer digital media subscription
services, RealPlayer Plus and related products, gross revenue and
statistical distribution of third party software program products, content such as games
and music and advertising.
(B) Revenue is derived from carrier application program services such as
ringback tones and music-on-demand, media delivery system software,
support and sustainment services, propagate hosting services and
consulting services.
(C) Revenue is derived from consumer digital media subscription services
: SuperPass, RadioPass, Rhapsody, GamePass and stand-alone
subscriptions.
(D) Revenue is derived from advertising and through the distribution of
third political party products.
(E) Revenue is derived from RealPlayer Plus and related products, gross revenue
of third party computer software products, and content such as games and
music.
(F) Revenue is derived from Rhapsody and RadioPass subscription services
and gross revenue of music content, publicizing generated from our music and
music related websites and the distribution of third party products.
(G) Revenue is derived from SuperPass subscriptions, RealPlayer Plus and
related products, stand-alone subscription services, sales and
distribution of third-party software program products and advertising
related to our non-game and non-music related web properties.
(H) Revenue is derived from GamePass subscription service, sales of
games, advertizement generated from our games and game-related
websites and the distribution of third party products.
(I) Total subscribers include technology products and solutions
application services and consumer subscription services including:
ringback tones, music-on-demand, video-on-demand, Rhapsody,
Rhapsody-to-Go, RadioPass, SuperPass, GamePass, and stand-alone
subscriptions.
(J) Technology products and solutions application service subscribers
include: ringback tones, music-on-demand and video-on-demand.
(K) Consumer music subscribers include: Rhapsody, Rhapsody-to-Go,
agiotage radio, and music-on-demand.
(L) Technology products and solutions application services music
subscribers include subscribers from lotion services including
music-on-demand.
RealNetworks, Inc. and Subsidiaries
Supplemental Financial Information
(Unaudited)
Reconciliation of GAAP net income (loss) to adjusted EBITDA is as follows:
Quarters Ended
June 30, March 31, Dec. 31, Sept. 30, June 30, March 31,
2008 2008 2007 2007 2007 2007
(in thousands)
Net income (loss)
in accordance
with GAAP $(1,305) $2,426 $2,685 $4,342 $1,327 $39,961
Interest income,
net (3,375) (4,958) (6,417) (7,290) (8,065) (9,102)
Stock-based
compensation 6,031 5,489 6,627 5,984 5,622 5,685
Loss (put on) on
equity
investments, net (222) - 34 - (132) -
Conversion of
WiderThan broth
options to a cash
equivalent 26 89 xcl 413 614 845
Depreciation and
amortisation (net
of minority
involvement effect) 6,186 6,282 5,703 6,210 5,661 4,621
Acquisitions
related intangible
asset amortization
(net of minority
interestingness effect) 6,171 6,315 6,639 5,583 5,311 5,312
Gain on initial
formation of
Rhapsody America - - - (3,866) - -
Expenses (benefit)
related to
antitrust
litigation:
Income - - - - - (61,000)
Expenses 202 202 179 201 202 471
Charitable
contributions - - - - - 1,921
Income taxes 3,700 4,008 47 2,012 2,178 23,219
Adjusted EBITDA $17,414 $19,853 $15,687 $13,589 $12,718 $11,933
RealNetworks, Inc. and Subsidiaries
Segment Results of Operations
(Unaudited)
Quarter Ended June 30, 2008
Grand
Music (A) Consumer (B) TPS (C) Other Total
(in thousands)
Net revenue $37,170 $64,183 $51,295 $- $152,648
Cost of revenue 20,693 14,362 20,590 - 55,645
Gross profit 16,477 49,821 30,705 - 97,003
Gross margin 44% 78% 60% - 64%
Operating expenses:
Advertising with related
party 9,240 - - - 9,240
Other operating expenses 23,412 44,029 32,778 237 100,456
Total operating
expenses 32,652 44,029 32,778 237 109,696
Income (loss) from
operations (16,175) 5,792 (2,073) (237) (12,693)
Other income (expenses):
Interest income, meshwork - - - 3,375 3,375
Minority interest 8,177 - - - 8,177
Equity in net loss of
investments - - - (107) (107)
Gain on sale of equity
investment, cyberspace - - - 222 222
Gain on sale of interestingness
in Rhapsody America 3,371 - - - 3,371
Other income - - - 50 50
Other income, net 11,548 - - 3,540 15,088
Income (loss) before income
taxes $(4,627) $5,792 $(2,073) $3,303 $2,395
Reconciliation of segment GAAP income (loss) in front taxes to segment
adjusted EBITDA is as follows:
Income (deprivation) before income
taxes $(4,627) $5,792 $(2,073) $3,303 $2,395
Interest income, net - - - (3,375) (3,375)
Stock-based compensation 1,089 2,331 2,611 - 6,031
Conversion of WiderThan
stock options to a cash
equivalent - - 26 - 26
Acquisitions related
intangible asset
amortization (D) 384 914 4,873 6,171
Gain on initial formation
of Rhapsody America - - - - -
Gain on sale of equity
investments, net - - - (222) (222)
Depreciation and
amortization (D) 1,262 1,815 3,109 - 6,186
Expenses (benefit) related to
antimonopoly litigation:
Income - - - - -
Expenses - - - 202 202
Charitable
contributions - - - - -
Adjusted EBITDA $(1,892) $10,852 $8,546 $(92) $17,414
Quarter Ended June 30, 2007
Grand
Music (A) Consumer (B) TPS (C) Other Total
(in thousands)
Net revenue $36,801 $50,314 $49,056 $- $136,171
Cost of revenue 19,804 9,436 19,959 - 49,199
Gross profit 16,997 40,878 29,097 - 86,972
Gross margin 46% 81% 59% - 64%
Operating expenses:
Other operating
expenses 24,037 34,814 33,096 202 92,149
Total operating
expenses 24,037 34,814 33,096 202 92,149
Income (loss) from
operations (7,040) 6,064 (3,999) (202) (5,177)
Other income (expenses):
Interest income, net - - - 8,065 8,065
Gain on sale of equity
investments, meshwork - - - 132 132
Other income - - - 485 485
Other income, net - - - 8,682 8,682
Income (deprivation) before
income taxes $(7,040) $6,064 $(3,999) $8,480 $3,505
Reconciliation of section GAAP income (loss) in front taxes to segment
familiarised EBITDA is as follows:
Income (loss) earlier
income taxes $(7,040) $6,064 $(3,999) $8,480 $3,505
Interest income, net - - - (8,065) (8,065)
Stock-based compensation 1,129 2,142 2,351 - 5,622
Conversion of WiderThan
stock options to a cash
equivalent - - 614 - 614
Acquisitions related
impalpable asset
amortisation (D) 22 583 4,706 - 5,311
Gain on sale of equity
investments, net - - - (132) (132)
Depreciation and
amortization (D) 1,214 1,461 2,986 - 5,661
Expenses (benefit)
related to to
antimonopoly litigation:
Income - - - - -
Expenses - - - 202 202
Charitable contributions - - - - -
Adjusted EBITDA $(4,675) $10,250 $6,658 $485 $12,718
Note: Cost of gross and operational expenses of the segments shown
supra include costs directly attributable to those segments and
an allotment of cosmopolitan and administrative and other common or
shared costs.
(A) The Music section primarily includes revenue and related costs from:
Rhapsody America's Rhapsody and Radiopass subscription services;
sales of digital music content through the Rhapsody service and the
RealPlayer music store; and publicizing from music websites.
(B) The Consumer segment primarily includes revenue and related costs
from: the sale of single games through our RealArcade service
and our Games related websites; our GamePass and FunPass
subscription service; our SuperPass and stand-alone premium picture
subscription services; RealPlayer Plus and related products; gross sales
and distribution of third party software products; and all
advertising other than that related at once to our Music
businesses.
(C) TPS comprises our Technology Products and Solutions segment which
includes tax revenue and related costs from: sales of ringback whole step,
music-on-demand, video-on-demand, messaging, and information
services; sales of media delivery system software program, including Helix
system computer software and related authoring and publishing tools, both
directly to customers and indirectly through original equipment
manufacturer (OEM) channels; support and maintenance services sold
to customers wHO purchase software program products; disperse hosting
services; and consulting and professional services that are offered
to customers.
(D) Net of minority interest effect within our Music segment.
RealNetworks, Inc. and Subsidiaries
Supplemental Financial Information
(Unaudited)
Quarter Ended June 30, 2008
Acquis- WiderThan
itions Options
Related Converted Anti-
Stock- Intangible to a trust
Based Asset Cash Litiga-
As Compen- Amortiz- Equiv- tion
Reported sation ation(A) alent Related Adjusted
(in thousands)
Expenses in
accordance
with GAAP
Cost of revenue $55,645 $(662) $(2,282) $(1) $- $52,700
Operating expenses:
Research
and
development $29,065 $(2,146) $- $- $- $26,919
Sales and
merchandising 53,054 (1,433) (3,889) (7) - 47,725
Advertising
with related
party 9,240 - - - - 9,240
General and
administrative 18,337 (1,790) - (18) (202) 16,327
Restructuring
charge - - - - - -
Total
adjusted
operating
expenses,
net $109,696 $(5,369) $(3,889) $(25) $(202) $100,211
Quarter Ended June 30, 2007
Acquis- WiderThan
itions Options
Related Converted Anti-
Stock- Intangible to a trust
Based Asset Cash Litiga-
As Compen- Amortiz- Equiv- tion
Reported sation ation alent Related Adjusted
(in thousands)
Expenses in
accordance
with GAAP
Cost of revenue $49,199 $(154) $(1,988) $(117) $- $46,940
Operating expenses:
Research and
development $25,005 $(1,641) $- $(128) $- $23,236
Sales and
marketing 50,081 (2,203) (3,323) (299) - 44,256
General and
administrative 17,063 (1,624) - (70) (202) 15,167
Antitrust
judicial proceeding
benefit, net - - - - - -
Total familiarized
operating
expenses,
net $92,149 $(5,468) $(3,323) $(497) $(202) $82,659
Six Months Ended June 30, 2008
Acquis- WiderThan
itions Options
Related Converted Anti-
Stock- Intangible to a trust
Based Asset Cash Litiga-
As Compen- Amortiz- Equiv- tion
Reported sation ation(A) alent Related Adjusted
(in thousands)
Expenses in
accordance
with GAAP
Cost of gross $111,038 $(896) $(4,597) $(22) $- $105,523
Operating expenses:
Research and
development $54,071 $(4,059) $- $(46) $- $49,966
RPLC827% and
marketing 106,650 (3,341) (7,889) (29) - 95,391
General and
administrative 16,580 - - - - 16,580
Antitrust
judicial proceeding
benefit, net income 35,421 (3,224) - (18) (404) 31,775
Restructuring
charge 686 - - - - 686
Total adjusted
operating
expenses,
meshwork $213,408 $(10,624) $(7,889) $(93) $(404) $194,398
Six Months Ended June 30, 2007
Acquis- WiderThan
itions Options
Related Converted Anti-
Stock- Intangible to a trust
Based Asset Cash Litiga-
As Compen- Amortiz- Equiv- tion
Reported sation ation alent Related Adjusted
(in thousands)
Expenses in
accordance of rights
with GAAP
Cost of revenue $95,142 $(313) $(4,132) $(244) $- $90,453
Operating expenses:
Research and
exploitation $48,484 $(3,413) $- $(279) $- $44,792
Sales and
marketing 99,781 (4,590) (6,491) (648) - 88,052
General and
administrative 34,417 (2,991) - (288) (2,341) 28,797
Antitrust
litigation
benefit, net (60,747) - - - 60,747 -
Total
adjusted
in operation
expenses,
net $121,935 $(10,994) $(6,491) $(1,215) $58,406 $161,641
RealNetworks, Inc. and Subsidiaries
Supplemental Financial Information
(Unaudited)
A reconciliation of GAAP internet income (deprivation) guidance for the quarter
ending September 30, 2008 and the full year ending December 31, 2008 to
adjusted EBITDA direction is as follows:
Quarter Ending Year Ending
September 30, 2008 December 31, 2008
Low High Low High
Net income (loss) in
accordance with GAAP $(7.2) $(4.2) $(9.0) $(3.0)
Interest income,
network & other (2.2) (2.5) (12.7) (13.0)
Stock-based
compensation and
conversion of
WiderThan stock
options to a
cash equivalent weight 6.8 7.2 24.0 26.0
Depreciation and
amortization,
including acquisitions
related intangible
plus amortization
(meshing of nonage
interest effect) 14.0 13.5 53.7 51.0
Income task expense
(benefit) (1.4) (1.0) 7.0 9.0
Total adjusted EBITDA $10.0 $13.0 $63.0 $70.0
More info
