10/31/2024 | Press release | Distributed by Public on 10/31/2024 06:44
Three Months Ended September 30, | |||
(in millions, except per share data) | 2024 | 2023 | Change |
GAAP Results: | |||
Revenues (a)
|
$128.7 | $140.1 | (8)% |
Operating Expenses | $89.3 | $86.5 | 3% |
Net income 1
|
$34.2 | $47.9 | (29)% |
Net income 1 margin
|
27% | 34% | (7) ppt |
Diluted EPS 1
|
$1.14 | $1.72 | (34)% |
Non-GAAP Results: | |||
Adjusted EBITDA 2
|
$64.8 | $83.5 | (22)% |
Adjusted EBITDA margin 2
|
50% | 60% | (10) ppt |
Non-GAAP Net income 3
|
$44.9 | $57.7 | (22)% |
Non-GAAP EPS 3
|
$1.63 | $2.13 | (23)% |
Additional Information:
|
|||
Revenue by type:
|
|||
Recurring revenues | $98.6 | $104.5 | (6)% |
Catch-up revenues | $30.0 | $35.6 | (16)% |
Revenue by program:
|
|||
Smartphone | $87.4 | $104.3 | (16)% |
CE, IoT/Auto | $40.6 | $35.4 | 15% |
Other | $0.6 | $0.4 | 41% |
(in millions, except per share data)
|
Share Repurchases |
Dividends Declared
|
Total Return of Capital |
||
Shares | Value | Per Share | Value | ||
Third quarter 2024 |
<0.1
|
$3.1 | $0.45 | $11.4 | $14.5 |
Full Year 2024
|
|||
(in millions, except per share data) | Q4 2024 |
Current
|
Prior |
Revenue |
$239 - $249
|
$855 - $865
|
$690 - $740
|
Adjusted EBITDA 2
|
$180 - $190
|
$533 - $543
|
$378 - $416
|
Diluted EPS 1
|
$3.72 - $3.98
|
$11.63 - $11.90
|
$7.17 - $8.32
|
Non-GAAP EPS 3
|
$5.42 - $5.70
|
$14.69 - $14.99
|
$9.70 - $10.95
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Revenues | $ | 128,679 | $ | 140,106 | $ | 615,714 | $ | 444,070 |
Operating expenses: | ||||||||
Research and portfolio development | 48,331 | 50,253 | 147,851 | 149,560 | ||||
Licensing | 27,467 | 21,522 | 149,212 | 59,534 | ||||
General and administrative | 13,539 | 14,678 | 41,665 | 38,686 | ||||
Total operating expenses | 89,337 | 86,453 | 338,728 | 247,780 | ||||
Income from operations | 39,342 | 53,653 | 276,986 | 196,290 | ||||
Interest expense | (10,681) | (12,683) | (34,086) | (36,911) | ||||
Other income, net | 12,554 | 14,725 | 33,483 | 42,303 | ||||
Income before income taxes | 41,215 | 55,695 | 276,383 | 201,682 | ||||
Income tax provision | (7,025) | (8,541) | (50,877) | (29,715) | ||||
Net income | $ | 34,190 | $ | 47,154 | $ | 225,506 | $ | 171,967 |
Net loss attributable to noncontrolling interest | - | (787) | - | (3,016) | ||||
Net income attributable to InterDigital, Inc.
|
$ | 34,190 | $ | 47,941 | $ | 225,506 | $ | 174,983 |
Net income per common share - Basic | $ | 1.36 | $ | 1.82 | $ | 8.92 | $ | 6.42 |
Weighted average number of common shares outstanding - Basic | 25,149 | 26,285 | 25,286 | 27,259 | ||||
Net income per common share - Diluted | $ | 1.14 | $ | 1.72 | $ | 7.84 | $ | 6.19 |
Weighted average number of common shares outstanding - Diluted | 30,034 | 27,812 | 28,759 | 28,261 | ||||
Cash dividends declared per common share | $ | 0.45 | $ | 0.40 | $ | 1.25 | $ | 1.10 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
2024 | 2023 | 2024 | 2023 | |||||
Cash flows from operating activities: | ||||||||
Net income | $ | 34,190 | $ | 47,154 | $ | 225,506 | $ | 171,967 |
Non-cash adjustments | 64,268 | 99,994 | 86,433 | 67,711 | ||||
Working capital changes | (20,827) | 163,462 | (232,445) | (2,360) | ||||
Net cash provided by operating activities
|
77,631 | 310,610 | 79,494 | 237,318 | ||||
Cash flows from investing activities: | ||||||||
Net sales (purchases) of short-term investments | 54,306 | 2,322 | 173,208 | (43,706) | ||||
Capitalized patent costs and purchases of property and equipment | (12,836) | (9,642) | (35,434) | (31,159) | ||||
Long-term investments | 382 | 567 | 1,576 | 567 | ||||
Net cash provided by (used in) investing activities | 41,852 | (6,753) | 139,350 | (74,298) | ||||
Cash flows from financing activities: | ||||||||
Payments on long-term debt | - | - | (139,069) | - | ||||
Repurchase of common stock | (3,056) | (56,858) | (66,726) | (302,728) | ||||
Dividends paid | (10,052) | (9,273) | (30,425) | (29,106) | ||||
Other | (4,590) | (2,886) | (14,805) | (8,635) | ||||
Net cash used in financing activities | (17,698) | (69,017) | (251,025) | (340,469) | ||||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
101,785 | 234,840 | (32,181) | (177,449) | ||||
Cash, cash equivalents and restricted cash, beginning of period | 308,995 | 290,872 | 442,961 | 703,161 | ||||
Cash, cash equivalents and restricted cash, end of period | $ | 410,780 | $ | 525,712 | $ | 410,780 | $ | 525,712 |
SEPTEMBER 30, 2024 | DECEMBER 31, 2023 | |||
Assets | ||||
Cash, cash equivalents and short-term investments | $ | 813,210 | $ | 1,006,356 |
Accounts receivable | 212,420 | 117,292 | ||
Prepaid and other current assets | 128,106 | 43,976 | ||
Property & equipment and patents, net | 310,439 | 324,567 | ||
Other long-term assets, net | 261,175 | 278,623 | ||
Total assets | $ | 1,725,350 | $ | 1,770,814 |
Liabilities and Shareholders' equity | ||||
Current portion of long-term debt | $ | 454,250 | $ | 578,752 |
Current deferred revenue | 156,885 | 153,597 | ||
Other current liabilities | 100,636 | 148,779 | ||
Long-term deferred revenue | 216,665 | 223,866 | ||
Long-term debt & other long-term liabilities | 74,377 | 84,271 | ||
Total liabilities | 1,002,813 | 1,189,265 | ||
Total shareholders' equity | 722,537 | 581,549 | ||
Total liabilities and shareholders' equity | $ | 1,725,350 | $ | 1,770,814 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
(in thousands)
|
(in thousands)
|
|||||||
2024 | 2023 | 2024 | 2023 | |||||
Net income attributable to InterDigital, Inc. | $ | 34,190 | $ | 47,941 | $ | 225,506 | $ | 174,983 |
Net loss attributable to non-controlling interest | - | (787) | - | (3,016) | ||||
Income tax provision | 7,025 | 8,541 | 50,877 | 29,715 | ||||
Other income, net & interest expense
|
(1,873) | (2,042) | 603 | (5,392) | ||||
Depreciation and amortization | 17,549 | 19,527 | 52,165 | 58,698 | ||||
Share-based compensation | 9,081 | 10,335 | 28,122 | 26,865 | ||||
Other items (a)
|
(1,161) | - | (4,361) | 10,037 | ||||
Adjusted EBITDA 2
|
$ | 64,811 | $ | 83,515 | $ | 352,912 | $ | 291,890 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
(in thousands, except for per share data)
|
(in thousands, except for per share data)
|
|||||||
2024 | 2023 | 2024 | 2023 | |||||
Net income attributable to InterDigital, Inc. | $ | 34,190 | $ | 47,941 | $ | 225,506 | $ | 174,983 |
Share-based compensation | 9,081 | 10,335 | 28,122 | 26,865 | ||||
Acquisition related amortization | 8,282 | 10,262 | 25,027 | 30,792 | ||||
Other operating items (a)
|
(1,161) | - | (4,361) | 10,037 | ||||
Other non-operating items (b)
|
(262) | (6,112) | (1,788) | (9,370) | ||||
Related income tax and noncontrolling interest effect of above items | (3,347) | (3,042) | (9,870) | (13,498) | ||||
Adjustments to income taxes | (1,861) | (1,706) | (4,270) | (2,884) | ||||
Non-GAAP net income 3
|
$ | 44,922 | $ | 57,678 | $ | 258,366 | $ | 216,925 |
Weighted average dilutive shares - GAAP | 30,034 | 27,812 | 28,759 | 28,261 | ||||
Less: Dilutive impact of the Convertible Notes | 2,439 | 743 | 2,084 | 333 | ||||
Weighted average dilutive shares - Non-GAAP 3
|
27,595 | 27,069 | 26,675 | 27,928 | ||||
Diluted EPS 1
|
$ | 1.14 | $ | 1.72 | $ | 7.84 | $ | 6.19 |
Non-GAAP EPS 3
|
$ | 1.63 | $ | 2.13 | $ | 9.69 | $ | 7.77 |
Outlook
|
|||
(in millions)
|
|||
Full Year 2024
|
|||
Q4 2024 |
Current
|
Prior | |
Net income attributable to InterDigital, Inc. |
$118 - $126
|
$343 - $351
|
$205 - $238
|
Income tax provision |
24 - 26
|
75 - 77
|
55 - 60
|
Other income, net & interest expense
|
1
|
2
|
7
|
Depreciation and amortization |
18
|
70
|
73 |
Share-based compensation |
19
|
47
|
42 |
Other items (a)
|
- | (4) | (4) |
Adjusted EBITDA 2
|
$180 - $190
|
$533 - $543
|
$378 - $416
|
Outlook | |||
(in millions, except for per share data) | |||
Full Year
|
|||
Q4 2024 |
Current
|
Prior
|
|
Net income attributable to InterDigital, Inc. |
$118 - $126
|
$343 - $351
|
$205 - $238
|
Share-based compensation | 19 | 47 | 42 |
Acquisition related amortization | 33 | 33 | 33 |
Other operating items (a)
|
- | (4) | (4) |
Other non-operating items (b)
|
(2) | (2) | (2) |
Related income tax and noncontrolling interest effect of above items | (11) | (16) | (14) |
Adjustments to income taxes | (2) | (2) | (2) |
Non-GAAP net income 3
|
$155 - $163
|
$399 - $407
|
$258 - $291
|
Weighted average dilutive shares - GAAP | 31.6 | 29.5 | 28.6 |
Less: Dilutive impact of the Convertible Notes | 3.0 | 2.3 | 2.0 |
Weighted average dilutive shares - Non-GAAP 3
|
28.6 | 27.2 | 26.6 |
Diluted EPS 1
|
$3.72 - $3.98 | $11.63 - $11.90 | $7.17 - $8.32 |
Non-GAAP EPS 3
|
$5.42 - $5.70 | $14.69 - $14.99 | $9.70 - $10.95 |
CONTACT: | InterDigital, Inc. |
Email: [email protected] | |
+1 (302) 300-1857 |