e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
July 29, 2010
 
Date of Report
(Date of earliest event reported)
HARMONIC INC.
(Exact name of Registrant as specified in its charter)
         
Delaware   000-25826   77-0201147
 
(State or other jurisdiction of
incorporation or organization)
  Commission File Number   (I.R.S. Employer
Identification Number)
549 Baltic Way
Sunnyvale, CA 94089
(408) 542-2500
(Address, including zip code, and telephone number, including area code,
of Registrant’s principal executive offices)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.02. Results of Operations and Financial Condition.
On July 29, 2010, Harmonic Inc. (“Harmonic” or the “Company”) issued a press release regarding its unaudited financial results for the quarter ended July 2, 2010. In the press release, Harmonic also announced that it would be holding a conference call on July 29, 2010, to discuss its financial results for the quarter ended July 2, 2010. A copy of the press release is furnished as Exhibit 99.1 hereto, and the information in Exhibit 99.1 is incorporated herein by reference.
The information in this Current Report on Form 8-K and the exhibit attached hereto is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, (the “Exchange Act”) or otherwise subject to the liabilities of that Section, and this Current Report on Form 8-K and the exhibit furnished herewith shall not be incorporated by reference into any filing by Harmonic under the Securities Act of 1933, as amended, or under the Exchange Act.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
         
Exhibit Number   Description
99.1      
Press release of Harmonic Inc., issued on July 29, 2010.

 


 

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  HARMONIC INC.
 
 
Date: July 29, 2010  By:   /s/ Carolyn V. Aver    
    Carolyn V. Aver   
    Chief Financial Officer   
 

 


 

EXHIBIT INDEX
         
Exhibit Number   Description
99.1      
Press release of Harmonic Inc., issued on July 29, 2010.

 

exv99w1
Exhibit 99.1
Harmonic Announces Second Quarter 2010 Results
Revenues up 18%; Bookings up 28%; GAAP EPS $.05; Non-GAAP EPS $.09
SUNNYVALE, Calif.¾ July 29, 2010¾Harmonic Inc. (NASDAQ: HLIT), a leading provider of broadcast and on-demand video delivery solutions, today announced its preliminary and unaudited results for the quarter ended July 2, 2010.
For the second quarter of 2010, the Company reported net revenues of $95.5 million, up 18% from $81.3 million in the second quarter of 2009 and up 13% from $84.8 million in the first quarter of 2010. For the first six months of 2010, net revenues were $180.4 million, up 21% from $149.0 million in the same period of 2009. Total bookings in the second quarter of 2010 were approximately $103.9 million, up 28% from approximately $81.3 million for the second quarter of 2009.
The year-over-year growth in revenues and bookings reflected continued demand across many geographies and markets, driven by robust high-definition upgrades and expansion cycles. International sales represented 48% of net revenues for the second quarter of 2010. Sales to cable customers accounted for 56% of net revenues in the second quarter of 2010, sales to satellite customers accounted for 27%, and sales to telco, broadcast and other customers accounted for 17%.
The Company reported GAAP net income for the second quarter of 2010 of $4.4 million, or $0.05 per diluted share, compared to a net loss of $7.9 million, or $0.08 per share, for the second quarter of 2009. Significant GAAP items that have been excluded in computing non-GAAP results include acquisition and severance costs, non-cash accounting charges for stock-based compensation expense, the amortization of intangibles and certain tax adjustments. Excluding these items, non-GAAP net income for the second quarter of 2010 was $9.1 million, or $0.09 per diluted share, up from $3.1 million, or $0.03 per diluted share, for the same period of 2009. See “Use of Non-GAAP Financial Measures” and “GAAP to Non-GAAP Income (Loss) Reconciliation” below.
For the second quarter of 2010, Harmonic had GAAP gross margins of 48% and GAAP operating margins of 4.3%, up from 41% and (5.1%), respectively, for the same period of 2009. Excluding the GAAP items discussed above, non-GAAP gross margins were 51% and non-GAAP operating margins were 13.3% for the second quarter of 2010, up from 45% and 5.1%, respectively, for the same period of 2009.
As of July 2, 2010, the Company had cash, cash equivalents and short-term investments of $277.9 million, up from $267.8 million as of April 2, 2010.
“Harmonic continues to perform well, with second quarter results driven by the growing worldwide investment in new high definition services. Our ongoing investment in innovative technologies that enable HD and other video services is being rewarded as new and existing customers increasingly choose Harmonic solutions to power their expanding HD offerings,” said Patrick Harshman, President and Chief Executive Officer.
“We are also pleased by the positive response from customers and partners to our proposed acquisition of Omneon. We expect that this combination of two strong market leaders will further solidify our position as a leading provider of video infrastructure to media companies around the world.”
Business Outlook
Harmonic anticipates net revenues for the third quarter of 2010 in a range of $95 to $98 million and for the full year 2010 in a range of $370 to $375 million. GAAP gross margins and operating expenses for

 


 

the third quarter of 2010 are expected to be in the range of 46% to 48% and $40 to $41 million, respectively. Non-GAAP gross margins and operating expenses for the third quarter of 2010, which exclude charges for stock-based compensation, the amortization of intangibles and severance charges, are anticipated to be in the range of 48% to 50% and $36 to $37 million, respectively. These anticipated results exclude any financial impact of, or related to, the proposed acquisition of Omneon, which is expected to close during the second half of 2010.
Conference Call Information
Harmonic will host a conference call today to discuss its financial results at 2:00 p.m. Pacific (5:00 p.m. Eastern). A listen-only broadcast of the conference call can be accessed on the Company’s website at www.harmonicinc.com or by calling +1.706.634.9047 (conference identification code 50190770). The replay will be available after 6:00 P.M. Pacific at the same website address or by calling +1.706.645.9291 (conference identification code 50190770).
About Harmonic Inc.
Harmonic Inc. is redefining video delivery with the industry’s most powerful solutions for delivering live and on-demand video to TVs, PCs and mobile devices. Harmonic’s technical innovation and market leadership enable the company to offer a unique and comprehensive solution portfolio—including encoding, transcoding, content preparation, stream processing, asset management, edge processing, and delivery. Broadcast, cable, Internet, mobile, satellite and telecom service providers around the world choose Harmonic’s IP-based digital video, software, and broadband edge and access solutions. Using these award-winning and industry-leading solutions, operators can reduce costs and differentiate their services by offering consumers a higher quality, personalized multi-screen experience.
Harmonic (NASDAQ: HLIT) is headquartered in Sunnyvale, California with R&D, sales and system integration centers worldwide. The company’s customers, including many of the world’s largest communications providers, deliver services in virtually every country. Visit www.Harmonicinc.com for more information.
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements related to: our expectations regarding our final results for the second quarter ended July 2, 2010; our expectation as to growing worldwide investment in new high definition services; our belief that the acquisition of Omneon will enable us to solidify our importance to our customers and further strengthen our position as a leading provider of innovative solutions for the world’s leading media companies; our expectation that we will complete our acquisition of Omneon, Inc.; and our expectations regarding net sales, GAAP gross margins, GAAP operating expenses, non-GAAP gross margins and non-GAAP operating expenses for the third quarter and full year of 2010. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include the possibility that: the acquisition of Omneon does not close when expected, or at all; if we do complete the acquisition of Omneon, we will not be able to integrate Omneon into our business as effectively or efficiently as expected; Omneon does not provide Harmonic with the benefits that we currently expect from the acquisition; the trends toward more high-definition, on-demand and anytime, anywhere video will not continue to develop at its current pace, or at all; the possibility that our products will not generate sales that are commensurate with our expectations; the mix of products sold and the effect it has on gross margins; delays or decreases in capital spending in the cable, satellite and telco industries; customer concentration and consolidation; general economic conditions, including the impact of recent turmoil in the global financial markets; market acceptance of new or existing Harmonic products; losses of one or more key customers; risks associated with Harmonic’s international operations; inventory management; the effect of competition; difficulties associated with rapid technological changes in Harmonic’s markets; the need to introduce new and enhanced products and the risk that our product

 


 

development is not timely or does not result in expected benefits or market acceptance; risks associated with a cyclical and unpredictable sales cycle; and the risks that our international sales and support center will not provide the operational or tax benefits that we anticipate or that expenses exceed our plans. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in Harmonic’s filings with the Securities and Exchange Commission, including our annual report filed on Form 10-K for the year ended December 31, 2009, our Form 10-Q for the quarter ended April 2, 2010 and our current reports on Form 8-K. The forward-looking statements in this press release are based on information available to the Company as of the date hereof, and Harmonic disclaims any obligation to update any forward-looking statements.
EDITOR’S NOTE – Product and company names used herein are trademarks or registered trademarks of their respective owners.

 


 

Harmonic Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
                 
    July 2, 2010     December 31, 2009  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 187,893     $ 152,477  
Short-term investments
    90,028       118,593  
Accounts receivable, net
    71,363       64,838  
Inventories
    42,816       35,066  
Deferred income taxes
    26,503       26,503  
Prepaid expenses and other current assets
    25,234       20,821  
 
           
 
               
Total current assets
    443,837       418,298  
 
               
Property and equipment, net
    42,962       25,941  
 
               
Goodwill, intangibles and other assets
    108,378       112,065  
 
           
 
               
 
  $ 595,177     $ 556,304  
 
           
 
               
Liabilities and stockholders’ equity
               
Current liabilities:
               
Accounts payable
    28,694       22,065  
Income taxes payable
    2,583       609  
Deferred revenue
    40,049       32,855  
Accrued liabilities
    30,720       37,584  
 
           
 
               
Total current liabilities
    102,046       93,113  
 
               
Income taxes payable, long-term
    39,884       43,948  
Financing liability, long-term
    24,323       6,908  
Other non-current liabilities
    2,228       4,862  
 
           
 
               
Total liabilities
    168,481       148,831  
 
               
Stockholders’ equity:
               
Common stock
    2,290,561       2,280,041  
Accumulated deficit
    (1,862,769 )     (1,872,533 )
Accumulated other comprehensive loss
    (1,096 )     (35 )
 
           
 
               
Total stockholders’ equity
    426,696       407,473  
 
           
 
               
 
  $ 595,177     $ 556,304  
 
           

 


 

Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
                                 
    Three Months Ended     Six Months Ended  
    July 2, 2010     July 3, 2009     July 2, 2010     July 3, 2009  
Net revenue
  $ 95,544     $ 81,293     $ 180,366     $ 149,049  
 
                               
Cost of revenue
    49,862       47,746       93,879       90,117  
 
                       
 
                               
Gross profit
    45,682       33,547       86,487       58,932  
 
                       
 
                               
Operating expenses:
                               
Research and development
    16,977       15,450       33,943       29,946  
Selling, general and administrative
    24,074       20,735       44,919       42,026  
Amortization of intangibles
    534       1,534       1,067       1,922  
 
                       
 
                               
Total operating expenses
    41,585       37,719       79,929       73,894  
 
                       
 
                               
Income (loss) from operations
    4,097       (4,172 )     6,558       (14,962 )
 
                               
Interest and other income, net
    299       635       312       1,499  
 
                       
 
                               
Income (loss) before income taxes
    4,396       (3,537 )     6,870       (13,463 )
 
                               
Provision for (benefit from) income taxes
    (49 )     4,382       (2,894 )     13,300  
 
                       
 
                               
Net income (loss)
  $ 4,445     $ (7,919 )   $ 9,764     $ (26,763 )
 
                       
 
                               
Net income (loss) per share
                               
Basic
  $ 0.05     $ (0.08 )   $ 0.10     $ (0.28 )
 
                       
 
                               
Diluted
  $ 0.05     $ (0.08 )   $ 0.10     $ (0.28 )
 
                       
 
                               
Shares used to compute net income (loss) per share:
                               
Basic
    96,998       95,703       96,845       95,563  
 
                       
 
                               
Diluted
    97,570       95,703       97,529       95,563  
 
                       

 


 

Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
                 
    Six Months Ended  
    July 2, 2010     July 3, 2009  
    (In thousands)  
Cash flows from operating activities:
               
Net income (loss)
  $ 9,764     $ (26,763 )
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:
               
Amortization of intangibles
    5,231       5,645  
Depreciation
    4,404       4,090  
Stock-based compensation
    6,663       4,943  
Net loss on disposal of fixed assets
    27       187  
Deferred income taxes
    (1,422 )      
Other non-cash adjustments, net
    1,076       1,563  
Changes in assets and liabilities, net of effect of acquisition:
               
Accounts receivable
    (6,529 )     5,573  
Inventories
    (7,724 )     8,415  
Prepaid expenses and other assets
    90       8,214  
Accounts payable
    (1,616 )     (2,419 )
Deferred revenue
    4,595       274  
Income taxes payable
    (2,211 )     4,200  
Accrued excess facilities costs
    (3,398 )     (2,806 )
Accrued and other liabilities
    (3,467 )     (24,237 )
 
           
Net cash provided by (used in) operating activities
    5,483       (13,121 )
 
           
 
               
Cash flows provided by (used in) investing activities:
               
Purchases of investments
    (39,035 )     (70,221 )
Proceeds from sale and maturities of investments
    66,127       92,079  
Acquisition of property and equipment
    (13,175 )     (3,775 )
Acquisition of Rhozet
          (453 )
Acquisition of Scopus
          (63,053 )
 
           
Net cash provided by (used in) investing activities
    13,917       (45,423 )
 
           
 
               
Cash flows provided by financing activities:
               
Proceeds from lease financing liability
    12,385        
Proceeds from issuance of common stock, net
    3,833       4,185  
 
           
Net cash provided by financing activities
    16,218       4,185  
 
           
 
               
Effect of exchange rate changes on cash and cash equivalents
    (202 )     145  
 
           
 
               
Net increase (decrease) in cash and cash equivalents
    35,416       (54,214 )
Cash and cash equivalents at beginning of period
    152,477       179,891  
 
           
 
               
Cash and cash equivalents at end of period
  $ 187,893     $ 125,677  
 
           

 


 

Harmonic Inc.
Revenue Information
(In thousands)
(Unaudited)
                                                                 
    Three Months Ended     Six Months Ended  
    July 2,     July 3,     July 2,     July 3,  
    2010     2009     2010     2009  
Product
                                                               
Video Processing
  $ 49,998       52 %   $ 38,297       47 %   $ 88,888       49 %   $ 73,961       50 %
Edge & Access
    34,263       36 %     32,216       40 %     69,807       39 %     56,459       38 %
Services and Support
    11,283       12 %     10,780       13 %     21,671       12 %     18,629       12 %
 
                                               
Total
  $ 95,544       100 %   $ 81,293       100 %   $ 180,366       100 %   $ 149,049       100 %
 
                                                       
Geography
                                                               
United States
  $ 49,259       52 %   $ 46,589       57 %   $ 91,850       51 %   $ 78,650       53 %
International
    46,285       48 %     34,285       43 %     88,516       49 %     70,399       47 %
 
                                               
Total
  $ 95,544       100 %   $ 81,293       100 %   $ 180,366       100 %   $ 149,049       100 %
 
                                                       
Market
                                                               
Cable
  $ 53,106       56 %   $ 53,645       66 %   $ 109,123       60 %   $ 91,859       62 %
Satellite
    25,717       27 %     11,006       14 %     40,687       23 %     26,804       18 %
Telco & Other
    16,721       17 %     16,642       20 %     30,556       17 %     30,386       20 %
 
                                               
Total
  $ 95,544       100 %   $ 81,293       100 %   $ 180,366       100 %   $ 149,049       100 %
 
                                                       
NOTE: We have revised our product categories to move software products into the Video Processing category. The data for Q2 2009 and YTD 2009 has been revised to conform with this presentation.

 


 

Use of Non-GAAP Financial Measures
In establishing operating budgets, managing its business performance, and setting internal measurement targets, the Company excludes a number of items required by GAAP. Management believes that these accounting charges and credits, most of which are non-cash or non-recurring in nature, are not useful in managing its operations and business. Historically, the Company has also publicly presented these supplemental non-GAAP measures in order to assist the investment community to see the Company “through the eyes of management,” and thereby enhance understanding of its operating performance. The non-GAAP measures presented here are gross margins, operating expense, net income (loss) and net income (loss) per share. The presentation of non-GAAP information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP and is not necessarily comparable to non-GAAP results published by other companies. A reconciliation of the historical non-GAAP financial measures discussed in this press release to the most directly comparable historical GAAP financial measures is included with the financial statements contained in this press release. The non-GAAP adjustments described below have historically been excluded from our non-GAAP financial measures. These adjustments, and the basis for excluding them, are:
  Restructuring Activities
    Severance Costs
 
      The Company has incurred severance costs in cost of sales and in operating expenses in connection with the integration of its acquisition of Scopus in March 2009, as well as other severance costs related to headcount reduction actions in response to the global economic slowdown or other personnel changes. The Company excludes one-time costs of this nature in evaluating its ongoing operational performance. We believe that these costs do not reflect expected future expenses nor do they provide a meaningful comparison of current versus prior operating results.
 
    Excess Facilities
 
      The Company has incurred excess facilities charges and credits in operating expenses due to adjustments related to vacating portions of its Sunnyvale campus and estimating income from sublease of buildings. Similar facilities charges have been incurred in connection with vacating certain buildings leased by Scopus which are no longer required. The Company excludes one-time charges and credits of this nature in evaluating its ongoing operational performance. We believe that these charges and credits do not reflect expected future expenses nor does their inclusion in calculating our results of operations provide a meaningful comparison of current versus prior operating results.
 
    Product Discontinuance
 
      In connection with the rationalization of product lines following the acquisition of Scopus, the Company recorded charges for excess inventory in connection with products which have been discontinued or which are excess to requirements as they are expected to be sold on a very limited basis. The Company excludes one-time costs of this nature in evaluating its ongoing operational performance. We believe that these costs do not reflect expected future expenses nor does their inclusion in calculating our results of operations provide a meaningful comparison of current versus prior operating results.
  Acquisition Fees and Expenses
      In accordance with the requirements of new business combination accounting standards, which the Company adopted on January 1, 2009, fees and expenses paid to professional advisers in connection with acquisitions have been expensed. These acquisition-related costs are of a one-

 


 

      time nature and the Company excludes costs of this nature in evaluating its ongoing operational performance. We believe that these costs do not reflect expected future expenses nor does their inclusion in calculating our results of operations provide a meaningful comparison of current versus prior operating results.
  Non-Cash Items
    Stock-Based Compensation Expense
 
      The Company has incurred stock-based compensation expense in cost of sales and operating expenses. The Company excludes stock-based compensation expense because it believes that this measure is not relevant in evaluating its core operating performance, either for internal measurement purposes or for period-to-period comparisons and benchmarking against other companies.
 
    Amortization of Intangibles
 
      The Company has incurred a charge for amortization of intangibles related to acquisitions made by the Company. The Company excludes these items when it evaluates its core operating performance. We believe that eliminating these expenses is useful to investors when comparing historical and prospective results and comparing such results to other companies because these expenses will vary if and when the Company makes additional acquisitions.
 
    Provision/Benefit for Income Taxes
 
      The Company has assumed an effective tax rate of 35% in 2009 and 30% in 2010 because management believes that these rates are indicative of the normalized tax rate for Harmonic and its consolidated subsidiaries on a global basis. Management believes that these rates i) more appropriately reflect a provision for income taxes based on computed and expected amounts of non-GAAP pre-tax income, and ii) exclude the impact of certain discrete events which can cause quarterly tax provisions to be volatile. Certain discrete items are required by GAAP to be recorded in the current period but do not reflect future expected tax provisions or effective rates nor does the inclusion of this information in calculating our net income provide a meaningful comparison of current versus prior net income.

 


 

Harmonic Inc.
GAAP to Non-GAAP Income (Loss) Reconciliation
(Unaudited)
                                                 
    Three Months Ended July 2, 2010     Three Months Ended July 3, 2009  
            Operating     Net Income             Operating     Net Income  
(In thousands)   Gross Margin     Expense     (loss)     Gross Margin     Expense     (loss)  
GAAP
  $ 45,682     $ 41,585     $ 4,445     $ 33,547     $ 37,719     $ (7,919 )
Cost of revenue related to severance costs
                            146               146  
Purchase accounting fair value adjustments related to inventory
                            624               624  
Cost of revenue related to stock based compensation expense
    527               527       373               373  
Research and development expense related to restructuring costs
                                    (131 )     131  
Research and development expense related to stock based compensation expense
            (1,158 )     1,158               (929 )     929  
Selling, general and administrative expense related to excess facilities expense
                                    (358 )     358  
Selling, general and administrative expense related to restructuring costs
                                    (756 )     756  
Selling, general and administrative expense related to severance costs
            (207 )     207                          
Selling, general and administrative expense related to stock based compensation expense
            (1,734 )     1,734               (1,267 )     1,267  
Acquisition costs related to Omneon
            (2,389 )     2,389                          
Amortization of intangibles
    2,082       (534 )     2,616       2,207       (1,534 )     3,741  
Discrete tax items and adjustments
                    (3,957 )                     2,706  
         
Non-GAAP
  $ 48,291     $ 35,563     $ 9,119     $ 36,897     $ 32,744     $ 3,112  
         
GAAP income (loss) per share — basic
                  $ 0.05                     $ (0.08 )
 
                                           
GAAP income (loss) per share — diluted
                  $ 0.05                     $ (0.08 )
 
                                           
Non-GAAP income per share — basic
                  $ 0.09                     $ 0.03  
 
                                           
Non-GAAP income per share — diluted
                  $ 0.09                     $ 0.03  
 
                                           
Shares used in per-share calculation — basic
                    96,998                       95,703  
 
                                           
Shares used in per-share calculation — diluted, GAAP
                    97,570                       95,703  
 
                                           
Shares used in per-share calculation — diluted, non-GAAP
                    97,570                       96,232  
 
                                           
                                                 
    Six Months Ended July 2, 2010     Six Months Ended July 3, 2009  
            Operating     Net Income             Operating     Net Income  
(In thousands)   Gross Margin     Expense     (loss)     Gross Margin     Expense     (loss)  
GAAP
  $ 86,487     $ 79,929     $ 9,764     $ 58,932     $ 73,894     $ (26,763 )
Cost of revenue related to severance costs
                            822               822  
Cost of revenue related to Scopus product discontinuance
                            5,965               5,965  
Purchase accounting fair value adjustments related to inventory
                            624               624  
Cost of revenue related to stock based compensation expense
    1,005               1,005       710               710  
Research and development expense related to restructuring costs
                                    (712 )     712  
Research and development expense related to stock based compensation expense
            (2,266 )     2,266               (1,799 )     1,799  
Selling, general and administrative expense related to excess facilities expense
                                    (391 )     391  
Selling, general and administrative expense related to restructuring costs
                                    (2,054 )     2,054  
Selling, general and administrative expense related to severance costs
            (207 )     207                          
Selling, general and administrative expense related to stock based compensation expense
            (3,391 )     3,391               (2,434 )     2,434  
Acquisition costs related to Scopus
                                    (3,367 )     3,367  
Acquisition costs related to Omneon
            (2,389 )     2,389                          
Amortization of intangibles
    4,164       (1,067 )     5,231       3,686       (1,922 )     5,608  
Discrete tax items and adjustments
                    (9,302 )                     9,441  
         
Non-GAAP
  $ 91,656     $ 70,609     $ 14,951     $ 70,739     $ 61,215     $ 7,164  
         
GAAP income (loss) per share — basic
                  $ 0.10                     $ (0.28 )
 
                                           
GAAP income (loss) per share — diluted
                  $ 0.10                     $ (0.28 )
 
                                           
Non-GAAP income per share — basic
                  $ 0.15                     $ 0.07  
 
                                           
Non-GAAP income per share — diluted
                  $ 0.15                     $ 0.07  
 
                                           
Shares used in per-share calculation — basic
                    96,845                       95,563  
 
                                           
Shares used in per-share calculation — diluted, GAAP
                    97,529                       95,563  
 
                                           
Shares used in per-share calculation — diluted, non-GAAP
                    97,529                       96,035