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 26, 2006
Date of Report
(Date of earliest event reported)
HARMONIC INC.
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
0-25826
|
|
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 Registrants 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)) |
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Condition.
On July 26, 2006, Harmonic Inc. (Harmonic) issued a press release regarding its unaudited
financial results for the quarter ended June 30, 2006. In the press release, Harmonic also
announced that it would be holding a conference call on Wednesday, July 26, 2006, to discuss its
financial results for the quarter ended June 30, 2006. A copy of the press release is attached 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 attached hereto shall not be
incorporated by reference into any filing by Harmonic under the Securities Act of 1933, as amended,
or under the Exchange Act.
Use of Non-GAAP Financial Information
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, which typically are non-cash nature or affect the
period-to-period comparability of results, are not useful in managing its operations and business.
Historically, the Company has publicly presented 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 used by management are operating
expenses, net income (loss) and net income (loss) per share. The presentation of non-GAAP
information is subject to material limitations, 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 non-GAAP measures to GAAP is
included with the financial statements contained in the press release attached hereto as Exhibit
99.1.
Item 9.01. Financial Statements and Exhibits.
(c) Exhibits.
|
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press Release of Harmonic Inc., issued on July 26, 2006 |
2
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 26, 2006 |
|
|
|
|
|
|
|
By:
|
|
/s/ Robin N. Dickson |
|
|
|
|
Robin N. Dickson
|
|
|
|
|
Chief Financial Officer |
|
|
3
Exhibit Index
|
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press Release of Harmonic Inc., issued on July 26, 2006 |
exv99w1
Exhibit 99.1
Harmonic Announces Second Quarter Results
Significant Improvement in Operating Performance;
Strong New Order Momentum; Important New Product Introductions
SUNNYVALE, Calif.¾July 26, 2006¾ Harmonic Inc. (Nasdaq: HLIT), a leading provider of
digital video, broadband optical networking and IP delivery systems, today announced its results
for the quarter ended June 30, 2006.
For the second quarter of 2006, the Company reported net sales of $53.3 million, compared to $56.2
million in the previous quarter and $59.8 million in the second quarter of 2005. The lower than
anticipated net sales were primarily a result of supply chain constraints on certain product lines
and the timing of completion of certain projects underway for international telco customers. These
delays are estimated to represent approximately $6 million in net sales.
New order bookings strengthened significantly during
the second quarter and the Company continued
to expand its customer base worldwide. International sales represented 49% of net sales for the
second quarter of 2006, compared to 54% for the previous quarter and 41% in the second quarter of
2005.
During the second quarter of 2006, the Company
improved its gross margins and reduced its operating
expenses as compared to the first quarter of 2006 and the corresponding period in 2005. Gross
margins improved by over five percentage points compared to the
previous quarter. This
increase was largely due to an
increase in the proportion of net sales from video processing and
services and more favorable gross margins from the Companys new products.
The GAAP net loss for the second quarter of 2006 was
$2.9 million, or $0.04 per share, compared to
a GAAP net loss of $2.5 million, or $0.03 per share, for the same period of 2005. The GAAP net loss
for the second quarter of 2006 includes a non-cash charge of
$1.5 million for stock-based
compensation expense. Prior period GAAP results presented do not
include stock-based compensation expense. Excluding these
accounting charges for stock-based compensation expense as well as the amortization of intangibles
and severance costs, the non-GAAP net loss for the second quarter of 2006 was $0.2 million, or
$0.00 per share, compared to a non-GAAP net loss of
$2.2 million, or $0.03 per share, for the same
period of 2005. The severance costs of approximately $1.0 million in the
second quarter of 2006 related to changes in the Companys senior management, implemented following
the appointment of Patrick Harshman as President and Chief Executive Officer in May.
The Company had positive cash flow in the second quarter of 2006. As of June 30, 2006, cash, cash
equivalents and short-term investments totaled $113.5 million, an increase of approximately $5
million from March 31, 2006.
While our second quarter revenue was lower than expected due mainly to supply chain constraints,
we saw bookings strengthen as the quarter progressed, said Patrick Harshman, President and Chief
Executive Officer. We continue to extend our leadership in the IPTV market with a number of new
customer wins and introduced important new products and solutions, including todays announcement
of our next-generation high-definition MPEG-4 AVC encoder. As we move into the third quarter, we see
strong momentum in our business. In the second half of 2006, we continue to expect significant
growth from the first half of the year.
We are also very encouraged by the
improvements in our operating performance, driven principally
by improved product mix and customer adoption of our new higher-margin products. In addition to the
recent streamlining of our senior management team, we continue to aggressively pursue further cost
reductions and improvements in operating efficiencies while maintaining our core competitive
strengths. We are currently executing on a plan to make more efficient use of our facilities,
leading to significant future reductions in occupancy expenses. We believe that continuing
improvements in our operating performance coupled with our deep customer relationships, outstanding
1
technologies and a strong balance sheet put Harmonic in an increasingly strong strategic position
to capitalize on the emerging opportunities in video delivery.
Business Outlook
For the second half of 2006, the Company anticipates net sales in the range of $130 to $140
million, with a GAAP loss in the second half and for the full year, in part due to an anticipated
restructuring charge for excess facilities that the Company expects to incur in connection with its
plan to make more efficient use of its facilities. On a non-GAAP basis, the
Company anticipates a return to profitability in both quarters of the second half and for the full
year, excluding the impact of stock-based compensation expense, amortization of intangibles and
charges for restructuring costs.
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 Companys website at www.harmonicinc.com or by calling +1.617.597.5346 (participant
code 61930883). The replay will be available after 5:00 p.m. Pacific at the same website
address or by calling +1-617-801-6888 (participant code 88484218 ).
About Harmonic Inc.
Harmonic Inc. is a leading provider of digital video, broadband optical networking and IP delivery
systems to cable, satellite, telecom and broadcast network operators. Harmonics open
standards-based solutions for the headend through the last mile enable customers to develop new
revenue sources and a competitive advantage by offering powerful interactive video, voice and data
services such as video-on-demand, high definition digital television, telephony and Internet
access.
Harmonic (Nasdaq: HLIT) is headquartered in Sunnyvale, California with R&D, sales and system
integration centers worldwide. The Companys customers, including many of the worlds largest
communications providers, deliver services in virtually every country. For more information, visit
www.Harmonicinc.com.
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 estimates of the amount of net sales that were delayed by supply chain constraints
on certain product lines and the timing of completion of certain projects underway for our
international telco customers; our beliefs regarding momentum in our business as we move into the
third quarter; our expectation that we will experience significant growth in the second half of
2006 from the first half of the year; our plans and expectations regarding further cost reductions
and improvements in operating efficiencies, including our plan to make more efficient use of our
facilities; our expectation that we will incur a charge for excess facilities costs; our
expectation that we will have significant future reductions in occupancy expenses; our belief that
continuing improvements in our operating performance coupled with our deep customer relationships,
outstanding technologies and a strong balance sheet put us in an increasingly strong strategic
position to capitalize on the emerging opportunities in video delivery; and our expectations
regarding our sales for the second half of 2006 and our GAAP and non-GAAP results for the third
quarter and remainder of the year. 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 supply chain
constraints with certain of our suppliers, difficulties in executing on our plan to improve our
operating efficiencies, delays or decreases in capital spending in the cable, satellite and telco
industries, customer concentration and consolidation, general economic conditions, market
acceptance of new or existing Harmonic products, losses of one or more key customers, risks
associated with Harmonics international operations, inventory management problems, the effect of
competition, difficulties associated with rapid technological changes in Harmonics markets, the
need to introduce new and enhanced products, and risks associated with a cyclical and unpredictable
sales cycle. The forward-looking statements contained in this press release are also subject to
other risks and uncertainties, including those more fully described in Harmonics filings
2
with the Securities and Exchange Commission, including our Annual Report filed on Form 10-K and
Form 10-K/A for the year ended December 31, 2005, our Quarterly Report on Form 10-Q for the quarter
ended March 31, 2006, and our current reports on Form 8-K. Harmonic does not undertake to update
any forward-looking statements.
Editors Note: Product and company names used here are trademarks or registered trademarks of their
respective companies. |
3
Harmonic Inc.
Condensed Consolidated Balance Sheets
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
June 30, 2006 |
|
|
December 31, 2005 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
49,970 |
|
|
$ |
37,818 |
|
Short-term investments |
|
|
63,564 |
|
|
|
73,010 |
|
Accounts receivable, net |
|
|
35,493 |
|
|
|
43,433 |
|
Inventories |
|
|
30,961 |
|
|
|
38,552 |
|
Prepaid expenses and other current assets |
|
|
11,932 |
|
|
|
8,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
191,920 |
|
|
|
201,148 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
15,431 |
|
|
|
17,040 |
|
|
|
|
|
|
|
|
|
|
Intangibles and other assets |
|
|
7,322 |
|
|
|
8,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
214,673 |
|
|
$ |
226,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
693 |
|
|
$ |
812 |
|
Accounts payable |
|
|
16,249 |
|
|
|
19,378 |
|
Income taxes payable |
|
|
6,856 |
|
|
|
6,480 |
|
Deferred revenue |
|
|
16,518 |
|
|
|
18,932 |
|
Accrued liabilities |
|
|
37,281 |
|
|
|
37,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
77,597 |
|
|
|
83,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
|
161 |
|
|
|
460 |
|
Accrued excess facilities costs |
|
|
16,536 |
|
|
|
18,357 |
|
Other non-current liabilities |
|
|
9,937 |
|
|
|
11,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
104,231 |
|
|
|
113,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
2,053,478 |
|
|
|
2,048,164 |
|
Accumulated deficit |
|
|
(1,942,766 |
) |
|
|
(1,934,715 |
) |
Accumulated other comprehensive loss |
|
|
(270 |
) |
|
|
(467 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
110,442 |
|
|
|
112,982 |
|
|
|
|
|
|
|
|
|
|
$ |
214,673 |
|
|
$ |
226,297 |
|
|
|
|
|
|
|
|
4
Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, 2006 |
|
|
July 1, 2005 |
|
|
June 30, 2006 |
|
|
July 1, 2005 |
|
Net sales |
|
$ |
53,270 |
|
|
$ |
59,762 |
|
|
$ |
109,491 |
|
|
$ |
132,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
31,664 |
|
|
|
36,365 |
|
|
|
68,005 |
|
|
|
82,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
21,606 |
|
|
|
23,397 |
|
|
|
41,486 |
|
|
|
50,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
9,585 |
|
|
|
9,519 |
|
|
|
19,533 |
|
|
|
18,977 |
|
Selling, general and administrative |
|
|
15,979 |
|
|
|
16,611 |
|
|
|
31,692 |
|
|
|
31,937 |
|
Amortization of intangibles |
|
|
43 |
|
|
|
165 |
|
|
|
135 |
|
|
|
1,123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
25,607 |
|
|
|
26,295 |
|
|
|
51,360 |
|
|
|
52,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(4,001 |
) |
|
|
(2,898 |
) |
|
|
(9,874 |
) |
|
|
(1,592 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income, net |
|
|
1,303 |
|
|
|
332 |
|
|
|
2,203 |
|
|
|
804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(2,698 |
) |
|
|
(2,566 |
) |
|
|
(7,671 |
) |
|
|
(788 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes |
|
|
205 |
|
|
|
(36 |
) |
|
|
380 |
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(2,903 |
) |
|
$ |
(2,530 |
) |
|
$ |
(8,051 |
) |
|
$ |
(824 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute net loss per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
74,167 |
|
|
|
73,112 |
|
|
|
74,134 |
|
|
|
72,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
74,167 |
|
|
|
73,112 |
|
|
|
74,134 |
|
|
|
72,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
June 30, 2006 |
|
|
July 1, 2005 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(8,050 |
) |
|
$ |
(824 |
) |
Adjustments to reconcile net loss to cash provided by operating activities: |
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
458 |
|
|
|
2,065 |
|
Depreciation |
|
|
3,993 |
|
|
|
4,033 |
|
Stock-based compensation |
|
|
3,131 |
|
|
|
8 |
|
Loss on disposal of fixed assets |
|
|
20 |
|
|
|
13 |
|
Deferred income taxes |
|
|
|
|
|
|
(136 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
7,630 |
|
|
|
16,875 |
|
Inventories |
|
|
7,564 |
|
|
|
514 |
|
Prepaid expenses and other assets |
|
|
(3,731 |
) |
|
|
1,705 |
|
Accounts payable |
|
|
(3,129 |
) |
|
|
(9,139 |
) |
Deferred revenue |
|
|
(3,248 |
) |
|
|
4,144 |
|
Income taxes payable |
|
|
319 |
|
|
|
(583 |
) |
Accrued excess facilities costs |
|
|
(2,335 |
) |
|
|
(2,372 |
) |
Accrued and other liabilities |
|
|
697 |
|
|
|
(15,516 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
3,318 |
|
|
|
787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of investments |
|
|
(39,431 |
) |
|
|
(30,388 |
) |
Proceeds from sale of investments |
|
|
49,024 |
|
|
|
27,950 |
|
Acquisition of property and equipment, net |
|
|
(2,404 |
) |
|
|
(2,929 |
) |
Acquisition of BTL, net of cash acquired |
|
|
|
|
|
|
(5,955 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
7,189 |
|
|
|
(11,322 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Repayments under bank line and term loan |
|
|
(418 |
) |
|
|
(662 |
) |
Repayments of capital lease obligations |
|
|
(41 |
) |
|
|
(50 |
) |
Proceeds from issuance of common stock, net |
|
|
2,145 |
|
|
|
6,106 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
1,686 |
|
|
|
5,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(41 |
) |
|
|
277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
12,152 |
|
|
|
(4,864 |
) |
Cash and cash equivalents at beginning of period |
|
|
37,818 |
|
|
|
26,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
49,970 |
|
|
$ |
21,739 |
|
|
|
|
|
|
|
|
6
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, which typically are non-cash nature or affect the
period-to-period comparability of results, are not useful in managing its operations and business.
Historically, the Company has publicly presented 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
used by management are gross margins, operating
expenses, net income (loss) and net income (loss) per share. The presentation of non-GAAP
information is subject to material limitations, 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 non-GAAP measures to GAAP is
included with the financial statements contained in this press release. These adjustments for the
periods presented, 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 due to a
recent reorganization of its senior management following the appointment of its new
President and Chief Executive Officer in May. The Company excludes costs of this nature in
evaluating its ongoing operational performance as they affect the comparability of results.
We believe that these costs do not reflect expected future operating expenses nor do they
provide a meaningful comparison of current versus prior operating results. |
|
|
|
Stock-Based Compensation Expense |
|
|
|
|
Harmonic has incurred stock-based compensation expense as required under FAS 123R for fiscal
year 2006 and under APB 25 for prior comparative periods. The Company excludes stock-based compensation expense because it believes that this measure
is not relevant in planning and managing its operations. Furthermore, because of varying
available valuation methodologies, subjective assumptions and the variety of stock-based
compensation arrangements, we believe that the exclusion of stock-based compensation expense
allows for more accurate comparisons to competitors and peer group companies. |
|
|
|
|
Amortization of Intangibles |
|
|
|
|
The Company has incurred amortization of intangibles, included in gross margins and
operating expenses in its GAAP financial statements, related to acquisitions the Company has
made. Management excludes these items when it evaluates its operating
performance. The Company
believes that eliminating this expense from its non-GAAP measures is useful to investors as
a measurement when comparing historical and prospective results and comparing such results
to competitors and peer group companies because it more clearly describes the Companys
operating performance, since the amortization of intangibles will vary if and when the
Company makes additional acquisitions. |
7
Harmonic Inc.
Non-GAAP to GAAP Income (Loss) Reconciliation
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2006 |
|
|
Three Months Ended July 1, 2005 |
|
|
|
|
|
|
|
Operating |
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
|
|
(In thousands) |
|
Gross Margin |
|
|
Expense |
|
|
Net Income (loss) |
|
|
Gross Margin |
|
|
Expense |
|
|
Net Income (loss) |
|
Non-GAAP |
|
$ |
22,339 |
|
|
$ |
23,668 |
|
|
$ |
(231 |
) |
|
$ |
23,568 |
|
|
$ |
26,130 |
|
|
$ |
(2,194 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales related to severance costs |
|
|
(300 |
) |
|
|
|
|
|
|
(300 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Cost sales
related to stock-based compensation expense |
|
|
(268 |
) |
|
|
|
|
|
|
(268 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense related to severance costs |
|
|
|
|
|
|
12 |
|
|
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development expense related to stock-based
compensation expense |
|
|
|
|
|
|
451 |
|
|
|
(451 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense related to
severance costs |
|
|
|
|
|
|
650 |
|
|
|
(650 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense related to
stock-based compensation expense |
|
|
|
|
|
|
783 |
|
|
|
(783 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from acquisitions |
|
|
(165 |
) |
|
|
43 |
|
|
|
(208 |
) |
|
|
(171 |
) |
|
|
165 |
|
|
|
(336 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
$ |
21,606 |
|
|
$ |
25,607 |
|
|
$ |
(2,903 |
) |
|
$ |
23,397 |
|
|
$ |
26,295 |
|
|
$ |
(2,530 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
loss per share |
|
|
|
|
|
|
|
|
|
$ |
(0.00 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP loss per share |
|
|
|
|
|
|
|
|
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation basic |
|
|
|
|
|
|
|
|
|
|
74,167 |
|
|
|
|
|
|
|
|
|
|
|
73,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation diluted |
|
|
|
|
|
|
|
|
|
|
74,167 |
|
|
|
|
|
|
|
|
|
|
|
73,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2006 |
|
|
Six Months Ended July 1, 2005 |
|
|
|
|
|
|
|
Operating |
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
|
|
(In thousands) |
|
Gross Margin |
|
|
Expense |
|
|
Net Income (loss) |
|
|
Gross Margin |
|
|
Expense |
|
|
Net Income (loss) |
|
Non-GAAP |
|
$ |
42,651 |
|
|
$ |
47,977 |
|
|
$ |
(3,503 |
) |
|
$ |
51,387 |
|
|
$ |
50,914 |
|
|
$ |
1,241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales related to severance costs |
|
|
(300 |
) |
|
|
|
|
|
|
(300 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales related to stock-based compensation expense |
|
|
(542 |
) |
|
|
|
|
|
|
(542 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense related to severance costs |
|
|
|
|
|
|
12 |
|
|
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development expense related to stock-based
compensation expense |
|
|
|
|
|
|
973 |
|
|
|
(973 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense related to
severance costs |
|
|
|
|
|
|
650 |
|
|
|
(650 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense related to
stock-based compensation expense |
|
|
|
|
|
|
1,613 |
|
|
|
(1,613 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles from acquisitions |
|
|
(323 |
) |
|
|
135 |
|
|
|
(458 |
) |
|
|
(942 |
) |
|
|
1,123 |
|
|
|
(2,065 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
$ |
41,486 |
|
|
$ |
51,360 |
|
|
$ |
(8,051 |
) |
|
$ |
50,445 |
|
|
$ |
52,037 |
|
|
$ |
(824 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income (loss) per share |
|
|
|
|
|
|
|
|
|
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
$ |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP loss per share |
|
|
|
|
|
|
|
|
|
$ |
(0.11 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation basic |
|
|
|
|
|
|
|
|
|
|
74,134 |
|
|
|
|
|
|
|
|
|
|
|
72,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation diluted |
|
|
|
|
|
|
|
|
|
|
74,134 |
|
|
|
|
|
|
|
|
|
|
|
74,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8