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
Date of Report
(Date of earliest event reported): November 28, 2007
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
(Address of principal executive offices) (Zip Code)
(408) 542-2500
(Registrants telephone number, including area code)
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):
|
|
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
EXPLANATORY NOTE
On August 6, 2007, Harmonic Inc., a Delaware corporation (Harmonic or the Company), filed a
Current Report on Form 8-K to report the completion of its acquisition (the
Acquisition) of Rhozet Corporation, a California corporation (Rhozet), pursuant to a
previously-announced Agreement and Plan of Merger, dated as of July 25, 2007, by and among the
Company, Dusseldorf Acquisition Corporation, a California corporation and a wholly-owned subsidiary
of Harmonic, Rhozet, and David Trescot, as shareholder representative.
In connection with the Acquisition, on October 15, 2007, the Company filed with the Securities
and Exchange Commission (the SEC) certain financial statements and pro forma financial
information required by parts (a) and (b) of Item 9.01 of Form 8-K.
Pursuant to this Current Report on Form 8-K,
the Company hereby files with the SEC the unaudited
pro forma condensed combined consolidated statement of operations of Harmonic for the nine months ended
September 28, 2007 (the Pro Forma Statement of Operations), to give effect to the Companys
acquisition of Rhozet as if it had occurred on January 1, 2006. The Pro Forma Statement of
Operations is filed as Exhibit 99.1 to this Current Report on Form 8-K.
Item 9.01 Financial Statements and Exhibits
b. Pro forma financial information.
|
1. |
|
The unaudited pro forma condensed combined consolidated
statement of operation of Harmonic Inc.
for the nine months ended September 28, 2007, is attached
hereto as Exhibit 99.1. This unaudited pro forma condensed
combined consolidated statement of operations
gives
effect to the Companys acquisition of Rhozet as if it had occurred on January 1, 2006. |
3
c. Exhibits.
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
99.1
|
|
Unaudited pro forma condensed combined consolidated statement
of operations of Harmonic Inc. for the nine months ended September 28, 2007. |
4
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:
November 28, 2007
|
|
|
|
|
By:
|
|
/s/ Robin N. Dickson
|
|
|
|
|
Robin N. Dickson |
|
|
|
|
Chief Financial Officer |
|
|
5
EXHIBIT INDEX
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
99.1
|
|
Unaudited pro forma condensed combined consolidated statement
of operations of Harmonic Inc. for the nine months ended September 28, 2007. |
6
exv99w1
Exhibit 99.1
HARMONIC INC.
UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
The
following unaudited pro forma condensed combined consolidated
statement of operations is based on the
historical financial statements of Harmonic Inc.
(Harmonic) and Rhozet Corporation (Rhozet),
after giving effect to the acquisition of Rhozet (the
Acquisition) as if had occurred
on January 1, 2006, using the
purchase method of accounting, and applying the assumptions and adjustments described in the
accompanying notes to the unaudited pro forma condensed combined
consolidated statement of operations.
The
unaudited pro forma condensed combined consolidated statement of operations reflects the conversion of all
outstanding shares of Rhozet common stock into (a) an aggregate of 1,105,656 shares of Harmonic
common stock issued and to be issued and (b) cash paid and to be paid
to Rhozet stockholders in the aggregate amount of $5.2 million.
In addition, the unaudited pro forma condensed combined consolidated
statement of operations reflects acquisition-related costs of $0.7 million.
The Acquisition has been accounted for under the purchase method of accounting in accordance with
Statement of Financial Accounting Standards (SFAS) No. 141, Business Combinations. Under the
purchase method of accounting, the total estimated purchase price, calculated as described in Note
2 (A) to these unaudited pro forma condensed combined consolidated
financial statements, is allocated to the net
tangible assets and intangible assets of Rhozet acquired in connection with the Acquisition,
based on their estimated fair values, and the excess is allocated to goodwill. Management has made
a preliminary allocation of the estimated purchase price to the tangible and intangible assets
acquired and liabilities assumed based on various preliminary estimates. The allocation of the
estimated purchase price is preliminary pending finalization of various estimates and analyses.
The
unaudited pro forma condensed combined consolidated statement of operations has been prepared by management
for illustrative purposes only and is not necessarily indicative of the consolidated results of
operations of Harmonic that would have been reported had the Acquisition been
completed as of the date presented, and should not be taken as representative of the future
consolidated results of operations of Harmonic. The unaudited pro
forma condensed combined
consolidated statement of operations does not reflect any operating
efficiencies and cost savings that Harmonic may
achieve, or any additional expenses that it may incur, with respect to the combined companies. The
pro forma adjustments are based on the preliminary information available at the time of the
preparation of this Current Report on Form 8-K. The unaudited pro forma condensed
combined consolidated statement of operations,
including the notes thereto, is qualified in its entirety by reference to, and should be read in
conjunction with Harmonics historical consolidated financial
statements included in its Annual Report on Form 10-K
for its year ended December 31, 2006, filed with the Securities and Exchange Commission (the SEC)
on March 15, 2007, and in its Quarterly Report on Form 10-Q for its quarter ended September 28, 2007,
filed with the
SEC on October 30, 2007, and Rhozets historical financial statements for the year
ended June 30, 2007, included in Harmonics Current Report on Form 8-K/A filed with the SEC on
October 15, 2007.
This unaudited pro forma condensed combined consolidated statement of operations 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, as amended, including statements related to
Harmonics expectation that Rhozets products, on their own and in conjunction with
Harmonics products, will enable Harmonics existing broadcast, cable, satellite and
telco customers to deliver traditional video programming over the Internet and to mobile devices,
as well as expand the types of content delivered via their traditional networks to encompass
web-based and user-generated content; Harmonics expectation that the Acquisition will
open up new customer opportunities for Harmonic with Rhozets customer base of broadcast
content creators and online video service providers; and Harmonics belief that the
Acquisition is complementary to its video on-demand networking software business acquired in
December 2006 from Entone Technologies, Inc. Harmonics expectations and beliefs regarding
these matters may not materialize, and actual results are subject to risks and uncertainties that
could cause actual results to differ materially from those projected. These risks include the
possibility that Harmonics products will not generate sales that are commensurate with its
expectations; delays or decreases in capital spending in the broadcast, cable, satellite and
telco industries; general economic conditions; market acceptance of new or existing Harmonic
products, including products acquired from Rhozet; losses of one or more key customers; 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 herein are also subject to
other risks and uncertainties, including those more fully described in Harmonics filings
with the Securities and Exchange Commission, including its Annual Report filed on Form 10-K for
the year ended December 31, 2006, Harmonics Quarterly Report on Form 10-Q for the quarterly
period ended September 28, 2007, and Harmonics Current Reports on Form 8-K. Harmonic does
not undertake to update any forward-looking statements.
UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED
STATEMENT OF OPERATIONS
For the Nine Months Ended September 28, 2007
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical |
|
|
Pro Forma |
|
|
|
|
|
|
Pro Forma |
|
|
|
Harmonic |
|
|
Rhozet |
|
|
Adjustments |
|
|
|
|
|
|
Combined |
|
Product sales |
|
$ |
205,017 |
|
|
$ |
1,323 |
|
|
$ |
|
|
|
|
|
|
|
$ |
206,340 |
|
Service revenue |
|
|
18,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
223,814 |
|
|
|
1,323 |
|
|
|
|
|
|
|
|
|
|
|
225,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product cost of sales |
|
|
121,547 |
|
|
|
340 |
|
|
|
628 |
|
|
|
2B |
|
|
|
122,515 |
|
Service cost of sales |
|
|
8,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
130,454 |
|
|
|
340 |
|
|
|
628 |
|
|
|
|
|
|
|
131,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
93,360 |
|
|
|
983 |
|
|
|
(628 |
) |
|
|
|
|
|
|
93,715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
31,615 |
|
|
|
1,391 |
|
|
|
|
|
|
|
|
|
|
|
33,006 |
|
Selling, general and
administrative |
|
|
46,357 |
|
|
|
1,461 |
|
|
|
|
|
|
|
|
|
|
|
47,818 |
|
Write-off of acquired
in-process technology |
|
|
700 |
|
|
|
|
|
|
|
(700 |
) |
|
|
2B |
|
|
|
|
|
Amortization of intangibles |
|
|
365 |
|
|
|
|
|
|
|
114 |
|
|
|
2B |
|
|
|
479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
79,037 |
|
|
|
2,852 |
|
|
|
(586 |
) |
|
|
|
|
|
|
81,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
14,323 |
|
|
|
(1,869 |
) |
|
|
(42 |
) |
|
|
|
|
|
|
12,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
3,224 |
|
|
|
|
|
|
|
(208 |
) |
|
|
2C |
|
|
|
3,016 |
|
Other income (expense), net |
|
|
42 |
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before taxes |
|
|
17,589 |
|
|
|
(1,873 |
) |
|
|
(250 |
) |
|
|
|
|
|
|
15,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for taxes |
|
|
807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
16,782 |
|
|
$ |
(1,873 |
) |
|
$ |
(250 |
) |
|
|
|
|
|
$ |
14,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
79,570 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
80,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited pro forma condensed combined consolidated financial statements.
HARMONIC, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENT OF OPERATIONS
Note 1: Basis of Pro Forma Presentation
The
unaudited pro forma condensed combined consolidated statement of operations for the nine months ended
September 28, 2007 is based on historical financial statements of Harmonic and Rhozet after giving
effect to the Acquisition, and the assumptions and adjustments described in the notes herein.
Rhozets fiscal year ends on June 30, and its historical results have been conformed to Harmonics
most recent interim reporting period, which is the nine months ended September 28, 2007, by adding
Rhozets results for the seven months ended July 31, 2007, the date of acquisition.
The
unaudited pro forma condensed combined consolidated statement of operations of Harmonic and Rhozet for the
nine months ended September 28, 2007 is presented as if the Acquisition had taken place on January
1, 2006.
The pro forma adjustments are based upon available information and certain assumptions that
Harmonic believes are reasonable under the circumstances. A final determination of fair values
relating to the Acquisition may differ materially from the preliminary estimates and will include
managements final valuation of the fair value of assets acquired and liabilities assumed. This
final valuation will be based on the actual net assets of Rhozet that
existed as of the date of
the completion of the Acquisition. The final valuation may change the allocations of the purchase price,
which could affect the fair value assigned to the assets and liabilities and could result in a
change to the unaudited pro forma condensed combined consolidated
statement of operations data. No tax effects have
been recorded on the pro forma adjustments due to the cumulative net operating losses outstanding
with respect to the combined entity.
The
unaudited pro forma condensed combined consolidated statement of operations has been prepared by management
for illustrative purposes only and is not necessarily indicative of the consolidated results of
operations of Hamonic that would have been reported had the Acquisition been
completed as of the date presented, and should not be taken as representative of the future
consolidated results of operations of Harmonic. The unaudited pro forma
condensed combined consolidated statement of operations does not
reflect any operating efficiencies and cost savings that Harmonic may
achieve, or any additional expenses that it may incur, with respect to the combined companies. The
pro forma adjustments are based on the preliminary information available at the time of the
preparation of this Current Report on Form 8-K. The unaudited pro forma condensed combined consolidated statement of operations,
including the notes thereto, is qualified in its entirety by reference to, and should be read in
conjunction with Harmonics historical consolidated financial statements included in its Annual
Report on Form 10-K for the year ended December 31, 2006, filed with the SEC on March 15, 2007, and
in its Quarterly Report on Form 10-Q for the quarter ended September 28, 2007, filed with the SEC on October 30, 2007,
and Rhozets historical financial statements for the year ended
June 30, 2007 included
in Harmonics Current Report on Form 8-K/A filed with the SEC on October 15, 2007.
Note 2: Pro Forma Adjustments
(A) Purchase Price Adjustments
The
purchase price adjustments reflect the issuance or expected future
issuance of 1,105,656 shares of Harmonics common stock
to Rhozet stockholders. The fair value of Harmonics shares
issued or expected to be issued is based on a per share value of
$9.31, which is equal to Harmonics average closing price per share as reported on the Nasdaq
Global Market for the five consecutive trading days beginning two business days prior to July 25,
2007, the date of announcement of the Acquisition.
For the purposes of the pro forma financial information, the following table presents the
components of the purchase price consideration.
|
|
|
|
|
|
|
(In thousands) |
|
Cash consideration for common stockholders |
|
$ |
5,250 |
|
Fair value of common stock assumed to be issued |
|
|
10,294 |
|
Estimated acquisition related costs |
|
|
661 |
|
|
|
|
|
Total |
|
$ |
16,205 |
|
|
|
|
|
The
estimated acquisition-related
costs for Harmonic consist primarily of legal and accounting fees
and other directly-related costs. As of September 28, 2007,
$3.9 million in merger costs, cash consideration payable
to Rhozet shareholders and cash consideration payable to holders of
Rhozet stock options remains unpaid and has been recorded in either
accounts payable or current liabilities. In addition, as of
September 28, 2007, approximately $1.9 million of purchase
consideration, which based on the terms of the merger agreement will
be settled through the issuance of approximately 0.2 million
shares of Harmonics common stock, has been recorded as a
non-current liability.
(B) Purchase Price Allocation
The following represents the preliminary
allocation of the purchase price to the acquired assets
and assumed liabilities of Rhozet and is for illustrative purposes only. The allocation is
preliminary and is based on Rhozets assets and liabilities as of July 31, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
Net assets |
|
|
|
|
|
$ |
216 |
|
Core/existing technology |
|
|
5,100 |
|
|
|
|
|
In-process technology |
|
|
700 |
|
|
|
|
|
Customer contracts |
|
|
300 |
|
|
|
|
|
Maintenance agreements |
|
|
600 |
|
|
|
|
|
Trademarks/trade names |
|
|
300 |
|
|
|
7,000 |
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
8,989 |
|
|
|
|
|
|
|
|
|
Total purchase price |
|
|
|
|
|
$ |
16,205 |
|
|
|
|
|
|
|
|
|
Goodwill of approximately $9.0 million represents the excess of the
purchase price over the fair value of the net tangible and intangible assets acquired. With
Rhozets products, and sometimes in conjunction with other
Harmonic products, Harmonic expects that existing
broadcast, cable, satellite and telco customers can deliver traditional video programming over the
Internet and to mobile devices, as well as expand the types of content delivered via their
traditional networks to encompass web-based and user-generated
content. Harmonic also expects that the Acquisition will open
up new customer opportunities for Harmonic with Rhozets customer base of broadcast content
creators and online video service providers and that it will be
complementary to Harmonics video on-demand
networking software business acquired in December 2006 from
Entone Technologies, Inc. These
opportunities were significant factors to the establishment of the purchase price, resulting in the
amount of goodwill.
Amortization of intangibles has been provided using the following estimated useful lives:
core/existing technology four years; customer contracts six years, maintenance agreements
seven years and trademarks/trade names five years. Existing technology is being amortized using
the double declining method which reflects the future projected cash flows. The core technology,
customer contracts, maintenance agreements and trade name/trademarks are being amortized using the
straight-line method. The following represents the estimated annual amortization of intangibles for
Harmonic:
|
|
|
|
|
Fiscal Year |
|
(In Thousands) |
|
Recorded in 2007 |
|
$ |
963 |
|
2008 |
|
|
1,764 |
|
2009 |
|
|
1,470 |
|
2010 |
|
|
1,411 |
|
2011 |
|
|
356 |
|
2012 |
|
|
171 |
|
2013 |
|
|
115 |
|
2014 |
|
|
50 |
|
|
|
|
|
Total |
|
$ |
6,300 |
|
|
|
|
|
(C) Purchase financing
The pro forma adjustment represents the reduction in amount of interest income earned on the cash
payment of $5.2 million included in the purchase price.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated |
|
Decrease in Nine |
|
|
|
|
|
|
Annual Interest |
|
Months Interest |
(In thousands, except interest rate) |
|
Amount |
|
Rate |
|
Income |
Cash payment to Rhozet stockholders |
|
$ |
5,250 |
|
|
|
5.3 |
% |
|
$ |
208 |
|