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
April 23, 2008
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
|
|
Commission File Number
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
|
|
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)) |
Item 2.02. Results of Operations and Financial Condition.
On
April 23, 2008, Harmonic Inc. (Harmonic or the
Company) issued a press release regarding its preliminary
and unaudited financial results for the quarter ended March 28, 2008. In the press release, Harmonic
also announced that it would be holding a conference call on Wednesday, April 23, 2008, to discuss
its financial results for the quarter ended March 28, 2008. 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.
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 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 in the press release
furnished herewith are gross margins, operating expense, net income
and net income 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 non-GAAP financial measures discussed in the
press release to the most directly comparable GAAP financial measures is included with the financial
statements contained in the press
release furnished as Exhibit 99.1.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press Release of Harmonic Inc., issued on April 23, 2008. |
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.
|
|
|
By: |
|
/s/ Robin N. Dickson
Robin N. Dickson
Chief Financial Officer |
Exhibit Index
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press Release of Harmonic Inc., issued on April 23, 2008. |
exv99w1
Exhibit 99.1
Harmonic Announces First Quarter Results
Strong Year-over-Year Sales and Earnings Growth; Expanding Range of Customers Worldwide;
Extending Technology Leadership with Award-Winning New Products
SUNNYVALE, Calif.¾ April 23, 2008¾Harmonic 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 March 28, 2008.
For the first quarter of 2008, the Company reported net sales of $87.3 million, up 24% from $70.2
million in the first quarter of 2007. The strong year-over-year revenue growth reflected continued
success with longstanding domestic cable and satellite customers, as well as sales to an expanding
range of new customers worldwide that are deploying a variety of innovative new video services.
International sales grew proportionately to domestic sales, and represented 39% of revenue for the
first quarter of 2008, compared to 40% in the same period of 2007.
The Company achieved higher gross margins in the first quarter of 2008, both year-over-year and
sequentially, as it continued to execute its strategy to develop and acquire new products and
solutions that provide significant and differentiated value to its customers. In particular, the
improvement in gross margins reflected increased deployments of Harmonics new edge QAM products in
on-demand, switched digital and modular CMTS applications worldwide. In recent periods, including
the first quarter of 2008, gross margins have also benefitted from sourcing and cost efficiencies
on higher volumes and from product design innovations.
GAAP net income for the first quarter of 2008 was $13.4 million, or $0.14 per diluted share, up
from $1.1 million, or $0.01 per diluted share, for the same period of 2007. Excluding non-cash
accounting charges for stock-based compensation expense and the amortization of intangibles, the
non-GAAP net income for the first quarter of 2008 was $16.6 million, or $0.17 per diluted share, up
from $5.3 million, or $0.07 per diluted share, for the same
period of 2007. See Use of Non-GAAP Financial Measures and GAAP to non-GAAP
Reconciliation below.
As of March 28, 2008, the Company had cash, cash equivalents and short-term investments of $278.9
million, up from $269.3 million as of December 31, 2007.
We are very pleased with our strong operating performance in the first quarter, with both sales
and gross margins exceeding expectations, said Patrick Harshman, President and Chief Executive
Officer. We saw strong revenue from our domestic cable and satellite customers, as they continue
to expand their on-demand and high-definition channel offerings. We also continued to see strong
growth outside of the US, as we extended our global customer base throughout Europe, Asia and Latin
America.
Our newest IP-based systems and solutions are winning prominent industry awards and continuing to
strengthen our technology leadership. Our products for advanced video delivery continue to be
selected to power many of the high profile digital video deployments worldwide, driving our growth
and continued customer diversification, while also improving our gross margins and profitability.
We have also continued to improve the efficiency of our operations and inventory management, and
strengthen our balance sheet. At the same time, we are investing in the future of our business and
introducing exciting new products that address the powerful trends toward more high-definition,
on-demand and anytime, anywhere video, which continue to reshape the video delivery marketplace.
Business Outlook
The Company anticipates that the combined net sales for the second and third quarters of 2008 will
be in a range of $170 to $180 million and gross margins will be 46% to 48% on a GAAP basis.
Non-GAAP gross margins for the same period, excluding stock-based compensation expense and the
amortization of intangibles, are anticipated to be in a range of 48% to 50%.
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 +1.706.634.9047 (conference identification
code 42477573). 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 42477573).
About Harmonic Inc.
Harmonic Inc. is a leading provider of versatile and high performance video solutions that enable
service providers to efficiently deliver the next generation of broadcast and on-demand video
services, including high definition, video-on-demand, network personal video recording and
time-shifted TV. Cable, satellite, broadcast and telecom service providers can utilize Harmonics
digital video, broadband optical access and software solutions to offer consumers a compelling and
personalized viewing experience.
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. 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 belief that our products for advanced video delivery will continue to be selected
to power many digital video deployments worldwide; our expectation that we will continue to improve
the efficiency of our operations and inventory management, and strengthen our balance sheet; our
expectation that we will continue to invest in the future of our business and introduce exciting
new products; and our expectations regarding net sales, GAAP gross margins and non-GAAP gross
margins for the second and third quarters of 2008. 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: we will not identify or complete selective acquisitions; the
trends toward more high-definition, on-demand and anytime, anywhere video will not continue to
develop at its current pace, or at all; 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; market acceptance of new or existing Harmonic
products; losses of one or more key customers; risks associated with Harmonics international
operations; inventory management; 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 with the Securities and Exchange Commission, including
our annual report on Form 10-K for the year ended December 31, 2007 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 herein are trademarks or registered trademarks of
their respective owners.
Harmonic Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 28, 2008 |
|
|
December 31, 2007 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
182,375 |
|
|
$ |
129,005 |
|
Short-term investments |
|
|
96,515 |
|
|
|
140,255 |
|
Accounts receivable, net |
|
|
56,812 |
|
|
|
69,302 |
|
Inventories |
|
|
33,086 |
|
|
|
34,251 |
|
Prepaid expenses and other current assets |
|
|
15,622 |
|
|
|
20,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
384,410 |
|
|
|
393,808 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
14,141 |
|
|
|
14,082 |
|
|
|
|
|
|
|
|
|
|
Goodwill, intangibles and other assets |
|
|
66,350 |
|
|
|
67,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
464,901 |
|
|
$ |
475,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
11,603 |
|
|
|
20,500 |
|
Income taxes payable |
|
|
508 |
|
|
|
481 |
|
Deferred revenue |
|
|
29,710 |
|
|
|
37,865 |
|
Accrued liabilities |
|
|
40,783 |
|
|
|
51,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
82,604 |
|
|
|
110,532 |
|
|
|
|
|
|
|
|
|
|
Accrued excess facilities costs |
|
|
8,667 |
|
|
|
9,907 |
|
Income taxes payable, long-term |
|
|
9,210 |
|
|
|
8,908 |
|
Other non-current liabilities |
|
|
12,371 |
|
|
|
12,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
112,852 |
|
|
|
141,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
2,250,974 |
|
|
|
2,246,969 |
|
Accumulated deficit |
|
|
(1,899,032 |
) |
|
|
(1,912,386 |
) |
Accumulated other comprehensive income/(loss) |
|
|
107 |
|
|
|
(170 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
352,049 |
|
|
|
334,413 |
|
|
|
|
|
|
|
|
|
|
$ |
464,901 |
|
|
$ |
475,779 |
|
|
|
|
|
|
|
|
Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 28, 2008 |
|
|
March 30, 2007 |
|
Net sales |
|
$ |
87,277 |
|
|
$ |
70,236 |
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
44,998 |
|
|
|
43,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
42,279 |
|
|
|
27,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
|
13,193 |
|
|
|
10,992 |
|
Selling, general and administrative |
|
|
17,448 |
|
|
|
15,675 |
|
Amortization of intangibles |
|
|
160 |
|
|
|
111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
30,801 |
|
|
|
26,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
11,478 |
|
|
|
374 |
|
|
|
|
|
|
|
|
|
|
Interest and other income, net |
|
|
2,803 |
|
|
|
973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
14,281 |
|
|
|
1,347 |
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
927 |
|
|
|
231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
13,354 |
|
|
$ |
1,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.14 |
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.14 |
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute net income per share: |
|
|
|
|
|
|
|
|
Basic |
|
|
94,052 |
|
|
|
78,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
95,212 |
|
|
|
80,076 |
|
|
|
|
|
|
|
|
Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 28, 2008 |
|
|
March 30, 2007 |
|
|
|
(In thousands) |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
13,354 |
|
|
$ |
1,116 |
|
Adjustments to reconcile net income to cash provided by (used in)
operating activities: |
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
1,625 |
|
|
|
1,075 |
|
Depreciation |
|
|
1,729 |
|
|
|
1,689 |
|
Stock-based compensation |
|
|
1,520 |
|
|
|
1,209 |
|
Loss (gain) on disposal and impairment of fixed assets |
|
|
8 |
|
|
|
(83 |
) |
Other non-cash adjustments, net |
|
|
136 |
|
|
|
(157 |
) |
Changes in assets and liabilities, net of effect of acquisition: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
12,424 |
|
|
|
6,253 |
|
Inventories |
|
|
1,167 |
|
|
|
(4,553 |
) |
Prepaid expenses and other assets |
|
|
5,191 |
|
|
|
2,091 |
|
Accounts payable |
|
|
(8,897 |
) |
|
|
(8,635 |
) |
Deferred revenue |
|
|
(7,479 |
) |
|
|
(5,252 |
) |
Income taxes payable |
|
|
264 |
|
|
|
(266 |
) |
Accrued excess facilities costs |
|
|
(1,573 |
) |
|
|
(1,144 |
) |
Accrued and other liabilities |
|
|
(7,592 |
) |
|
|
(5,548 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
11,877 |
|
|
|
(12,205 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by investing activities: |
|
|
|
|
|
|
|
|
Purchases of investments |
|
|
(9,990 |
) |
|
|
(22,165 |
) |
Proceeds from sale of investments |
|
|
53,765 |
|
|
|
24,825 |
|
Acquisition of property and equipment, net |
|
|
(1,796 |
) |
|
|
(1,410 |
) |
Acquisition of Rhozet, net of cash received |
|
|
(2,828 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities |
|
|
39,151 |
|
|
|
1,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net |
|
|
2,395 |
|
|
|
4,537 |
|
Repayments under bank line and term loan |
|
|
|
|
|
|
(460 |
) |
Repayments of capital lease obligations |
|
|
|
|
|
|
(21 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
2,395 |
|
|
|
4,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(53 |
) |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
53,370 |
|
|
|
(6,889 |
) |
Cash and cash equivalents at beginning of period |
|
|
129,005 |
|
|
|
33,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
182,375 |
|
|
$ |
26,565 |
|
|
|
|
|
|
|
|
Harmonic Inc.
Revenue Information
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 28, |
|
|
March 30, |
|
|
|
2008 |
|
|
2007 |
|
Product |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video Processing |
|
$ |
34,786 |
|
|
|
40 |
% |
|
$ |
25,948 |
|
|
|
37 |
% |
Edge & Access |
|
|
39,665 |
|
|
|
45 |
% |
|
|
35,625 |
|
|
|
51 |
% |
Software, Services and Other |
|
|
12,826 |
|
|
|
15 |
% |
|
|
8,663 |
|
|
|
12 |
% |
|
|
|
|
|
Total |
|
$ |
87,277 |
|
|
|
100 |
% |
|
$ |
70,236 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
$ |
53,593 |
|
|
|
61 |
% |
|
$ |
42,323 |
|
|
|
60 |
% |
International |
|
|
33,684 |
|
|
|
39 |
% |
|
|
27,913 |
|
|
|
40 |
% |
|
|
|
|
|
Total |
|
$ |
87,277 |
|
|
|
100 |
% |
|
$ |
70,236 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
$ |
51,566 |
|
|
|
59 |
% |
|
$ |
50,528 |
|
|
|
72 |
% |
Satellite |
|
|
21,536 |
|
|
|
25 |
% |
|
|
9,462 |
|
|
|
13 |
% |
Telco & Other |
|
|
14,175 |
|
|
|
16 |
% |
|
|
10,246 |
|
|
|
15 |
% |
|
|
|
|
|
Total |
|
$ |
87,277 |
|
|
|
100 |
% |
|
$ |
70,236 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
and net income 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 non-GAAP financial measures discussed in this
press release to the most directly comparable 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
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 closing of its manufacturing and research and development facilities in
the UK. 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 and subleasing portions of its Sunnyvale campus and to the
closing of its manufacturing and research and development facilities in the UK. 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. |
|
|
- |
|
Product Discontinuance |
|
|
|
|
In connection with the restructuring of its operations in the UK, the Company recorded
charges for excess inventory in connection with discontinued products. 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. |
|
- |
|
Stock-Based Compensation Expense |
|
|
|
|
The Company has incurred stock-based compensation expense in cost of sales and operating
expenses as required under FAS 123R. 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 public companies. |
|
|
- |
|
Impairment and Amortization of Intangibles |
|
|
|
|
The Company has incurred amortization
of intangibles related to acquisitions the Company has made. Management 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
public companies because these expenses will vary if and when the Company makes additional
acquisitions. |
Harmonic Inc.
GAAP to Non-GAAP Reconciliation
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 28, 2008 |
|
|
Three Months Ended March 30, 2007 |
|
|
|
|
|
|
|
Operating |
|
|
|
|
|
|
|
|
|
|
Operating |
|
|
|
|
(In thousands) |
|
Gross Margin |
|
|
Expense |
|
|
Net Income |
|
|
Gross Margin |
|
|
Expense |
|
|
Net Income |
|
GAAP |
|
$ |
42,279 |
|
|
$ |
30,801 |
|
|
$ |
13,354 |
|
|
$ |
27,152 |
|
|
$ |
26,778 |
|
|
$ |
1,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales related to severance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
188 |
|
|
|
|
|
|
|
188 |
|
Cost of sales related to product discontinuance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
772 |
|
|
|
|
|
|
|
772 |
|
Cost sales related to stock based compensation expense |
|
|
228 |
|
|
|
|
|
|
|
228 |
|
|
|
208 |
|
|
|
|
|
|
|
208 |
|
Research and development expense related to
severance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(334 |
) |
|
|
334 |
|
Research and development expense related to stock
based compensation expense |
|
|
|
|
|
|
(553 |
) |
|
|
553 |
|
|
|
|
|
|
|
(390 |
) |
|
|
390 |
|
Selling, general and administrative expense related
to severance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(131 |
) |
|
|
131 |
|
Selling, general and administrative expense related
to stock based compensation expense |
|
|
|
|
|
|
(739 |
) |
|
|
739 |
|
|
|
|
|
|
|
(611 |
) |
|
|
611 |
|
Selling, general and administrative expense related
to excess facilities costs |
|
|
|
|
|
|
(96 |
) |
|
|
96 |
|
|
|
|
|
|
|
(439 |
) |
|
|
439 |
|
Amortization of intangibles |
|
|
1,421 |
|
|
|
(160 |
) |
|
|
1,581 |
|
|
|
964 |
|
|
|
(111 |
) |
|
|
1,075 |
|
|
|
|
|
|
Non-GAAP |
|
$ |
43,928 |
|
|
$ |
29,253 |
|
|
$ |
16,551 |
|
|
$ |
29,284 |
|
|
$ |
24,762 |
|
|
$ |
5,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income per share basic |
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income per share diluted |
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income per share basic |
|
|
|
|
|
|
|
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income per share diluted |
|
|
|
|
|
|
|
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation basic |
|
|
|
|
|
|
|
|
|
|
94,052 |
|
|
|
|
|
|
|
|
|
|
|
78,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation diluted |
|
|
|
|
|
|
|
|
|
|
95,212 |
|
|
|
|
|
|
|
|
|
|
|
80,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|