e8vk
Table of Contents

 
 
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
January 29, 2009
 
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 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))
 
 

 


TABLE OF CONTENTS

Item 2.02. Results of Operations and Financial Condition
Item 9.01. Financial Statements and Exhibits
SIGNATURES
Exhibit Index
EX-99.1


Table of Contents

Item 2.02. Results of Operations and Financial Condition.
On January 29, 2009, Harmonic Inc. (“Harmonic” or the “Company”) issued a press release regarding its unaudited financial results for the quarter and year ended December 31, 2008. In the press release, Harmonic also announced that it would be holding a conference call on Thursday, January 29, 2009, to discuss its financial results for the quarter and year ended December 31, 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, nor shall such information be incorporated by reference into any filing by Harmonic under the Securities Act of 1933, as amended, or under the Exchange Act, regardless of the general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
     
Exhibit Number   Description
99.1
  Press Release of Harmonic Inc., issued on January 29, 2009.

 


Table of Contents

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:
  January 29, 2009    
 
       
By:
  /s/Robin N. Dickson
 
   
 
  Robin N. Dickson    
 
  Chief Financial Officer    

 


Table of Contents

Exhibit Index
     
Exhibit Number   Description
99.1
  Press Release of Harmonic Inc., issued on January 29, 2009.

 

exv99w1
Exhibit 99.1
Harmonic Announces Preliminary Unaudited
Fourth Quarter and Year End Results
Strong Sales and Earnings Growth; Strong Operating Performance;
Extended Worldwide Customer Base and Technology Leadership
SUNNYVALE, Calif.¾January 29, 2009¾Harmonic Inc. (NASDAQ: HLIT), a leading provider of broadcast and on-demand video delivery solutions, today announced its preliminary and unaudited results for the quarter and year ended December 31, 2008.
For the fourth quarter of 2008, the Company reported net sales of $96.9 million, up 11% from $87.4 million in the fourth quarter of 2007. For the full year 2008, net sales were $365.0 million, up 17% from $311.2 million in 2007. In 2008, the Company saw revenue growth across the range of its cable, satellite, telco, broadcast and other markets. Both domestic and international sales grew strongly in 2008, with international sales representing 47% and 44% of revenue, respectively, for the fourth quarter and the full year 2008.
The Company strengthened its gross margins in 2008, reflecting the continued success of its new products and solutions, as well as its sourcing strategy and product design innovations.
GAAP net income for the fourth quarter of 2008 was $13.2 million, or $0.14 per diluted share, up from $6.6 million, or $0.07 per diluted share, for the same period of 2007. For the full year 2008, GAAP net income was $64.0 million, or $0.67 per diluted share, up from $23.4 million, or $0.28 per diluted share in 2007. The results for the quarter and year ended December 31, 2008 included a charge of approximately $5.2 million for the settlement of litigation and related costs.
Excluding the charge related to the settlement of litigation, as well as non-cash accounting charges for stock-based compensation, amortization of intangibles, and the reversal of a valuation allowance related to certain deferred tax assets, the non-GAAP net income for the fourth quarter of 2008 was $19.0 million, or $0.20 per diluted share, up from non-GAAP net income of $16.9 million, or $0.19 per diluted share, for the same period of 2007.
For the full year 2008, non-GAAP net income, excluding the items discussed in the preceding paragraph as well as the impairment of a marketable security, was $66.4 million, or $0.70 per diluted share, up from non-GAAP net income of $43.1 million, or $0.52 per share, for 2007.
For more information regarding non-GAAP financial measures, see “Use of Non-GAAP Financial Measures” and “GAAP to non-GAAP Reconciliation” below.
As of December 31, 2008, the Company had cash, cash equivalents and short-term investments of $327.2 million, up from $293.4 million as of September 26, 2008. During the fourth quarter, Harmonic announced a definitive agreement to acquire Scopus Video Networks Limited (NASDAQ: SCOP) for approximately $51.0 million in cash, net of Scopus’ cash and short-term investments. The proposed acquisition is subject to customary closing conditions, including the requirement that the parties obtain regulatory approvals and the approval of Scopus’ shareholders, and is currently expected to close in March of 2009.
“2008 was an outstanding year for our Company, with record revenues, gross margins and earnings,” said Patrick Harshman, President and Chief Executive Officer. “Underlying our success was the expanding range of video service providers around the globe who have selected Harmonic to power their mission-critical video services.
“Moving into 2009, we plan to continue investing in the long term growth of our business. We expect to announce a number of important new product introductions and to complete the acquisition of Scopus, which we believe will further expand our worldwide customer base and strengthen our technology leadership. We will also continue to focus on controlling our costs and improving our operating efficiencies.

 


 

“While the first quarter is usually the slowest period of the year and the global economic situation creates substantial near term uncertainty, we remain confident that our technology leadership, diversified customer base and strong financial position provide us with operational and strategic flexibility. We are well-positioned to further strengthen our competitive position and increase our global market share in 2009 and beyond.”
Business Outlook
Harmonic anticipates that net sales for the first quarter of 2009 will be in a range of $72 to $78 million. GAAP gross margins and operating expenses will be in a range of 45% to 47% and $32 to $33 million, respectively. Non-GAAP gross margins and operating expenses for the same period, excluding charges for stock-based compensation and the amortization of intangibles, are anticipated to be in a range of 47% to 49% and $30 to $31 million, respectively. All of these projections exclude the impact of closing the proposed acquisition of Scopus.
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 30815953). 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 30815953).
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 Harmonic’s 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 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 fourth quarter and year ended December 31, 2008; our expectations regarding the closing of the proposed acquisition of Scopus, including the expected date of closing and the benefits that Harmonic expects to result from the acquisition; our plans to continue investing in the long term growth of our business; our expectation that we will announce a number of important new product introductions; our belief that our new product introductions and our acquisition of Scopus will further expand our worldwide customer base and strengthen our technology leadership; our expectation that we will continue to focus on controlling our costs and improving our operating efficiencies; our belief that our technology leadership, diversified customer base and strong financial position provide us with operational and strategic flexibility, and that we are well-positioned to further strengthen our competitive position and increase our global market share in 2009 and beyond; and our expectations regarding net sales, GAAP gross margins and non-GAAP gross margins for the first quarter of 2009. 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 Scopus does not close when expected, or at all; if we do complete the acquisition of Scopus, we will not be able to integrate Scopus into our business as effectively or efficiently as expected; Scopus does not provide Harmonic with the benefits and synergies 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; 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 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, 2007, our subsequent quarterly reports on Form 10-Q, and our current reports on Form 8-K. Harmonic does not undertake to update any forward-looking statements.

 


 

Harmonic Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
                 
    December 31, 2008     December 31, 2007  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 179,891     $ 129,005  
Short-term investments
    147,272       140,255  
Accounts receivable, net
    63,923       69,302  
Inventories
    26,875       34,251  
Deferred income taxes
    36,384       3,506  
Prepaid expenses and other current assets
    15,985       17,489  
 
           
 
               
Total current assets
    470,330       393,808  
 
               
Property and equipment, net
    15,428       14,082  
 
               
Goodwill, intangibles and other assets
    78,605       67,889  
 
           
 
               
 
  $ 564,363     $ 475,779  
 
           
 
               
Liabilities and stockholders’ equity
               
Current liabilities:
               
Accounts payable
  $ 13,366     $ 20,500  
Income taxes payable
    1,434       481  
Deferred revenue
    29,909       37,865  
Accrued liabilities
    50,490       51,686  
 
           
 
               
Total current liabilities
    95,199       110,532  
 
               
Accrued excess facilities costs, long-term
    4,953       9,907  
Income taxes payable, long-term
    41,555       8,908  
Other non-current liabilities
    8,339       12,019  
 
           
 
               
Total liabilities
    150,046       141,366  
 
           
 
               
Stockholders’ equity:
               
Common stock
    2,263,331       2,246,969  
Accumulated deficit
    (1,848,394 )     (1,912,386 )
Accumulated other comprehensive loss
    (620 )     (170 )
 
           
 
               
Total stockholders’ equity
    414,317       334,413  
 
           
 
               
 
  $ 564,363     $ 475,779  
 
           

 


 

Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,     December 31,     December 31,  
    2008     2007     2008     2007  
Net sales
  $ 96,891     $ 87,390     $ 364,963     $ 311,204  
 
                               
Cost of sales
    48,685       46,675       187,430       177,129  
 
                       
 
                               
Gross profit
    48,206       40,715       177,533       134,075  
 
                       
 
                               
Operating expenses:
                               
Research and development
    14,207       11,288       54,471       42,902  
Selling, general and administrative
    26,394       24,332       83,118       70,690  
Write-off of acquired in-process technology
                      700  
Amortization of intangibles
    160       160       639       525  
 
                       
 
                               
Total operating expenses
    40,761       35,780       138,228       114,817  
 
                       
 
                               
Income from operations
    7,445       4,935       39,305       19,258  
 
                               
Interest and other income, net
    1,138       2,997       6,664       6,263  
 
                       
 
                               
Income before income taxes
    8,583       7,932       45,969       25,521  
 
                               
Provision for (benefit from) income taxes
    (4,626 )     1,293       (18,023 )     2,100  
 
                       
 
                               
Net income
  $ 13,209     $ 6,639     $ 63,992     $ 23,421  
 
                       
 
                               
Net income per share
                               
Basic
  $ 0.14     $ 0.08     $ 0.68     $ 0.29  
 
                       
 
                               
Diluted
  $ 0.14     $ 0.07     $ 0.67     $ 0.28  
 
                       
 
                               
Shares used to compute net income per share:
                               
Basic
    95,014       88,469       94,535       81,882  
 
                       
 
                               
Diluted
    95,533       90,377       95,434       83,249  
 
                       

 


 

Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
                 
    Year Ended  
    December 31,2008     December 31, 2007  
Cash flows from operating activities:
               
Net income
  $ 63,992     $ 23,421  
Adjustments to reconcile net income to cash provided by (used in) operating activities:
               
Amortization of intangibles
    6,275       5,338  
Write-off of acquired in-process technology
          700  
Depreciation
    7,014       6,661  
Stock-based compensation
    7,806       6,196  
Loss on disposal of fixed assets
    185       74  
Deferred income taxes
    (55,859 )      
Other non-cash adjustments, net
    3,243       278  
Changes in assets and liabilities:
               
Accounts receivable
    6,529       (4,191 )
Inventories
    7,388       7,865  
Prepaid expenses and other assets
    3,278       (6,847 )
Accounts payable
    (7,134 )     (13,129 )
Deferred revenue
    (6,433 )     10,205  
Income taxes payable
    33,657       208  
Accrued excess facilities costs
    (6,472 )     (6,684 )
Accrued and other liabilities
    (3,242 )     5,050  
 
           
Net cash provided by operating activities
    60,127       35,145  
 
           
Cash flows from investing activities:
               
Purchases of investments
    (132,813 )     (177,908 )
Proceeds from sale of investments
    124,237       98,300  
Acquisition of property and equipment, net
    (8,546 )     (5,868 )
Acquisition of intellectual property
    (500 )      
Acquisition of Rhozet Corp., net of cash received
    (2,830 )     (1,950 )
Redemption (purchase) of Entone, Inc. convertible note
    2,500       (2,500 )
Acquisition costs related to the merger of Entone Technologies, Inc.
          (2,465 )
 
           
Net cash used in investing activities
    (17,952 )     (92,391 )
 
           
Cash flows from financing activities:
               
Repayments under bank line and term loan
          (460 )
Repayments of capital lease obligations
          (72 )
Proceeds from issuance of common stock, net
    8,463       153,337  
Excess tax benefits from stock-based compensation
          70  
 
           
Net cash provided by financing activities
    8,463       152,875  
 
           
 
               
Effect of exchange rate changes on cash and cash equivalents
    248       (78 )
 
           
Net increase in cash and cash equivalents
    50,886       95,551  
Cash and cash equivalents at beginning of period
    129,005       33,454  
 
           
Cash and cash equivalents at end of period
  $ 179,891     $ 129,005  
 
           

 


 

Harmonic Inc.
Revenue Information
(In thousands)
(Unaudited)
                                                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,     December 31,     December 31,  
    2008     2007     2008     2007  
                 
Product
                                                               
Video Processing
  $ 37,165       38 %   $ 41,941       48 %   $ 137,390       38 %   $ 134,744       43 %
Edge & Access
    40,719       42 %     29,397       34 %     165,246       45 %     125,270       40 %
Software, Services and Other
    19,007       20 %     16,052       18 %     62,327       17 %     51,190       17 %
                 
Total
  $ 96,891       100 %   $ 87,390       100 %   $ 364,963       100 %   $ 311,204       100 %
 
                                                       
 
                                                               
Geography
                                                               
United States
  $ 51,596       53 %   $ 49,810       57 %   $ 205,162       56 %   $ 175,257       56 %
International
    45,295       47 %     37,580       43 %     159,801       44 %     135,947       44 %
                 
Total
  $ 96,891       100 %   $ 87,390       100 %   $ 364,963       100 %   $ 311,204       100 %
 
                                                       
 
                                                               
Market
                                                               
Cable
  $ 60,929       63 %   $ 46,493       53 %   $ 227,402       62 %   $ 185,803       60 %
Satellite
    20,301       21 %     21,637       25 %     73,679       20 %     65,343       21 %
Telco & Other
    15,661       16 %     19,260       22 %     63,882       18 %     60,058       19 %
                 
Total
  $ 96,891       100 %   $ 87,390       100 %   $ 364,963       100 %   $ 311,204       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 financial measures presented here are gross margin, 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 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 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 portions of its Sunnyvale campus, estimating income from subleases of buildings, and to the closing of its manufacturing and research and development facilities in the UK. 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 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.
  Litigation Settlement Costs
      The Company has incurred charges in connection with the settlement of litigation and related expenses. The Company excludes one-time costs of this nature in evaluating its ongoing operating performance as it is difficult to estimate the amount or timing of these items in advance. Generally, in the case of legal settlements, these gains or losses are recorded in the period in which the matter is concluded or resolved even though the subject matter of such litigation originated several years prior to the applicable settlement. We believe that these costs do not reflect future expenses nor do they 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 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 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.
 
    Impairment of a Marketable Security
 
      The Company has incurred a charge as a result of the fair value of the Company’s investment in the unsecured debt of Lehman Brothers Holdings, Inc. being substantially reduced because of the bankruptcy of the issuer. As a result, the Company recorded an “other-than-temporary” impairment charge to reduce the carrying value of this investment. This impairment charge has been excluded from our non-GAAP net income because we expect the impairment charge to be a non-recurring item. As such, we believe that its inclusion in our calculation of non-GAAP net income would not provide a meaningful comparison of current versus prior net income.
 
    Reversal of Valuation Allowance for Certain Deferred Tax Assets
 
      The Company has reversed a valuation allowance against certain deferred tax assets, resulting in a credit to its provision for income taxes. The Company has excluded the discrete benefit from this reversal from its calculation of the Company’s non-GAAP net income because it believes that it is of a one-time nature and does not reflect future expected tax provisions nor does it provide a meaningful comparison of current versus prior net income.

 


 

Harmonic Inc.
GAAP to non-GAAP Income Reconciliation
(Unaudited)
                                                 
    Three Months Ended December 31, 2008     Three Months Ended December 31, 2007  
            Operating                     Operating        
(In thousands)   Gross Margin     Expense     Net Income     Gross Margin     Expense     Net Income  
         
GAAP
  $ 48,206     $ 40,761     $ 13,209     $ 40,715     $ 35,780     $ 6,639  
 
                                               
Cost of sales related to stock based compensation expense
    318               318       280               280  
Research and development expense related to stock based compensation expense
            (824 )     824               (573 )     573  
Selling, general and administrative expense related to stock based compensation expense
            (1,194 )     1,194               (868 )     868  
Selling, general and administrative expense related to excess facilities expense
            (96 )     96               (482 )     482  
Selling, general and administrative expense related to litigation settlements
            (5,189 )     5,189               (6,400 )     6,400  
Amortization of intangibles from acquisitions
    1,350       (160 )     1,510       1,474       (160 )     1,634  
Income tax valuation allowance adjustment
                    (3,326 )                        
         
Non-GAAP
  $ 49,874     $ 33,298     $ 19,014     $ 42,469     $ 27,297     $ 16,876  
         
 
                                               
GAAP per share – basic
                  $ 0.14                     $ 0.08  
 
                                           
GAAP per share – diluted
                  $ 0.14                     $ 0.07  
 
                                           
Non-GAAP income per share — basic
                  $ 0.20                     $ 0.19  
 
                                           
Non-GAAP income per share — diluted
                  $ 0.20                     $ 0.19  
 
                                           
Shares used in per-share calculation – basic
                    95,014                       88,469  
 
                                           
Shares used in per-share calculation – diluted
                    95,533                       90,377  
 
                                           
                                                 
    Year Ended December 31, 2008     Year Ended December 31, 2007  
          Operating                 Operating        
    Gross Margin     Expense     Net Income     Gross Margin     Expense     Net Income  
         
GAAP
  $ 177,533     $ 138,228     $ 63,992     $ 134,075     $ 114,817     $ 23,421  
 
                                               
Cost of sales related to severance costs
                            188               188  
Cost of sales related to stock based compensation expense
    1,137               1,137       998               998  
Cost of sales related to product discontinuance
                            772               772  
Research and development expense related to severance costs
                                    (334 )     334  
Research and development expense related to stock based compensation expense
            (2,845 )     2,845               (2,012 )     2012  
Selling, general and administrative expense related to severance costs
                                    (131 )     131  
Selling, general and administrative expense related to stock based compensation expense
            (3,824 )     3,824               (3,186 )     3,186  
Selling, general and administrative expense related to excess facilities expense (recovery)
            (1,834 )     1,834               331     (331 )
Selling, general and administrative expense related to litigation settlements
            (5,189 )     5,189               (6,400 )     6,400  
Amortization of intangibles from acquisitions
    5,501       (639 )     6,140       4,740       (1,225 )     5,965  
Impairment of Lehman Brothers investment
                    845                          
Income tax valuation allowance adjustment
                    (19,394 )                        
         
Non-GAAP
  $ 184,171     $ 123,897     $ 66,412     $ 140,773     $ 101,860     $ 43,076  
         
 
                                               
GAAP per share – basic
                  $ 0.68                     $ 0.29  
 
                                           
GAAP per share – diluted
                  $ 0.67                     $ 0.28  
 
                                           
Non-GAAP income per share — basic
                  $ 0.70                     $ 0.53  
 
                                           
Non-GAAP income per share — diluted
                  $ 0.70                     $ 0.52  
 
                                           
Shares used in per-share calculation – basic
                    94,535                       81,882  
 
                                           
Shares used in per-share calculation – diluted
                    95,434                       83,249