e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
May 4, 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
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))
Item 2.02. Results of Operations and Financial Condition.
On May 4, 2009, Harmonic Inc. (Harmonic or the Company) issued a press release regarding its
unaudited financial results for the quarter ended April 3, 2009. In the press release, Harmonic
also announced that it would be holding a conference call on May 4, 2009, to discuss its financial
results for the quarter ended April 3, 2009. A copy of the press release is furnished as Exhibit
99.1 hereto, and the information in Exhibit 99.1 is incorporated herein by reference.
The information in this Current Report on Form 8-K and the exhibit attached hereto is being
furnished and shall not be deemed filed for the purposes of Section 18 of the Securities Exchange
Act of 1934, as amended, (the Exchange Act) or otherwise subject to the liabilities of that
Section, and this Current Report on Form 8-K and the exhibit furnished herewith shall not be
incorporated by reference into any filing by Harmonic under the Securities Act of 1933, as amended,
or under the Exchange Act.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
Exhibit Number |
|
Description |
99.1
|
|
Press release of Harmonic Inc., issued on May 4, 2009. |
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: |
|
May 4, 2009
|
|
|
|
|
|
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 May 4, 2009. |
exv99w1
Exhibit 99.1
|
|
|
|
|
|
FOR IMMEDIATE RELEASE
|
|
|
|
|
|
|
|
|
|
CONTACTS:
|
|
Robin N. Dickson
Chief Financial Officer
Harmonic Inc.
(408) 542-2500
|
|
Michael Newman
Investor Relations
StreetConnect
(408) 542-2760
|
|
|
Harmonic Announces First Quarter Results
Maintaining Technology Leadership and Gross Margins
SUNNYVALE, Calif. May 4, 2009Harmonic 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 April 3, 2009. The results for the first quarter of 2009 include stub period results from
the recent acquisition of Scopus Video Networks, which closed on March 12.
For the first quarter of 2009, the Company reported net sales of $67.8 million, compared to $87.3
million in the first quarter of 2008. The lower than anticipated net sales were the result of
continuing weakness in the customer order rate across many different markets throughout most of the
first quarter. Bookings for the first quarter were approximately $57 million, compared to $70
million and $73 million in the first and fourth quarters of 2008, respectively. Moving into the
second quarter, however, the Company has seen some signs of improvement in orders from customers.
Despite generating lower than anticipated net sales, Harmonic maintained strong gross margins,
reflecting the continued success of its new products and solutions, flexible sourcing strategy and
significant cost reduction efforts. The Company also continued to diversify its revenue mix across
many different markets and geographies. International sales represented 52% of revenue for the
first quarter of 2009, compared to 39% in the same period of 2008.
For the first quarter of 2009, the Company reported charges totaling $11.9 million, which were
primarily related to the acquisition of Scopus, including inventory provisions arising from
discontinued Scopus products, transaction fees and expenses, and severance costs. In addition, the
Companys tax provision for the first quarter of 2009 includes a non-cash tax charge of $6.6 million to adjust the value of certain deferred tax assets as a result of recent changes in
California tax law.
The Company reported a GAAP net loss for the first quarter of 2009 of $18.8 million, or $0.20 per
diluted share, compared to net income of $13.4 million, or $0.14 per diluted share, for the same
period of 2008. Excluding the charges totaling $11.9 million noted above, and non-cash accounting
charges for stock-based compensation expense, the amortization of intangibles and certain tax
adjustments, the non-GAAP net income for the first quarter of 2009 was $4.1 million, or $0.04 per
diluted share, compared to $16.6 million, or $0.17 per diluted share, for the same period of 2008.
Both GAAP and non-GAAP results include a pre-tax loss of $1.1 million (excluding the charges noted
above) arising from the inclusion of Scopus operations for part of the first quarter. See Use of
Non-GAAP Financial Measures and GAAP to non-GAAP Reconciliation below.
As of April 3, 2009, the Company had cash, cash equivalents and short-term investments of $261.8
million, compared to $327.2 million as of December 31, 2008, with the reduction due primarily to Harmonics cash payment of the purchase price for the acquisition of Scopus.
We continued to see weakness in global customer spending through most of the first quarter. Given
this environment, we are pleased with our gross margins and operating expense control, said
Patrick Harshman, President and Chief Executive Officer. Heading into the second quarter, we are
seeing some signs of improving customer spending as well as positive customer response to our
newest products. The recent acquisition of Scopus is further expanding our range of new products,
capabilities and customers, and its integration is proceeding as planned.
Business Outlook
Harmonic
anticipates that net sales for the second quarter of 2009 will be in
a range of $72.0 to $78.0
million. GAAP gross margins and operating expenses are expected to be
in a range of 42% to 44% and
$38.0 to $39.0 million, respectively. Non-GAAP gross margins and operating expenses for the second
quarter, which exclude charges for stock-based compensation, the amortization of intangibles and
additional charges related to the continuing integration of
Scopus, are anticipated to be in a range of 47% to 49% and $33.5 to
$34.5 million, respectively.
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 95711774). 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 95711774).
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 expectations regarding our final results for the first quarter ended April 3, 2009;
our expectations that we will see improvements in customer orders;
our belief that, in the second quarter of 2009, we will experience positive customer response to our new products and
increased customer spending; our belief that the integration of Scopus is proceeding as planned;
our expectations regarding certain tax matters; and our expectations
regarding net sales, GAAP gross margins, operating expenses, non-GAAP
gross margins and non-GAAP operating expenses for the
second 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: 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 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
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
2
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 Harmonics
filings with the Securities and Exchange Commission, including our annual report filed on Form 10-K
for the year ended December 31, 2008, and our
current reports on Form 8-K. The forward-looking statements in this press release are based on
information available to the Company as of the date hereof, and Harmonic disclaims any obligation
to update any forward-looking statements.
EDITORS NOTE Product and company names used herein are trademarks or registered trademarks of
their respective owners.
3
Harmonic Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
April 3, 2009 |
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
110,891 |
|
|
$ |
179,891 |
|
Short-term investments |
|
|
150,943 |
|
|
|
147,272 |
|
Accounts receivable, net |
|
|
52,698 |
|
|
|
63,923 |
|
Inventories |
|
|
38,213 |
|
|
|
26,875 |
|
Deferred income taxes |
|
|
36,384 |
|
|
|
36,384 |
|
Prepaid expenses and other current assets |
|
|
14,703 |
|
|
|
15,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
403,832 |
|
|
|
470,330 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
19,824 |
|
|
|
15,428 |
|
|
|
|
|
|
|
|
|
|
Goodwill, intangibles and other assets |
|
|
116,852 |
|
|
|
78,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
540,508 |
|
|
$ |
564,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
13,126 |
|
|
$ |
13,366 |
|
Income taxes payable |
|
|
2,365 |
|
|
|
1,434 |
|
Deferred revenue |
|
|
27,646 |
|
|
|
29,909 |
|
Accrued liabilities |
|
|
45,539 |
|
|
|
50,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
88,676 |
|
|
|
95,199 |
|
|
|
|
|
|
|
|
|
|
Accrued excess facilities costs |
|
|
3,356 |
|
|
|
4,953 |
|
Income taxes payable, long-term |
|
|
40,910 |
|
|
|
41,555 |
|
Other non-current liabilities |
|
|
5,614 |
|
|
|
8,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
138,556 |
|
|
|
150,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
2,269,621 |
|
|
|
2,263,331 |
|
Accumulated deficit |
|
|
(1,867,238) |
|
|
|
(1,848,394) |
|
Accumulated other comprehensive loss |
|
|
(431) |
|
|
|
(620) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
401,952 |
|
|
|
414,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
540,508 |
|
|
$ |
564,363 |
|
|
|
|
|
|
|
|
4
Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
April 3, 2009 |
|
March 28, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
67,756 |
|
|
$ |
87,277 |
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
42,371 |
|
|
|
44,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
25,385 |
|
|
|
42,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
|
14,496 |
|
|
|
13,193 |
|
Selling, general and administrative |
|
|
21,290 |
|
|
|
17,448 |
|
Amortization of intangibles |
|
|
389 |
|
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
36,175 |
|
|
|
30,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(10,790) |
|
|
|
11,478 |
|
|
|
|
|
|
|
|
|
|
Interest and other income, net |
|
|
864 |
|
|
|
2,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
(9,926) |
|
|
|
14,281 |
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
8,917 |
|
|
|
927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(18,843) |
|
|
$ |
13,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.20) |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.20) |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|
Basic |
|
|
95,306 |
|
|
|
94,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
95,306 |
|
|
|
95,212 |
|
|
|
|
|
|
|
|
5
Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
April 3, 2009 |
|
March 28, 2008 |
|
|
(In thousands) |
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(18,843) |
|
|
$ |
13,354 |
|
Adjustments
to reconcile net income (loss) to cash provided by (used in)
operating activities: |
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
1,886 |
|
|
|
1,625 |
|
Depreciation |
|
|
1,855 |
|
|
|
1,729 |
|
Stock-based compensation |
|
|
2,374 |
|
|
|
1,520 |
|
Loss on disposal of fixed assets |
|
|
37 |
|
|
|
8 |
|
Other non-cash adjustments, net |
|
|
626 |
|
|
|
136 |
|
Changes in assets and liabilities, net of effect of acquisition: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
17,329 |
|
|
|
12,424 |
|
Inventories |
|
|
4,583 |
|
|
|
1,167 |
|
Prepaid expenses and other assets |
|
|
9,524 |
|
|
|
5,191 |
|
Accounts payable |
|
|
(3,203) |
|
|
|
(8,897) |
|
Deferred revenue |
|
|
(3,068) |
|
|
|
(7,479) |
|
Income taxes payable |
|
|
153 |
|
|
|
264 |
|
Accrued excess facilities costs |
|
|
(1,556) |
|
|
|
(1,573) |
|
Accrued and other liabilities |
|
|
(16,423) |
|
|
|
(7,592) |
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
(4,726) |
|
|
|
11,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) investing activities: |
|
|
|
|
|
|
|
|
Purchases of investments |
|
|
(60,657) |
|
|
|
(9,990) |
|
Proceeds from sale and maturities of investments |
|
|
58,728 |
|
|
|
53,765 |
|
Acquisition of property and equipment, net |
|
|
(1,455) |
|
|
|
(1,796) |
|
Acquisition of Scopus |
|
|
(62,397) |
|
|
|
|
|
Acquisition of Rhozet |
|
|
(453) |
|
|
|
(2,828) |
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
(66,234) |
|
|
|
39,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net |
|
|
2,025 |
|
|
|
2,395 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
2,025 |
|
|
|
2,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
(65) |
|
|
|
(53) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(69,000) |
|
|
|
53,370 |
|
Cash and cash equivalents at beginning of period |
|
|
179,891 |
|
|
|
129,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
110,891 |
|
|
$ |
182,375 |
|
|
|
|
|
|
|
|
6
Harmonic Inc.
Revenue Information
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
April 3, |
|
|
March 28, |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video Processing |
|
$ |
30,521 |
|
|
|
45% |
|
|
$ |
34,786 |
|
|
|
40 |
% |
Edge & Access |
|
|
23,553 |
|
|
|
35% |
|
|
|
39,665 |
|
|
|
45 |
% |
Software, Services and Other |
|
|
13,682 |
|
|
|
20% |
|
|
|
12,826 |
|
|
|
15 |
% |
|
|
|
|
|
|
Total |
|
$ |
67,756 |
|
|
|
100% |
|
|
$ |
87,277 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
$ |
32,227 |
|
|
|
48% |
|
|
$ |
53,593 |
|
|
|
61 |
% |
International |
|
|
35,529 |
|
|
|
52% |
|
|
|
33,684 |
|
|
|
39 |
% |
|
|
|
|
|
|
Total |
|
$ |
67,756 |
|
|
|
100% |
|
|
$ |
87,277 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
$ |
38,214 |
|
|
|
57% |
|
|
$ |
51,566 |
|
|
|
59 |
% |
Satellite |
|
|
15,798 |
|
|
|
23% |
|
|
|
21,536 |
|
|
|
25 |
% |
Telco & Other |
|
|
13,744 |
|
|
|
20% |
|
|
|
14,175 |
|
|
|
16 |
% |
|
|
|
|
|
|
Total |
|
$ |
67,756 |
|
|
|
100% |
|
|
$ |
87,277 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
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 integration of its acquisition of Scopus in March 2009, as well as other
severance costs related to headcount reduction actions in response to the global economic
slowdown. The Company excludes one-time costs of this nature in evaluating its ongoing
operational performance. We believe that these costs do not reflect expected future expenses
nor do they provide a meaningful comparison of current versus prior operating results. |
|
|
- |
|
Excess Facilities |
|
|
|
|
The Company has incurred excess facilities charges and credits in operating expenses due to
adjustments related to vacating portions of its Sunnyvale campus and estimating income from
subleases of buildings. 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 rationalization of product lines following the acquisition of Scopus,
the Company recorded charges for excess inventory in connection with products which have
been discontinued or which are excess to requirements as they are expected to be sold on a
very limited basis. The Company excludes one-time costs of this nature in evaluating its
ongoing operational performance. We believe that these costs do not reflect expected future
expenses nor do they provide a meaningful comparison of current versus prior operating
results. |
|
|
Acquisition Fees and Expenses |
|
|
|
In accordance with the requirements of FAS 141R, which the Company adopted on January 1,
2009, fees and expenses paid to professional advisers in connection with the acquisition of
Scopus in March 2009 have been expensed. These acquisition-related costs are of a one-time
nature and the Company excludes costs of this nature in evaluating its ongoing operational
performance. We believe that these costs do not reflect expected future expenses nor do they
provide a meaningful comparison of current versus prior operating results. |
8
|
- |
|
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. |
|
|
- |
|
Provision/Benefit for Income Taxes |
|
|
|
|
In 2009, the Company has assumed an effective tax rate of 35% for non-GAAP purposes because
management believes that the 35% effective tax rate is reflective of a current normalized
tax rate for Harmonic and its consolidated subsidiaries on a global basis. Management
believes that this rate i) more appropriately reflects a provision for income taxes based on
computed and expected amounts of non-GAAP pre-tax income, and ii) excludes the impact of
certain discrete events which can cause quarterly tax provisions to be volatile. Certain
discrete items are required by GAAP to be recorded in the current period but do not reflect
future expected tax provisions or effective rates nor provide a meaningful comparison of
current versus prior net income. |
9
Harmonic Inc.
GAAP to Non-GAAP Income (Loss) Reconciliation
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 3, 2009 |
|
Three Months Ended March 28, 2008 |
|
|
Gross |
|
Operating |
|
Net Income |
|
Gross |
|
Operating |
|
|
(In thousands) |
|
Margin |
|
Expense |
|
(Loss) |
|
Margin |
|
Expense |
|
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
$ |
25,385 |
|
|
$ |
36,175 |
|
|
$ |
(18,843) |
|
|
$ |
42,279 |
|
|
$ |
30,801 |
|
|
$ |
13,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales related to severance costs |
|
|
676 |
|
|
|
|
|
|
|
676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales related to Scopus product discontinuance |
|
|
5,965 |
|
|
|
|
|
|
|
5,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost sales related to stock based compensation expense |
|
|
337 |
|
|
|
|
|
|
|
337 |
|
|
|
228 |
|
|
|
|
|
|
|
228 |
|
Research and development expense related to
severance costs |
|
|
|
|
|
|
(581) |
|
|
|
581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense related to stock based
compensation expense |
|
|
|
|
|
|
(870) |
|
|
|
870 |
|
|
|
|
|
|
|
(553) |
|
|
|
553 |
|
Selling, general and administrative expense related to
severance costs |
|
|
|
|
|
|
(1,298) |
|
|
|
1,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense related to
stock based compensation expense |
|
|
|
|
|
|
(1,166) |
|
|
|
1,166 |
|
|
|
|
|
|
|
(739) |
|
|
|
739 |
|
Selling, general and administrative expense related to
excess facilities expense |
|
|
|
|
|
|
(33) |
|
|
|
33 |
|
|
|
|
|
|
|
(96) |
|
|
|
96 |
|
Acquisition transaction costs related to Scopus |
|
|
|
|
|
|
(3,367) |
|
|
|
3,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
1,479 |
|
|
|
(389) |
|
|
|
1,868 |
|
|
|
1,421 |
|
|
|
(160) |
|
|
|
1,581 |
|
Tax items and adjustments |
|
|
|
|
|
|
|
|
|
|
6,735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
$ |
33,842 |
|
|
$ |
28,471 |
|
|
$ |
4,053 |
|
|
$ |
43,928 |
|
|
$ |
29,253 |
|
|
$ |
16,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) per share basic |
|
|
|
|
|
|
|
|
|
$ |
(0.20) |
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) per share diluted |
|
|
|
|
|
|
|
|
|
$ |
(0.20) |
|
|
|
|
|
|
|
|
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income per share basic |
|
|
|
|
|
|
|
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
$ |
0.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income per share diluted |
|
|
|
|
|
|
|
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation basic |
|
|
|
|
|
|
|
|
|
|
95,306 |
|
|
|
|
|
|
|
|
|
|
|
94,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation diluted, GAAP |
|
|
|
|
|
|
|
|
|
|
95,306 |
|
|
|
|
|
|
|
|
|
|
|
95,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per-share calculation diluted, non-GAAP |
|
|
|
|
|
|
|
|
|
|
95,691 |
|
|
|
|
|
|
|
|
|
|
|
95,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|