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
October 28, 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)
  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 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.):
   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 October 28, 2009, Harmonic Inc. (“Harmonic” or the “Company”) issued a press release regarding its unaudited financial results for the quarter ended October 2, 2009. In the press release, Harmonic also announced that it would be holding a conference call on October 28, 2009, to discuss its financial results for the quarter ended October 2, 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, 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 October 28, 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:


 


October 28, 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 October 28, 2009.

 

exv99w1
Exhibit 99.1
Harmonic Announces Third Quarter Results
Sequential Revenue Growth in International Markets;
Extending Technology Leadership
SUNNYVALE, Calif.—October 28, 2009—Harmonic 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 October 2, 2009.
For the third quarter of 2009, the Company reported net sales of $83.9 million, compared to $91.5 million in the third quarter of 2008 and $81.3 million for the second quarter of 2009. For the first nine months of 2009, net sales were $232.9 million, compared to $268.1 million in the same period of 2008.
During the third quarter of 2009, the Company saw a sequential increase in quarterly sales to international customers, particularly in Europe. International sales represented 52% of revenue for the third quarter of 2009, up from 43% in the previous quarter and 39% in the third quarter of 2008. Total bookings for the third quarter were approximately $79.9 million, compared to $81.3 million in the previous quarter.
The Company reported GAAP net income for the third quarter of 2009 of $2.6 million, or $0.03 per diluted share, compared to net income of $12.0 million, or $0.12 per diluted share, for the same period of 2008. Excluding restructuring charges related to the recent Scopus acquisition and non-cash accounting charges for purchase accounting adjustments to inventory, stock-based compensation expense, the amortization of intangibles and certain tax adjustments, the non-GAAP net income for the third quarter of 2009 was $4.5 million, or $0.05 per diluted share, compared to $15.9 million, or $0.17 per diluted share, for the same period of 2008. See “Use of Non-GAAP Financial Measures” and “GAAP to non-GAAP Reconciliation” below.
As of October 2, 2009, the Company had cash, cash equivalents and short-term investments of $253.0 million, compared to $252.6 million as of July 3, 2009.
“We’re pleased with the sequential sales growth from our expanding base of international customers,” said Patrick Harshman, President and Chief Executive Officer. “However, we continue to see cautious customer spending compared to last year. In this market environment, we have continued to carefully manage our operating expenses while also continuing to extend our global reach and technology leadership across a range of compelling new video applications extending from HDTV to mobile video. We remain confident in our strong competitive position and long-term growth prospects.”
Business Outlook
Harmonic anticipates that net sales for the fourth quarter of 2009 will be in a range of $80.0 to $86.0 million. GAAP gross margins and operating expenses are expected to be in a range of 44% to 46% and $37.0 to $38.0 million, respectively. Non-GAAP gross margins and operating expenses for the fourth quarter of 2009, which exclude charges for stock-based compensation and the amortization of intangibles, are anticipated to be in a range of 47% to 49% and $33.0 to $34.0 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 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 32354964). 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 32354964).

 


 

About Harmonic Inc.
Harmonic Inc. is redefining video delivery with the industry’s most powerful solutions for delivering live and on-demand video to TVs, PCs and mobile devices. Harmonic’s 20 years of technical innovation and market leadership enable the company to offer a unique and comprehensive solution portfolio—including encoding, transcoding, content preparation, stream processing, asset management, edge processing, and delivery. Broadcast, cable, Internet, mobile, satellite and telecom service providers around the world choose Harmonic’s IP-based digital video, software, and broadband edge and access solutions. Using these award-winning and industry-leading solutions, operators can reduce costs and differentiate their services by offering consumers a higher quality, personalized multi-screen 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 third quarter ended October 2, 2009; our belief that we are continuing to extend our global reach and technology leadership across a range of compelling new video applications; our confidence in our competitive position and long-term growth prospects, and our expectations regarding net sales, GAAP gross margins, GAAP operating expenses, non-GAAP gross margins and non-GAAP operating expenses for the fourth 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 trends toward more high-definition, on-demand and anytime, anywhere video will not continue to develop at its current pace, or at all; the possibility that the continuing integration of Scopus does not proceed as we expect; the possibility that 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, 2008, our quarterly report on Form 10-Q for the quarter ended July 3, 2009 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.
EDITOR’S 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)
                 
    October 2, 2009   December 31, 2008
 
               
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 149,975     $ 179,891  
Short-term investments
    102,989       147,272  
Accounts receivable, net
    70,347       63,923  
Inventories
    30,720       26,875  
Deferred income taxes
    36,384       36,384  
Prepaid expenses and other current assets
    15,561       15,985  
 
       
 
               
Total current assets
    405,976       470,330  
 
               
Property and equipment, net
    19,323       15,428  
 
               
Goodwill, intangibles and other assets
    110,856       78,605  
 
       
 
               
 
  $ 536,155     $ 564,363  
 
       
 
               
Liabilities and stockholders’ equity
               
Current liabilities:
               
Accounts payable
    15,051       13,366  
Income taxes payable
    2,357       1,434  
Deferred revenue
    29,905       29,909  
Accrued liabilities
    36,116       50,490  
 
       
 
               
Total current liabilities
    83,429       95,199  
 
               
Accrued excess facilities costs, long-term
    257       4,953  
Income taxes payable, long-term
    43,018       41,555  
Other non-current liabilities
    4,783       8,339  
 
       
 
               
Total liabilities
    131,487       150,046  
 
       
 
               
Stockholders’ equity:
               
Common stock
    2,277,088       2,263,331  
Accumulated deficit
    (1,872,580 )     (1,848,394 )
Accumulated other comprehensive income (loss)
    160       (620 )
 
       
 
               
Total stockholders’ equity
    404,668       414,317  
 
       
 
               
 
  $ 536,155     $ 564,363  
 
       

 


 

Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
                                 
    Three Months Ended   Nine Months Ended
    October 2,   September 26,   October 2,   September 26,
    2009   2008   2009   2008
 
                               
Net sales
  $   83,861     $   91,455     $   232,909     $   268,071  
 
                               
Cost of sales
    47,781       47,259       137,898       138,744  
 
               
 
                               
Gross profit
    36,080       44,196       95,011       129,327  
 
               
 
                               
Operating expenses:
                               
 
                               
Research and development
    15,879       13,724       45,825       40,264  
Selling, general and administrative
    19,405       19,254       61,431       56,725  
Amortization of intangibles
    1,367       160       3,289       479  
 
               
 
                               
Total operating expenses
    36,651       33,138       110,545       97,468  
 
               
 
                               
Income (loss) from operations
    (571 )     11,058       (15,534 )     31,859  
 
                               
Interest and other income, net
    371       836       1,871       5,526  
 
               
 
                               
Income (loss) before income taxes
    (200 )     11,894       (13,663 )     37,385  
 
                               
Provision for (benefit from) income taxes
    (2,777 )     (71 )     10,523       (13,398 )
 
               
 
                               
Net income (loss)
  $ 2,577     $ 11,965     $ (24,186 )   $ 50,783  
 
               
 
                               
Net income (loss) per share
                               
Basic
  $ 0.03     $ 0.13     $ (0.25 )   $ 0.54  
 
               
 
                               
Diluted
  $ 0.03     $ 0.12     $ (0.25 )   $ 0.53  
 
               
 
                               
Shares used to compute net income (loss) per share:
                               
Basic
    96,104       94,805       95,742       94,365  
 
               
 
                               
Diluted
    96,732       95,863       95,742       95,491  
 
               

 


 

Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
                 
    Nine Months Ended
    October 2, 2009   September 26, 2008
 
               
Cash flows from operating activities:
               
Net income (loss)
  $ (24,186 )   $ 50,783  
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:
               
Amortization of intangibles
    9,222       4,746  
Depreciation
    6,299       5,215  
Stock-based compensation
    7,638       5,470  
Excess tax benefits from stock-based compensation
          (2,864 )
Loss on impairment of investment
          845  
Loss on disposal of fixed assets
    191       22  
Deferred income taxes
          (46,249 )
Other non-cash adjustments, net
    1,995       (2,090 )
Changes in assets and liabilities:
               
Accounts receivable, net
    (303 )     (6,612 )
Inventories
    12,097       1,741  
Prepaid expenses and other assets
    9,064       5,755  
Accounts payable
    (1,279 )     (7,812 )
Deferred revenue
    (887 )     (6,967 )
Income taxes payable
    2,156       31,430  
Accrued excess facilities costs
    (4,446 )     (4,808 )
Accrued and other liabilities
    (27,332 )     (9,939 )
 
       
Net cash provided by (used in) operating activities
    (9,771 )     18,666  
 
       
 
               
Cash flows from investing activities:
               
Purchases of investments
    (101,221 )     (91,868 )
Proceeds from sale of investments
    146,241       109,363  
Acquisition of property and equipment, net
    (6,105 )     (6,049 )
Acquisition of intellectual property
          (500 )
Acquisition of Scopus
    (63,053 )      
Acquisition of Rhozet
    (453 )     (2,828 )
Redemption of Entone, Inc. convertible note
          2,500  
 
       
Net cash provided by (used in) investing activities
    (24,591 )     10,618  
 
       
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock, net
    4,239       8,367  
Excess tax benefits from stock-based compensation
          2,864  
 
       
Net cash provided by financing activities
    4,239       11,231  
 
       
 
               
Effect of exchange rate changes on cash and cash equivalents
    207       73  
 
       
 
               
Net increase (decrease) in cash and cash equivalents
    (29,916 )     40,588  
Cash and cash equivalents at beginning of period
    179,891       129,005  
 
       
 
               
Cash and cash equivalents at end of period
  $ 149,975     $ 169,593  
 
       

 


 

Harmonic Inc.
Revenue Information
(In thousands)
(Unaudited)
                                                                 
    Three Months Ended   Nine Months Ended
    October 2,   September 26,   October 2,   September 26,
    2009   2008   2009   2008
 
                                                               
Product
                                                               
Video Processing
   $    33,014       39 %    $   32,284       35 %    $    95,246       41 %    $   101,152       38 %
Edge & Access
    32,678       39 %     43,029       47 %     88,447       38 %     124,191       46 %
Software, Services and Other
    18,169       22 %     16,142       18 %     49,216       21 %     42,728       16 %
                 
Total
  $ 83,861       100 %   $ 91,455       100 %   $ 232,909       100 %   $ 268,071       100 %
 
                                               
 
                                                               
Geography
                                                               
United States
  $ 40,282       48 %   $ 55,669       61 %   $ 118,932       51 %   $ 153,565       57 %
International
    43,579       52 %     35,786       39 %     113,977       49 %     114,506       43 %
                 
Total
  $ 83,861       100 %   $ 91,455       100 %   $ 232,909       100 %   $ 268,071       100 %
 
                                               
 
                                                               
Market
                                                               
Cable
  $ 47,246       56 %   $ 57,953       63 %   $ 139,105       60 %   $ 166,473       62 %
Satellite
    17,488       21 %     19,824       22 %     44,292       19 %     53,378       20 %
Telco & Other
    19,127       23 %     13,678       15 %     49,512       21 %     48,220       18 %
                 
Total
  $ 83,861       100 %   $ 91,455       100 %   $ 232,909       100 %   $ 268,071       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 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. Similar facilities charges have been incurred in connection with vacating certain buildings leased by Scopus which are no longer required. 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 does their inclusion in calculating our results of operations 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 does their inclusion in calculating our results of operations provide a meaningful comparison of current versus prior operating results.
  Acquisition Fees and Expenses
     
In accordance with the requirements of new business combination accounting standards, 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 does their

 


 

     
inclusion in calculating our results of operations 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. 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.
 
  -     Purchase Accounting Fair Value Adjustments Related to Inventory
 
     
The Company has incurred a charge related to the fair value write-up of acquired inventory sold. GAAP purchase accounting rules require that inventory we acquired in connection with the acquisition of Scopus be written-up to estimated fair market value. Management believes that the charge arising from the fair value write-up of acquired inventory sold does not reflect the actual inventory costs incurred by Scopus prior to the acquisition and does not reflect expected future inventory costs nor does the inclusion of this information in calculating our results of operations provide a meaningful comparison of current versus prior operating results.
 
  -     Provision/Benefit for Income Taxes
 
     
In 2008, the Company 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 the inclusion of this information in calculating our net income provide a meaningful comparison of current versus prior net income.
 
     
Additionally, 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 does the inclusion of this information in calculating our net income provide a meaningful comparison of current versus prior net income.

 


 

Harmonic Inc.
GAAP to Non-GAAP Income (Loss) Reconciliation
(Unaudited)
                                                 
    Three Months Ended October 2, 2009   Three Months Ended September 26, 2008
    Gross   Operating   Net Income   Gross   Operating   Net Income
(In thousands)   Margin   Expense   (loss)   Margin   Expense   (loss)
GAAP
  $ 36,080     $ 36,651     $ 2,577     $ 44,196     $ 33,138     $ 11,965  
Purchase accounting fair value adjustments related to inventory
    518               518                          
Cost sales related to stock based compensation expense
    376               376       325               325  
Research and development expense related to stock based compensation expense
            (972 )     972               (785 )     785  
Selling, general and administrative expense related to stock based compensation expense
            (1,346 )     1,346               (1,110 )     1,110  
Selling, general and administrative expense related to excess facilities expense
            (32 )     32               (283 )     283  
Selling, general and administrative expense related to restructuring costs
            (237 )     237                          
Amortization of intangibles
    2,207       (1,367 )     3,574       1,356       (160 )     1,516  
Impairment on Lehman Brothers investment
                                            845  
Discrete tax items and adjustments
                    (5,175 )                     (970 )
         
Non-GAAP
  $ 39,181     $ 32,697     $ 4,457     $ 45,877     $ 30,800     $ 15,859  
         
GAAP income per share — basic
                  $ 0.03                     $ 0.13  
 
                                       
GAAP income per share —diluted
                  $ 0.03                     $ 0.12  
 
                                       
Non-GAAP income per share — basic
                  $ 0.05                     $ 0.17  
 
                                       
Non-GAAP income per share —diluted
                  $ 0.05                     $ 0.17  
 
                                       
Shares used in per-share calculation — basic
                    96,104                       94,805  
 
                                       
Shares used in per-share calculation — diluted
                    96,732                       95,863  
 
                                       
                                                 
    Nine Months Ended October 2, 2009   Nine Months Ended September 26, 2008
    Gross   Operating   Net Income   Gross   Operating   Net Income
(In thousands)   Margin   Expense   (loss)   Margin   Expense   (loss)
GAAP
  $ 95,011     $ 110,545     $ (24,186 )   $ 129,327     $ 97,468     $ 50,783  
Cost of sales related to severance costs
    822               822                          
Cost of sales related to Scopus product discontinuance
    5,965               5,965                          
Purchase accounting fair value adjustments related to inventory
    1,142               1,142                          
Cost sales related to stock based compensation expense
    1,086               1,086       819               819  
Research and development expense related to restructuring costs
            (712 )     712                          
Research and development expense related to stock based compensation expense
            (2,771 )     2,771               (2,021 )     2,021  
Selling, general and administrative expense related to restructuring costs
            (2,291 )     2,291                          
Selling, general and administrative expense related to stock based compensation expense
            (3,780 )     3,780               (2,630 )     2,630  
Selling, general and administrative expense related to excess facilities expense
            (423 )     423               (1,738 )     1,738  
Acquisition costs related to Scopus
            (3,367 )     3,367                          
Amortization of intangibles
    5,893       (3,289 )     9,182       4,151       (479 )     4,630  
Impairment on Lehman Brothers investment
                                            845  
Discrete tax items and adjustments
                    4,265                       (16,068 )
         
Non-GAAP
  $ 109,919     $ 93,912     $ 11,620     $ 134,297     $ 90,600     $ 47,398  
         
 
                                               
GAAP income (loss) per share — basic
                  $ (0.25 )                   $ 0.54  
 
                                       
GAAP income (loss) per share — diluted
                  $ (0.25 )                   $ 0.53  
 
                                       
Non-GAAP income per share — basic
                  $ 0.12                     $ 0.50  
 
                                       
Non-GAAP income per share — diluted
                  $ 0.12                     $ 0.50  
 
                                       
Shares used in per-share calculation — basic
                    95,742                       94,365  
 
                                       
Shares used in per-share calculation — diluted, GAAP
                    95,742                       95,491  
 
                                       
Shares used in per-share calculation — diluted, non-GAAP
                    96,250                       95,491