Delaware | 000-25826 | 77-0201147 | ||
(State or other jurisdiction of incorporation) |
Commission File Number | (I.R.S. Employer Identification Number) |
Item 2.02. Results of Operations and Financial Condition. | ||||||||
Item 9.01. Financial Statements and Exhibits. | ||||||||
SIGNATURES | ||||||||
Exhibit Index | ||||||||
EX-99.1 |
Exhibit Number | Description | |
99.1
|
Press release of Harmonic Inc., issued on October 28, 2009. |
HARMONIC INC. |
||||
Date: |
October 28, 2009 |
|||
By: | /s/ Robin N. Dickson | |||
Robin N. Dickson | ||||
Chief Financial Officer | ||||
Exhibit Number | Description | |
99.1
|
Press release of Harmonic Inc., issued on October 28, 2009. |
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 | |||||
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 | ||||||||||||
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 | ||||
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 | % | ||||||||||||||||
| 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 Companys 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. |
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 | ||||||||||||||||||||||