Delaware | 000-25826 | 77-0201147 | ||
(State or other jurisdiction of incorporation or organization) |
Commission File Number | (I.R.S. Employer Identification Number) |
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)) |
Exhibit Number | Description | |||
99.1 | Press release of Harmonic Inc., issued on July 29, 2010. |
HARMONIC INC. |
||||
Date: July 29, 2010 | By: | /s/ Carolyn V. Aver | ||
Carolyn V. Aver | ||||
Chief Financial Officer | ||||
Exhibit Number | Description | |||
99.1 | Press release of Harmonic Inc., issued on July 29, 2010. |
July 2, 2010 | December 31, 2009 | |||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 187,893 | $ | 152,477 | ||||
Short-term investments |
90,028 | 118,593 | ||||||
Accounts receivable, net |
71,363 | 64,838 | ||||||
Inventories |
42,816 | 35,066 | ||||||
Deferred income taxes |
26,503 | 26,503 | ||||||
Prepaid expenses and other current assets |
25,234 | 20,821 | ||||||
Total current assets |
443,837 | 418,298 | ||||||
Property and equipment, net |
42,962 | 25,941 | ||||||
Goodwill, intangibles and other assets |
108,378 | 112,065 | ||||||
$ | 595,177 | $ | 556,304 | |||||
Liabilities and stockholders equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
28,694 | 22,065 | ||||||
Income taxes payable |
2,583 | 609 | ||||||
Deferred revenue |
40,049 | 32,855 | ||||||
Accrued liabilities |
30,720 | 37,584 | ||||||
Total current liabilities |
102,046 | 93,113 | ||||||
Income taxes payable, long-term |
39,884 | 43,948 | ||||||
Financing liability, long-term |
24,323 | 6,908 | ||||||
Other non-current liabilities |
2,228 | 4,862 | ||||||
Total liabilities |
168,481 | 148,831 | ||||||
Stockholders equity: |
||||||||
Common stock |
2,290,561 | 2,280,041 | ||||||
Accumulated deficit |
(1,862,769 | ) | (1,872,533 | ) | ||||
Accumulated other comprehensive loss |
(1,096 | ) | (35 | ) | ||||
Total stockholders equity |
426,696 | 407,473 | ||||||
$ | 595,177 | $ | 556,304 | |||||
Three Months Ended | Six Months Ended | |||||||||||||||
July 2, 2010 | July 3, 2009 | July 2, 2010 | July 3, 2009 | |||||||||||||
Net revenue |
$ | 95,544 | $ | 81,293 | $ | 180,366 | $ | 149,049 | ||||||||
Cost of revenue |
49,862 | 47,746 | 93,879 | 90,117 | ||||||||||||
Gross profit |
45,682 | 33,547 | 86,487 | 58,932 | ||||||||||||
Operating expenses: |
||||||||||||||||
Research and development |
16,977 | 15,450 | 33,943 | 29,946 | ||||||||||||
Selling, general and
administrative |
24,074 | 20,735 | 44,919 | 42,026 | ||||||||||||
Amortization of intangibles |
534 | 1,534 | 1,067 | 1,922 | ||||||||||||
Total operating expenses |
41,585 | 37,719 | 79,929 | 73,894 | ||||||||||||
Income (loss) from operations |
4,097 | (4,172 | ) | 6,558 | (14,962 | ) | ||||||||||
Interest and other income, net |
299 | 635 | 312 | 1,499 | ||||||||||||
Income (loss) before income taxes |
4,396 | (3,537 | ) | 6,870 | (13,463 | ) | ||||||||||
Provision for (benefit from)
income taxes |
(49 | ) | 4,382 | (2,894 | ) | 13,300 | ||||||||||
Net income (loss) |
$ | 4,445 | $ | (7,919 | ) | $ | 9,764 | $ | (26,763 | ) | ||||||
Net income (loss) per share |
||||||||||||||||
Basic |
$ | 0.05 | $ | (0.08 | ) | $ | 0.10 | $ | (0.28 | ) | ||||||
Diluted |
$ | 0.05 | $ | (0.08 | ) | $ | 0.10 | $ | (0.28 | ) | ||||||
Shares used to compute net
income (loss) per share: |
||||||||||||||||
Basic |
96,998 | 95,703 | 96,845 | 95,563 | ||||||||||||
Diluted |
97,570 | 95,703 | 97,529 | 95,563 | ||||||||||||
Six Months Ended | ||||||||
July 2, 2010 | July 3, 2009 | |||||||
(In thousands) | ||||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
$ | 9,764 | $ | (26,763 | ) | |||
Adjustments to reconcile net income (loss) to cash provided by
(used in) operating activities: |
||||||||
Amortization of intangibles |
5,231 | 5,645 | ||||||
Depreciation |
4,404 | 4,090 | ||||||
Stock-based compensation |
6,663 | 4,943 | ||||||
Net loss on disposal of fixed assets |
27 | 187 | ||||||
Deferred income taxes |
(1,422 | ) | | |||||
Other non-cash adjustments, net |
1,076 | 1,563 | ||||||
Changes in assets and liabilities, net of effect of acquisition: |
||||||||
Accounts receivable |
(6,529 | ) | 5,573 | |||||
Inventories |
(7,724 | ) | 8,415 | |||||
Prepaid expenses and other assets |
90 | 8,214 | ||||||
Accounts payable |
(1,616 | ) | (2,419 | ) | ||||
Deferred revenue |
4,595 | 274 | ||||||
Income taxes payable |
(2,211 | ) | 4,200 | |||||
Accrued excess facilities costs |
(3,398 | ) | (2,806 | ) | ||||
Accrued and other liabilities |
(3,467 | ) | (24,237 | ) | ||||
Net cash provided by (used in) operating activities |
5,483 | (13,121 | ) | |||||
Cash flows provided by (used in) investing activities: |
||||||||
Purchases of investments |
(39,035 | ) | (70,221 | ) | ||||
Proceeds from sale and maturities of investments |
66,127 | 92,079 | ||||||
Acquisition of property and equipment |
(13,175 | ) | (3,775 | ) | ||||
Acquisition of Rhozet |
| (453 | ) | |||||
Acquisition of Scopus |
| (63,053 | ) | |||||
Net cash provided by (used in) investing activities |
13,917 | (45,423 | ) | |||||
Cash flows provided by financing activities: |
||||||||
Proceeds from lease financing liability |
12,385 | | ||||||
Proceeds from issuance of common stock, net |
3,833 | 4,185 | ||||||
Net cash provided by financing activities |
16,218 | 4,185 | ||||||
Effect of exchange rate changes on cash and cash equivalents |
(202 | ) | 145 | |||||
Net increase (decrease) in cash and cash equivalents |
35,416 | (54,214 | ) | |||||
Cash and cash equivalents at beginning of period |
152,477 | 179,891 | ||||||
Cash and cash equivalents at end of period |
$ | 187,893 | $ | 125,677 | ||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
July 2, | July 3, | July 2, | July 3, | |||||||||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||||||||||||
Product |
||||||||||||||||||||||||||||||||
Video Processing |
$ | 49,998 | 52 | % | $ | 38,297 | 47 | % | $ | 88,888 | 49 | % | $ | 73,961 | 50 | % | ||||||||||||||||
Edge & Access |
34,263 | 36 | % | 32,216 | 40 | % | 69,807 | 39 | % | 56,459 | 38 | % | ||||||||||||||||||||
Services and Support |
11,283 | 12 | % | 10,780 | 13 | % | 21,671 | 12 | % | 18,629 | 12 | % | ||||||||||||||||||||
Total |
$ | 95,544 | 100 | % | $ | 81,293 | 100 | % | $ | 180,366 | 100 | % | $ | 149,049 | 100 | % | ||||||||||||||||
Geography |
||||||||||||||||||||||||||||||||
United States |
$ | 49,259 | 52 | % | $ | 46,589 | 57 | % | $ | 91,850 | 51 | % | $ | 78,650 | 53 | % | ||||||||||||||||
International |
46,285 | 48 | % | 34,285 | 43 | % | 88,516 | 49 | % | 70,399 | 47 | % | ||||||||||||||||||||
Total |
$ | 95,544 | 100 | % | $ | 81,293 | 100 | % | $ | 180,366 | 100 | % | $ | 149,049 | 100 | % | ||||||||||||||||
Market |
||||||||||||||||||||||||||||||||
Cable |
$ | 53,106 | 56 | % | $ | 53,645 | 66 | % | $ | 109,123 | 60 | % | $ | 91,859 | 62 | % | ||||||||||||||||
Satellite |
25,717 | 27 | % | 11,006 | 14 | % | 40,687 | 23 | % | 26,804 | 18 | % | ||||||||||||||||||||
Telco & Other |
16,721 | 17 | % | 16,642 | 20 | % | 30,556 | 17 | % | 30,386 | 20 | % | ||||||||||||||||||||
Total |
$ | 95,544 | 100 | % | $ | 81,293 | 100 | % | $ | 180,366 | 100 | % | $ | 149,049 | 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 or other personnel changes. 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 sublease 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 acquisitions 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. | |||
| Provision/Benefit for Income Taxes | ||
The Company has assumed an effective tax rate of 35% in 2009 and 30% in 2010 because management believes that these rates are indicative of the normalized tax rate for Harmonic and its consolidated subsidiaries on a global basis. Management believes that these rates i) more appropriately reflect a provision for income taxes based on computed and expected amounts of non-GAAP pre-tax income, and ii) exclude 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 July 2, 2010 | Three Months Ended July 3, 2009 | |||||||||||||||||||||||
Operating | Net Income | Operating | Net Income | |||||||||||||||||||||
(In thousands) | Gross Margin | Expense | (loss) | Gross Margin | Expense | (loss) | ||||||||||||||||||
GAAP |
$ | 45,682 | $ | 41,585 | $ | 4,445 | $ | 33,547 | $ | 37,719 | $ | (7,919 | ) | |||||||||||
Cost of revenue related to severance costs |
146 | 146 | ||||||||||||||||||||||
Purchase accounting fair value adjustments related to inventory |
624 | 624 | ||||||||||||||||||||||
Cost of revenue related to stock based compensation expense |
527 | 527 | 373 | 373 | ||||||||||||||||||||
Research and development expense related to restructuring costs |
(131 | ) | 131 | |||||||||||||||||||||
Research and development expense related to stock based compensation expense |
(1,158 | ) | 1,158 | (929 | ) | 929 | ||||||||||||||||||
Selling, general and administrative expense related to excess facilities expense |
(358 | ) | 358 | |||||||||||||||||||||
Selling, general and administrative expense related to restructuring costs |
(756 | ) | 756 | |||||||||||||||||||||
Selling, general and administrative expense related to severance costs |
(207 | ) | 207 | |||||||||||||||||||||
Selling, general and administrative expense related to stock based compensation
expense |
(1,734 | ) | 1,734 | (1,267 | ) | 1,267 | ||||||||||||||||||
Acquisition costs related to Omneon |
(2,389 | ) | 2,389 | |||||||||||||||||||||
Amortization of intangibles |
2,082 | (534 | ) | 2,616 | 2,207 | (1,534 | ) | 3,741 | ||||||||||||||||
Discrete tax items and adjustments |
(3,957 | ) | 2,706 | |||||||||||||||||||||
Non-GAAP |
$ | 48,291 | $ | 35,563 | $ | 9,119 | $ | 36,897 | $ | 32,744 | $ | 3,112 | ||||||||||||
GAAP income (loss) per share basic |
$ | 0.05 | $ | (0.08 | ) | |||||||||||||||||||
GAAP income (loss) per share diluted |
$ | 0.05 | $ | (0.08 | ) | |||||||||||||||||||
Non-GAAP income per share basic |
$ | 0.09 | $ | 0.03 | ||||||||||||||||||||
Non-GAAP income per share diluted |
$ | 0.09 | $ | 0.03 | ||||||||||||||||||||
Shares used in per-share calculation basic |
96,998 | 95,703 | ||||||||||||||||||||||
Shares used in per-share calculation diluted, GAAP |
97,570 | 95,703 | ||||||||||||||||||||||
Shares used in per-share calculation diluted, non-GAAP |
97,570 | 96,232 | ||||||||||||||||||||||
Six Months Ended July 2, 2010 | Six Months Ended July 3, 2009 | |||||||||||||||||||||||
Operating | Net Income | Operating | Net Income | |||||||||||||||||||||
(In thousands) | Gross Margin | Expense | (loss) | Gross Margin | Expense | (loss) | ||||||||||||||||||
GAAP |
$ | 86,487 | $ | 79,929 | $ | 9,764 | $ | 58,932 | $ | 73,894 | $ | (26,763 | ) | |||||||||||
Cost of revenue related to severance costs |
822 | 822 | ||||||||||||||||||||||
Cost of revenue related to Scopus product discontinuance |
5,965 | 5,965 | ||||||||||||||||||||||
Purchase accounting fair value adjustments related to inventory |
624 | 624 | ||||||||||||||||||||||
Cost of revenue related to stock based compensation expense |
1,005 | 1,005 | 710 | 710 | ||||||||||||||||||||
Research and development expense related to restructuring costs |
(712 | ) | 712 | |||||||||||||||||||||
Research and development expense related to stock based compensation expense |
(2,266 | ) | 2,266 | (1,799 | ) | 1,799 | ||||||||||||||||||
Selling, general and administrative expense related to excess facilities expense |
(391 | ) | 391 | |||||||||||||||||||||
Selling, general and administrative expense related to restructuring costs |
(2,054 | ) | 2,054 | |||||||||||||||||||||
Selling, general and administrative expense related to severance costs |
(207 | ) | 207 | |||||||||||||||||||||
Selling, general and administrative expense related to stock based compensation
expense |
(3,391 | ) | 3,391 | (2,434 | ) | 2,434 | ||||||||||||||||||
Acquisition costs related to Scopus |
(3,367 | ) | 3,367 | |||||||||||||||||||||
Acquisition costs related to Omneon |
(2,389 | ) | 2,389 | |||||||||||||||||||||
Amortization of intangibles |
4,164 | (1,067 | ) | 5,231 | 3,686 | (1,922 | ) | 5,608 | ||||||||||||||||
Discrete tax items and adjustments |
(9,302 | ) | 9,441 | |||||||||||||||||||||
Non-GAAP |
$ | 91,656 | $ | 70,609 | $ | 14,951 | $ | 70,739 | $ | 61,215 | $ | 7,164 | ||||||||||||
GAAP income (loss) per share basic |
$ | 0.10 | $ | (0.28 | ) | |||||||||||||||||||
GAAP income (loss) per share diluted |
$ | 0.10 | $ | (0.28 | ) | |||||||||||||||||||
Non-GAAP income per share basic |
$ | 0.15 | $ | 0.07 | ||||||||||||||||||||
Non-GAAP income per share diluted |
$ | 0.15 | $ | 0.07 | ||||||||||||||||||||
Shares used in per-share calculation basic |
96,845 | 95,563 | ||||||||||||||||||||||
Shares used in per-share calculation diluted, GAAP |
97,529 | 95,563 | ||||||||||||||||||||||
Shares used in per-share calculation diluted, non-GAAP |
97,529 | 96,035 | ||||||||||||||||||||||