e8vk
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
April 28, 2011
Date of Report
(Date of earliest event reported)
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
000-25826
|
|
77-0201147 |
|
|
|
|
|
(State or other jurisdiction of
|
|
Commission File Number
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
|
|
Identification Number) |
4300 North First Street
San Jose, CA 95134
(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))
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Condition.
On April 28, 2011, Harmonic Inc. (Harmonic or the Company) issued a press release regarding its
unaudited financial results for the quarter ended April 1, 2011. In the press release, Harmonic
also announced that it would be holding a conference call on April 28, 2011 to discuss its
financial results for the quarter ended April 1, 2011. 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 April 28, 2011. |
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.
|
|
|
|
|
Date: April 28, 2011 |
HARMONIC INC.
|
|
|
By: |
/s/ Carolyn V. Aver
|
|
|
|
Carolyn V. Aver |
|
|
|
Chief Financial Officer |
|
EXHIBIT INDEX
|
|
|
Exhibit Number |
|
Description |
99.1 |
|
Press release of Harmonic Inc., issued on April 28, 2011. |
exv99w1
Exhibit 99.1
Harmonic Announces First Quarter 2011 Results
Strong Year-over-Year Growth in Revenue and Non-GAAP Earnings
SAN JOSE, Calif.¾April 28, 2011¾Harmonic Inc. (NASDAQ: HLIT), a global leader in video
infrastructure solutions, today announced its preliminary and unaudited results for the quarter
ended April 1, 2011. Results for the first quarter of 2011 included the contribution from Omneon
Inc., acquired on September 15, 2010.
Net revenue for the first quarter of 2011 was $132.8 million, which excluded $2.1 million of
certain deferred revenue that would otherwise have been recognized by Omneon had the acquisition
not occurred, up from $84.8 million in the first quarter of 2010. Total bookings in the first
quarter of 2011 were approximately $131.6 million, up from approximately $91.3 million for the
first quarter of 2010.
The Company reported GAAP net income for the first quarter of 2011 of $0.5 million, or $0.00 per
share, compared to net income of $5.3 million, or $0.05 per diluted share, for the first quarter of
2010. Non-GAAP net income for the first quarter of 2011 was $10.3 million, or $0.09 per diluted
share, up from $5.8 million, or $0.06 per diluted share, for the same period of 2010. See Use of
Non-GAAP Financial Measures and GAAP to Non-GAAP Net Income Reconciliation below.
For the first quarter of 2011, Harmonic had GAAP gross margins of 47% and GAAP operating margins of
0%, compared to 48% and 3%, respectively, for the same period of 2010. Non-GAAP gross margins were
51% and non-GAAP operating margins were 10% for the first quarter of both 2010 and 2011.
As of April 1, 2011, the Company had cash, cash equivalents and short-term investments of $117.3
million.
Our first quarter results demonstrate that we continue to strengthen our leadership position in
enabling the new video economy, said Patrick Harshman, President and Chief Executive Officer. Our
success is being driven by growing worldwide investment in new video services, our industry-leading
products and the continued broadening of our customer base as we further penetrate new markets and
geographies. Moving into 2011, we continue to expand our global sales organization and extend the
breadth of our innovative solutions for media companies and video service providers around the
world.
Business Outlook
Harmonic anticipates net revenue in a range of $137 million to $141 million for the second quarter
of 2011. GAAP gross margins and operating expenses for the second quarter of 2011 are expected to
be in the range of 46% to 48% and $61 to $63 million, respectively. Non-GAAP gross margins and
operating expenses for the second quarter of 2011, which will exclude charges for stock-based
compensation and the amortization of intangibles, are anticipated to be in the range of 50.5% to
52.5% and $54.5 to $55.5 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 51969320). 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
51969320).
Annual Meeting of Stockholders
Harmonic also announced that its 2011 Annual Meeting of Stockholders will be held on June 22, 2011,
at 2:00 p.m. Pacific, at its principal offices, 4300 North First Street, San Jose,
California 95134. The Company expects to file its Proxy Statement for the 2011 Annual Meeting of
Stockholders on or about May 2, 2011.
About Harmonic Inc.
Harmonic Inc. (NASDAQ: HLIT) provides infrastructure that powers the video economy. The company
enables content and service providers to efficiently create, prepare, and deliver differentiated
video services for television and new media platforms. More information is available at
www.harmonicinc.com.
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 1, 2011;
that we continue to strengthen our leadership position in enabling the new video economy; of a
growing worldwide investment in new video services; concerning the continuing broadening of our
customer base; that we will continue to expand our global sales organization; that we will
continue to extend the breadth of our solutions; and regarding net revenue, GAAP gross margins,
GAAP operating expenses, non-GAAP gross margins and non-GAAP operating expenses for the second
quarter of 2011. Our expectations 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, in no particular order, that:
we will not be able to integrate Omneon into our business as effectively or efficiently as
expected; Omneon does not provide Harmonic with the benefits that we 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; the possibility that our products will not generate sales
that are commensurate with our expectations; the mix of products and services sold in various
geographies and the effect it has on gross margins; delays or decreases in capital spending in the
cable, satellite and telco and broadcast and media industries; customer concentration and
consolidation; the impact of general economic conditions, including recent turmoil in the global
financial markets, particularly on international sales and operations; market acceptance of new or
existing Harmonic products; losses of one or more key customers; risks associated with Harmonics
international operations; inventory management; the lack of timely availability of parts or raw
materials necessary to produce our products; the impact of increases in the prices of raw materials
and oil; 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 unpredictable sales cycles; our dependence on contract manufacturers; and the risks
that our international sales and support center will not provide the operational or tax benefits
that we anticipate or that its 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 on Form 10-K for the year ended December 31, 2010 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.
|
|
|
CONTACTS: |
|
|
Carolyn V. Aver
|
|
Michael Newman |
Chief Financial Officer
|
|
Investor Relations |
Harmonic Inc.
|
|
StreetConnect |
(408) 542-2500
|
|
(408) 542-2760 |
Harmonic Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
April 1, 2011 |
|
|
December 31, 2010 |
|
|
|
(In thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
59,672 |
|
|
$ |
96,533 |
|
Short-term investments |
|
|
57,614 |
|
|
|
23,838 |
|
Accounts receivable, net |
|
|
111,929 |
|
|
|
101,652 |
|
Inventories |
|
|
58,817 |
|
|
|
58,065 |
|
Deferred income taxes |
|
|
39,849 |
|
|
|
39,849 |
|
Prepaid expenses and other current assets |
|
|
28,218 |
|
|
|
28,614 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
356,099 |
|
|
|
348,551 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
39,597 |
|
|
|
39,825 |
|
Goodwill, intangibles and other assets |
|
|
324,902 |
|
|
|
332,010 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
720,598 |
|
|
$ |
720,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
22,197 |
|
|
$ |
26,300 |
|
Income taxes payable |
|
|
781 |
|
|
|
6,791 |
|
Deferred revenue |
|
|
49,815 |
|
|
|
46,279 |
|
Accrued liabilities |
|
|
39,379 |
|
|
|
51,283 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
112,172 |
|
|
|
130,653 |
|
|
|
|
|
|
|
|
|
|
Income taxes payable, long-term |
|
|
48,139 |
|
|
|
48,883 |
|
Deferred income taxes, long-term |
|
|
15,635 |
|
|
|
14,849 |
|
Other non-current liabilities |
|
|
7,900 |
|
|
|
5,798 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
183,846 |
|
|
|
200,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
2,413,373 |
|
|
|
2,397,783 |
|
Accumulated deficit |
|
|
(1,876,352 |
) |
|
|
(1,876,868 |
) |
Accumulated other comprehensive loss |
|
|
(269 |
) |
|
|
(712 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
536,752 |
|
|
|
520,203 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
720,598 |
|
|
$ |
720,386 |
|
|
|
|
|
|
|
|
Harmonic Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
April 1, 2011 |
|
|
April 2, 2010 |
|
|
|
(In thousands, except per share |
|
|
|
amounts) |
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
$ |
132,835 |
|
|
$ |
84,822 |
|
Cost of revenue |
|
|
70,980 |
|
|
|
44,016 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
61,855 |
|
|
|
40,806 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
|
26,149 |
|
|
|
16,966 |
|
Selling, general and administrative |
|
|
33,564 |
|
|
|
20,845 |
|
Amortization of intangibles |
|
|
2,229 |
|
|
|
534 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
61,942 |
|
|
|
38,345 |
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(87 |
) |
|
|
2,461 |
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense), net |
|
|
(15 |
) |
|
|
13 |
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
(102 |
) |
|
|
2,474 |
|
Benefit from income taxes |
|
|
(618 |
) |
|
|
(2,845 |
) |
|
|
|
|
|
|
|
Net income |
|
$ |
516 |
|
|
$ |
5,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.00 |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.00 |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
Weighted average shares: |
|
|
|
|
|
|
|
|
Basic |
|
|
113,836 |
|
|
|
96,684 |
|
Diluted |
|
|
116,109 |
|
|
|
97,344 |
|
Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
April 1, 2011 |
|
|
April 2, 2010 |
|
|
|
(In thousands) |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
516 |
|
|
$ |
5,319 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
7,371 |
|
|
|
2,616 |
|
Depreciation |
|
|
3,403 |
|
|
|
2,333 |
|
Stock-based compensation |
|
|
6,002 |
|
|
|
3,243 |
|
Net loss on disposal of fixed assets |
|
|
61 |
|
|
|
19 |
|
Deferred income taxes |
|
|
76 |
|
|
|
(1,422 |
) |
Other non-cash adjustments, net |
|
|
121 |
|
|
|
567 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(10,277 |
) |
|
|
(5,204 |
) |
Inventories |
|
|
(732 |
) |
|
|
(4,512 |
) |
Prepaid expenses and other assets |
|
|
998 |
|
|
|
(1,101 |
) |
Accounts payable |
|
|
(3,616 |
) |
|
|
(3,356 |
) |
Deferred revenue |
|
|
4,430 |
|
|
|
6,445 |
|
Income taxes payable |
|
|
(6,748 |
) |
|
|
(1,616 |
) |
Accrued excess facility costs |
|
|
46 |
|
|
|
(1,697 |
) |
Accrued and other liabilities |
|
|
(9,334 |
) |
|
|
(4,613 |
) |
|
|
|
|
|
|
|
Net cash used in operating activities |
|
|
(7,683 |
) |
|
|
(2,979 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of investments |
|
|
(41,813 |
) |
|
|
(35,367 |
) |
Proceeds from sales and maturities of investments |
|
|
7,899 |
|
|
|
41,292 |
|
Acquisition of property and equipment |
|
|
(4,957 |
) |
|
|
(1,153 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
(38,871 |
) |
|
|
4,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net |
|
|
9,570 |
|
|
|
1,736 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
9,570 |
|
|
|
1,736 |
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
123 |
|
|
|
(46 |
) |
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(36,861 |
) |
|
|
3,483 |
|
Cash and cash equivalents at beginning of period |
|
|
96,533 |
|
|
|
152,477 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
59,672 |
|
|
$ |
155,960 |
|
|
|
|
|
|
|
|
Harmonic Inc.
Revenue Information
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
April 1, 2011 |
|
|
April 2, 2010 |
|
|
|
(In thousands, except percentages) |
|
Product |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video Processing |
|
$ |
63,758 |
|
|
|
48 |
% |
|
$ |
38,890 |
|
|
|
46 |
% |
Production and
Playout |
|
|
20,933 |
|
|
|
16 |
% |
|
|
|
|
|
|
0 |
% |
Edge and Access |
|
|
31,176 |
|
|
|
23 |
% |
|
|
35,544 |
|
|
|
42 |
% |
Services and Support |
|
|
16,968 |
|
|
|
13 |
% |
|
|
10,388 |
|
|
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
132,835 |
|
|
|
100 |
% |
|
$ |
84,822 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
$ |
58,954 |
|
|
|
44 |
% |
|
$ |
42,592 |
|
|
|
50 |
% |
International |
|
|
73,881 |
|
|
|
56 |
% |
|
|
42,230 |
|
|
|
50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
132,835 |
|
|
|
100 |
% |
|
$ |
84,822 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable |
|
$ |
55,920 |
|
|
|
42 |
% |
|
$ |
56,017 |
|
|
|
66 |
% |
Satellite and Telco |
|
|
35,152 |
|
|
|
27 |
% |
|
|
19,798 |
|
|
|
23 |
% |
Broadcast and Media |
|
|
41,763 |
|
|
|
31 |
% |
|
|
9,007 |
|
|
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
132,835 |
|
|
|
100 |
% |
|
$ |
84,822 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: We have revised our market categories to combine the Telco revenue with the Satellite
category. The data for prior periods has been revised to conform with this presentation.
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, most of 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 measures presented here are gross margins, 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 presentation. The non-GAAP adjustments described below have historically been excluded from
our GAAP financial measures. These adjustments are excess facilities charges and non-cash items,
such as stock-based compensation expense, amortization of intangibles, and benefits from income
taxes.
Harmonic Inc.
GAAP to Non-GAAP Net Income Reconciliation
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
April 1, 2011 |
|
|
April 2, 2010 |
|
|
|
Gross Profit |
|
|
Operating Expense |
|
|
Net Income |
|
|
Gross Profit |
|
|
Operating Expense |
|
|
Net Income |
|
|
|
|
|
|
|
(In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
GAAP |
|
$ |
61,855 |
|
|
$ |
61,942 |
|
|
$ |
516 |
|
|
$ |
40,806 |
|
|
$ |
38,345 |
|
|
$ |
5,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue related to stock-based compensation expense |
|
|
747 |
|
|
|
|
|
|
|
747 |
|
|
|
478 |
|
|
|
|
|
|
|
478 |
|
Research and development expense related to stock-based
compensation expense |
|
|
|
|
|
|
(1,836 |
) |
|
|
1,836 |
|
|
|
|
|
|
|
(1,109 |
) |
|
|
1,109 |
|
Selling, general and administrative expense related to
stock-based compensation expense |
|
|
|
|
|
|
(3,419 |
) |
|
|
3,419 |
|
|
|
|
|
|
|
(1,656 |
) |
|
|
1,656 |
|
Selling, general and administrative expense related to
excess facility costs and other non-recurring expenses |
|
|
|
|
|
|
(409 |
) |
|
|
409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangibles |
|
|
5,142 |
|
|
|
(2,229 |
) |
|
|
7,371 |
|
|
|
2,082 |
|
|
|
(534 |
) |
|
|
2,616 |
|
Discrete tax items and adjustments |
|
|
|
|
|
|
|
|
|
|
(4,038 |
) |
|
|
|
|
|
|
|
|
|
|
(5,345 |
) |
|
|
|
|
|
Non-GAAP |
|
$ |
67,744 |
|
|
$ |
54,049 |
|
|
$ |
10,260 |
|
|
$ |
43,366 |
|
|
$ |
35,046 |
|
|
$ |
5,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share basic |
|
|
|
|
|
|
|
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share diluted |
|
|
|
|
|
|
|
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share basic |
|
|
|
|
|
|
|
|
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share diluted |
|
|
|
|
|
|
|
|
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation basic |
|
|
|
|
|
|
|
|
|
|
113,836 |
|
|
|
|
|
|
|
|
|
|
|
96,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation diluted |
|
|
|
|
|
|
|
|
|
|
116,109 |
|
|
|
|
|
|
|
|
|
|
|
97,344 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Harmonic Inc.
Proforma Revenue Information
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Year ended |
|
Three months ended |
|
|
April 2, 2010 |
|
July 2, 2010 |
|
October 1, 2010 |
|
December 31, 2010 |
|
December 31, 2010 |
|
April 1, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video Processing
|
|
$ |
38,890 |
|
|
|
34 |
% |
|
$ |
49,998 |
|
|
|
39 |
% |
|
$ |
51,005 |
|
|
|
39 |
% |
|
$ |
63,005 |
|
|
|
45 |
% |
|
$ |
202,898 |
|
|
|
40 |
% |
|
$ |
63,758 |
|
|
|
47 |
% |
Production and
Playout
|
|
|
24,828 |
|
|
|
22 |
% |
|
|
26,589 |
|
|
|
21 |
% |
|
|
26,024 |
|
|
|
20 |
% |
|
|
27,699 |
|
|
|
20 |
% |
|
|
105,140 |
|
|
|
21 |
% |
|
|
22,408 |
|
|
|
17 |
% |
Edge and Access
|
|
|
35,544 |
|
|
|
32 |
% |
|
|
34,263 |
|
|
|
27 |
% |
|
|
34,712 |
|
|
|
27 |
% |
|
|
30,787 |
|
|
|
22 |
% |
|
|
135,306 |
|
|
|
26 |
% |
|
|
31,176 |
|
|
|
23 |
% |
Services and Support
|
|
|
13,777 |
|
|
|
12 |
% |
|
|
16,623 |
|
|
|
13 |
% |
|
|
17,760 |
|
|
|
14 |
% |
|
|
17,514 |
|
|
|
13 |
% |
|
|
65,674 |
|
|
|
13 |
% |
|
|
17,566 |
|
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
113,039 |
|
|
|
100 |
% |
|
$ |
127,473 |
|
|
|
100 |
% |
|
$ |
129,501 |
|
|
|
100 |
% |
|
$ |
139,005 |
|
|
|
100 |
% |
|
$ |
509,018 |
|
|
|
100 |
% |
|
$ |
134,908 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$ |
49,632 |
|
|
|
44 |
% |
|
$ |
65,456 |
|
|
|
51 |
% |
|
$ |
62,415 |
|
|
|
48 |
% |
|
$ |
64,230 |
|
|
|
46 |
% |
|
$ |
241,733 |
|
|
|
47 |
% |
|
$ |
60,608 |
|
|
|
45 |
% |
International
|
|
|
63,407 |
|
|
|
56 |
% |
|
|
62,017 |
|
|
|
49 |
% |
|
|
67,086 |
|
|
|
52 |
% |
|
|
74,775 |
|
|
|
54 |
% |
|
|
267,285 |
|
|
|
53 |
% |
|
|
74,300 |
|
|
|
55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
113,039 |
|
|
|
100 |
% |
|
$ |
127,473 |
|
|
|
100 |
% |
|
$ |
129,501 |
|
|
|
100 |
% |
|
$ |
139,005 |
|
|
|
100 |
% |
|
$ |
509,018 |
|
|
|
100 |
% |
|
$ |
134,908 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable
|
|
$ |
56,441 |
|
|
|
50 |
% |
|
$ |
53,555 |
|
|
|
42 |
% |
|
$ |
63,419 |
|
|
|
49 |
% |
|
$ |
65,817 |
|
|
|
47 |
% |
|
$ |
239,232 |
|
|
|
47 |
% |
|
$ |
55,950 |
|
|
|
42 |
% |
Satellite and Telco
|
|
|
25,030 |
|
|
|
22 |
% |
|
|
36,218 |
|
|
|
28 |
% |
|
|
28,212 |
|
|
|
22 |
% |
|
|
28,455 |
|
|
|
21 |
% |
|
|
117,915 |
|
|
|
23 |
% |
|
|
35,388 |
|
|
|
26 |
% |
Broadcast and Media
|
|
|
31,568 |
|
|
|
28 |
% |
|
|
37,700 |
|
|
|
30 |
% |
|
|
37,870 |
|
|
|
29 |
% |
|
|
44,733 |
|
|
|
32 |
% |
|
|
151,871 |
|
|
|
30 |
% |
|
|
43,570 |
|
|
|
32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
113,039 |
|
|
|
100 |
% |
|
$ |
127,473 |
|
|
|
100 |
% |
|
$ |
129,501 |
|
|
|
100 |
% |
|
$ |
139,005 |
|
|
|
100 |
% |
|
$ |
509,018 |
|
|
|
100 |
% |
|
$ |
134,908 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE: |
|
Data includes a full quarter proforma revenue for Omneon for the periods shown,
including certain deferred revenue excluded in reported results. We have revised our
market categories to combine the Telco revenue with the Satellite category. The data
for prior periods has been revised to conform with this presentation. |