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 July 3, 2009.
For the second quarter of 2009, the Company reported net sales of $81.3
million, compared to $89.3 million in the second quarter of 2008 and
$67.8 million for the first quarter of 2009. For the first six months of
2009, net sales were $149.0 million, compared to $176.6 million in the
same period of 2008.
The Company had strong sequential growth in quarterly sales and
bookings, particularly in domestic markets, although lower
year-over-year sales continued to reflect relative weakness in global
customer spending. Domestic sales represented 57% of revenue for the
second quarter of 2009, compared to 47% in the first quarter of 2009.
Bookings for the second quarter were approximately $81.3 million, up
from $56.6 million in the previous quarter.
The Company reported a GAAP net loss for the second quarter of 2009 of
$7.9 million, or $0.08 per diluted share, compared to net income of
$25.5 million, or $0.27 per diluted share, for the same period of 2008.
GAAP results for the second quarter of 2009 include charges for
restructuring and excess facilities related to the recent acquisition of
Scopus Video Networks Limited. Excluding these charges 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 second quarter
of 2009 was $3.1 million, or $0.03 per diluted share, compared to $15.0
million, or $0.16 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 July 3, 2009, the Company had cash, cash equivalents and
short-term investments of $252.8 million, compared to $261.8 million as
of April 3, 2009.
In the second quarter of 2009, Harmonic recognized approximately $4.6
million of revenue related to the installation and deployment of a video
headend project begun in 2008. While this project represented a
significant competitive and technological achievement, it generated no
gross profit, and reduced the Company’s GAAP and non-GAAP gross margins
for the second quarter by approximately 2.5%.
"We’re pleased with our sequential growth in net sales and bookings and
our continued execution in managing operating expenses,” said Patrick
Harshman, President and Chief Executive Officer. "Although we continue
to see softness in global customer spending compared to last year, our
customers are responding well to our new products and solutions and we
remain confident in our long-term growth prospects.”
Business Outlook
Harmonic anticipates that net sales for the third quarter of 2009 will
be in a range of $82.0 to $88.0 million. GAAP gross margins and
operating expenses are expected to be in a range of 43% to 45% and $37.5
to $38.5 million, respectively. Non-GAAP gross margins and operating
expenses for the third quarter, which exclude charges for stock-based
compensation, the amortization of intangibles and additional charges
related to the continuing integration of Scopus, are anticipated to be
in a range of 48% to 50% 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 18003910).
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
18003910).
About Harmonic Inc.
Harmonic Inc. is a leading provider of versatile and high performance
video solutions that enable service providers to efficiently deliver the
next generation of broadcast and on-demand video services, including
high definition, video-on-demand, network personal video recording and
time-shifted TV. Cable, satellite, broadcast and telecom service
providers can utilize Harmonic’s digital video, broadband optical access
and software solutions to offer consumers a compelling and personalized
viewing experience.
Harmonic (NASDAQ:HLIT) is headquartered in Sunnyvale, California with
R&D, sales and system integration centers worldwide. The 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 second quarter
ended July 3, 2009; our belief that our customers are responding well to
our new products and solutions, our confidence in our 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 third quarter of 2009. Our expectations and beliefs
regarding these matters may not materialize, and actual results in
future periods are subject to risks and uncertainties that could cause
actual results to differ materially from those projected. These risks
include the possibility that we will not be able to integrate Scopus
into our business as effectively or efficiently as expected; the
possibility that Scopus does not provide Harmonic with the benefits and
synergies that we currently expect from the acquisition; 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 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 April 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)
|
|
|
|
|
|
July 3, 2009
|
|
December 31, 2008
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
125,677
|
|
|
$
|
179,891
|
|
|
Short-term investments
|
|
|
127,145
|
|
|
|
147,272
|
|
|
Accounts receivable, net
|
|
|
64,503
|
|
|
|
63,923
|
|
|
Inventories
|
|
|
34,363
|
|
|
|
26,875
|
|
|
Deferred income taxes
|
|
|
36,384
|
|
|
|
36,384
|
|
|
Prepaid expenses and other current assets
|
|
|
16,164
|
|
|
|
15,985
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
404,236
|
|
|
|
470,330
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
19,759
|
|
|
|
15,428
|
|
|
|
|
|
|
|
|
Goodwill, intangibles and other assets
|
|
|
114,042
|
|
|
|
78,605
|
|
|
|
|
|
|
|
|
|
|
$
|
538,037
|
|
|
$
|
564,363
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
|
13,910
|
|
|
|
13,366
|
|
|
Income taxes payable
|
|
|
4,926
|
|
|
|
1,434
|
|
|
Deferred revenue
|
|
|
30,834
|
|
|
|
29,909
|
|
|
Accrued liabilities
|
|
|
38,744
|
|
|
|
50,490
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
88,414
|
|
|
|
95,199
|
|
|
|
|
|
|
|
|
Accrued excess facilities costs, long-term
|
|
|
1,906
|
|
|
|
4,953
|
|
|
Income taxes payable, long-term
|
|
|
42,558
|
|
|
|
41,555
|
|
|
Other non-current liabilities
|
|
|
5,407
|
|
|
|
8,339
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
138,285
|
|
|
|
150,046
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock
|
|
|
2,274,333
|
|
|
|
2,263,331
|
|
|
Accumulated deficit
|
|
|
(1,875,157
|
)
|
|
|
(1,848,394
|
)
|
|
Accumulated other comprehensive income (loss)
|
|
|
576
|
|
|
|
(620
|
)
|
|
|
|
|
|
|
|
Total stockholders’ equity
|
|
|
399,752
|
|
|
|
414,317
|
|
|
|
|
|
|
|
|
|
|
$
|
538,037
|
|
|
$
|
564,363
|
|
|
|
|
|
|
Harmonic Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
July 3, 2009
|
|
June 27, 2008
|
|
July 3, 2009
|
|
June 27, 2008
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
81,293
|
|
|
$
|
89,340
|
|
|
$
|
149,049
|
|
|
$
|
176,617
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
47,746
|
|
|
|
46,488
|
|
|
|
90,117
|
|
|
|
91,486
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
33,547
|
|
|
|
42,852
|
|
|
|
58,932
|
|
|
|
85,131
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
15,450
|
|
|
|
13,347
|
|
|
|
29,946
|
|
|
|
26,540
|
|
|
Selling, general and administrative
|
|
|
20,735
|
|
|
|
20,022
|
|
|
|
42,026
|
|
|
|
37,470
|
|
|
Amortization of intangibles
|
|
|
1,534
|
|
|
|
160
|
|
|
|
1,922
|
|
|
|
320
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
37,719
|
|
|
|
33,529
|
|
|
|
73,894
|
|
|
|
64,330
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(4,172
|
)
|
|
|
9,323
|
|
|
|
(14,962
|
)
|
|
|
20,801
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income, net
|
|
|
635
|
|
|
|
1,887
|
|
|
|
1,499
|
|
|
|
4,690
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(3,537
|
)
|
|
|
11,210
|
|
|
|
(13,463
|
)
|
|
|
25,491
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes
|
|
|
4,382
|
|
|
|
(14,254
|
)
|
|
|
13,300
|
|
|
|
(13,327
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(7,919
|
)
|
|
$
|
25,464
|
|
|
$
|
(26,763
|
)
|
|
$
|
38,818
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.08
|
)
|
|
$
|
0.27
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
(0.08
|
)
|
|
$
|
0.27
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
95,703
|
|
|
|
94,229
|
|
|
|
95,563
|
|
|
|
94,143
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
95,703
|
|
|
|
95,198
|
|
|
|
95,563
|
|
|
|
95,128
|
|
|
|
|
|
|
Harmonic Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
Six Months Ended
|
|
|
|
July 3, 2009
|
|
June 27, 2008
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(26,763
|
)
|
|
$
|
38,818
|
|
|
Adjustments to reconcile net income to cash provided by (used in)
operating activities:
|
|
|
|
|
|
Amortization of intangibles
|
|
|
5,645
|
|
|
|
3,204
|
|
|
Depreciation
|
|
|
4,090
|
|
|
|
3,467
|
|
|
Stock-based compensation
|
|
|
4,943
|
|
|
|
3,250
|
|
|
Excess tax benefits from stock-based compensation
|
|
|
–
|
|
|
|
(2,033
|
)
|
|
Loss on disposal of fixed assets
|
|
|
187
|
|
|
|
9
|
|
|
Deferred income taxes
|
|
|
–
|
|
|
|
(15,098
|
)
|
|
Other non-cash adjustments, net
|
|
|
1,358
|
|
|
|
(1,274
|
)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
|
5,573
|
|
|
|
10,029
|
|
|
Inventories
|
|
|
8,415
|
|
|
|
2,133
|
|
|
Prepaid expenses and other assets
|
|
|
8,419
|
|
|
|
2,816
|
|
|
Accounts payable
|
|
|
(2,419
|
)
|
|
|
(9,358
|
)
|
|
Deferred revenue
|
|
|
274
|
|
|
|
(13,246
|
)
|
|
Income taxes payable
|
|
|
4,200
|
|
|
|
850
|
|
|
Accrued excess facilities costs
|
|
|
(2,806
|
)
|
|
|
(3,171
|
)
|
|
Accrued and other liabilities
|
|
|
(24,237
|
)
|
|
|
(3,777
|
)
|
|
Net cash provided by (used in) operating activities
|
|
|
(13,121
|
)
|
|
|
16,619
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of investments
|
|
|
(70,221
|
)
|
|
|
(53,439
|
)
|
|
Proceeds from sale of investments
|
|
|
92,079
|
|
|
|
80,545
|
|
|
Acquisition of property and equipment, net
|
|
|
(3,775
|
)
|
|
|
(4,075
|
)
|
|
Acquisition of Scopus
|
|
|
(63,053
|
)
|
|
|
–
|
|
|
Acquisition of Rhozet
|
|
|
(453
|
)
|
|
|
(2,828
|
)
|
|
Net cash provided by (used in) investing activities
|
|
|
(45,423
|
)
|
|
|
20,203
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from issuance of common stock, net
|
|
|
4,185
|
|
|
|
4,856
|
|
|
Excess tax benefits from stock-based compensation
|
|
|
–
|
|
|
|
2,033
|
|
|
Net cash provided by financing activities
|
|
|
4,185
|
|
|
|
6,889
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
145
|
|
|
|
(48
|
)
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(54,214
|
)
|
|
|
43,663
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
179,891
|
|
|
|
129,005
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
125,677
|
|
|
$
|
172,668
|
|
|
|
|
|
|
Harmonic Inc.
Revenue Information
(In thousands)
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
July 3, 2009
|
|
June 27, 2008
|
|
July 3, 2009
|
|
June 27, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video Processing
|
|
$
|
31,711
|
|
39
|
%
|
|
$
|
34,082
|
|
38
|
%
|
|
$
|
62,232
|
|
42
|
%
|
|
$
|
68,868
|
|
39
|
%
|
|
Edge & Access
|
|
|
32,216
|
|
40
|
%
|
|
|
41,498
|
|
47
|
%
|
|
|
55,769
|
|
37
|
%
|
|
|
81,163
|
|
46
|
%
|
|
Software, Services and Other
|
|
|
17,366
|
|
21
|
%
|
|
|
13,760
|
|
15
|
%
|
|
|
31,048
|
|
21
|
%
|
|
|
26,586
|
|
15
|
%
|
|
Total
|
|
$
|
81,293
|
|
100
|
%
|
|
$
|
89,340
|
|
100
|
%
|
|
$
|
149,049
|
|
100
|
%
|
|
$
|
176,617
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geography
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
46,532
|
|
57
|
%
|
|
$
|
44,304
|
|
50
|
%
|
|
$
|
78,650
|
|
53
|
%
|
|
$
|
97,897
|
|
55
|
%
|
|
International
|
|
|
34,761
|
|
43
|
%
|
|
|
45,036
|
|
50
|
%
|
|
|
70,399
|
|
47
|
%
|
|
|
78,720
|
|
45
|
%
|
|
Total
|
|
$
|
81,293
|
|
100
|
%
|
|
$
|
89,340
|
|
100
|
%
|
|
$
|
149,049
|
|
100
|
%
|
|
$
|
176,617
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable
|
|
$
|
53,645
|
|
66
|
%
|
|
$
|
56,954
|
|
64
|
%
|
|
$
|
91,859
|
|
62
|
%
|
|
$
|
108,520
|
|
61
|
%
|
|
Satellite
|
|
|
11,006
|
|
14
|
%
|
|
|
12,018
|
|
13
|
%
|
|
|
26,804
|
|
18
|
%
|
|
|
33,554
|
|
19
|
%
|
|
Telco & Other
|
|
|
16,642
|
|
20
|
%
|
|
|
20,368
|
|
23
|
%
|
|
|
30,386
|
|
20
|
%
|
|
|
34,543
|
|
20
|
%
|
|
Total
|
|
$
|
81,293
|
|
100
|
%
|
|
$
|
89,340
|
|
100
|
%
|
|
$
|
149,049
|
|
100
|
%
|
|
$
|
176,617
|
|
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 FAS141R, 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 as required under FAS 123R. The Company
excludes stock-based compensation expense because it believes that
this measure is not relevant in evaluating its core operating
performance, either for internal measurement purposes or for
period-to-period comparisons and benchmarking against other
companies.
-
Amortization of Intangibles
The Company has
incurred a charge for amortization of intangibles related to
acquisitions made by the Company. The Company excludes these items
when it evaluates its core operating performance. We believe that
eliminating these expenses is useful to investors when comparing
historical and prospective results and comparing such results to
other companies because these expenses will vary if and when the
Company makes additional acquisitions.
-
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
The Company
has 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 reflect 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 July 3, 2009
|
|
Three Months Ended June 27, 2008
|
|
(In thousands)
|
|
Gross Margin
|
|
Operating Expense
|
|
Net Income (loss)
|
|
Gross Margin
|
|
Operating Expense
|
|
Net Income (loss)
|
|
GAAP
|
|
$
|
33,547
|
|
$
|
37,719
|
|
|
$
|
(7,919
|
)
|
|
$
|
42,852
|
|
$
|
33,529
|
|
|
$
|
25,464
|
|
|
Cost of sales related to severance costs
|
|
|
146
|
|
|
|
|
146
|
|
|
|
|
|
|
|
|
Purchase accounting fair value adjustments related to inventory
|
|
|
624
|
|
|
|
|
624
|
|
|
|
|
|
|
|
|
Cost of sales related to stock based compensation expense
|
|
|
373
|
|
|
|
|
373
|
|
|
|
267
|
|
|
|
|
267
|
|
|
Research and development expense related to restructuring costs
|
|
|
|
|
(131
|
)
|
|
|
131
|
|
|
|
|
|
|
|
|
Research and development expense related to stock based compensation
expense
|
|
|
|
|
(929
|
)
|
|
|
929
|
|
|
|
|
|
(682
|
)
|
|
|
682
|
|
|
Selling, general and administrative expense related to stock based
compensation expense
|
|
|
|
|
(1,267
|
)
|
|
|
1,267
|
|
|
|
|
|
(782
|
)
|
|
|
782
|
|
|
Selling, general and administrative expense related to excess
facilities expense
|
|
|
|
|
(358
|
)
|
|
|
358
|
|
|
|
|
|
(1,360
|
)
|
|
|
1,360
|
|
|
Selling, general and administrative expense related to restructuring
costs
|
|
|
|
|
(756
|
)
|
|
|
756
|
|
|
|
|
|
|
|
|
Amortization of intangibles
|
|
|
2,207
|
|
|
(1,534
|
)
|
|
|
3,741
|
|
|
|
1,374
|
|
|
(160
|
)
|
|
|
1,534
|
|
|
Discrete tax items and adjustments
|
|
|
|
|
|
|
2,706
|
|
|
|
|
|
|
|
(15,098
|
)
|
|
Non-GAAP
|
|
$
|
36,897
|
|
$
|
32,744
|
|
|
$
|
3,112
|
|
|
$
|
44,493
|
|
$
|
30,545
|
|
|
$
|
14,991
|
|
|
GAAP income (loss) per share – basic
|
|
|
|
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
$
|
0.27
|
|
|
GAAP income (loss) per share –diluted
|
|
|
|
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
$
|
0.27
|
|
|
Non-GAAP income per share – basic
|
|
|
|
|
|
$
|
0.03
|
|
|
|
|
|
|
$
|
0.16
|
|
|
Non-GAAP income per share –diluted
|
|
|
|
|
|
$
|
0.03
|
|
|
|
|
|
|
$
|
0.16
|
|
|
Shares used in per-share calculation – basic
|
|
|
|
|
|
|
95,703
|
|
|
|
|
|
|
|
94,229
|
|
|
Shares used in per-share calculation – diluted, GAAP
|
|
|
|
|
|
|
95,703
|
|
|
|
|
|
|
|
95,198
|
|
|
Shares used in per-share calculation – diluted, non-GAAP
|
|
|
|
|
|
|
96,232
|
|
|
|
|
|
|
|
95,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended July 3, 2009
|
|
Six Months Ended June 27, 2008
|
|
(In thousands)
|
|
Gross Margin
|
|
Operating Expense
|
|
Net Income (loss)
|
|
Gross Margin
|
|
Operating Expense
|
|
Net Income (loss)
|
|
GAAP
|
|
$
|
58,932
|
|
$
|
73,894
|
|
|
$
|
(26,763
|
)
|
|
$
|
85,131
|
|
$
|
64,330
|
|
|
$
|
38,818
|
|
|
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
|
|
|
624
|
|
|
|
|
624
|
|
|
|
|
|
|
|
|
Cost of sales related to stock based compensation expense
|
|
|
710
|
|
|
|
|
710
|
|
|
|
495
|
|
|
|
|
495
|
|
|
Research and development expense related to restructuring costs
|
|
|
|
|
(712
|
)
|
|
|
712
|
|
|
|
|
|
|
|
|
Research and development expense related to stock based compensation
expense
|
|
|
|
|
(1,799
|
)
|
|
|
1,799
|
|
|
|
|
|
(1,235
|
)
|
|
|
1,235
|
|
|
Selling, general and administrative expense related to stock based
compensation expense
|
|
|
|
|
(2,434
|
)
|
|
|
2,434
|
|
|
|
|
|
(1,521
|
)
|
|
|
1,521
|
|
|
Selling, general and administrative expense related to excess
facilities expense
|
|
|
|
|
(391
|
)
|
|
|
391
|
|
|
|
|
|
(1,456
|
)
|
|
|
1,456
|
|
|
Selling, general and administrative expense related to restructuring
costs
|
|
|
|
|
(2,054
|
)
|
|
|
2,054
|
|
|
|
|
|
|
|
|
Acquisition costs related to Scopus
|
|
|
|
|
(3,367
|
)
|
|
|
3,367
|
|
|
|
|
|
|
|
|
Amortization of intangibles
|
|
|
3,686
|
|
|
(1,922
|
)
|
|
|
5,608
|
|
|
|
2,795
|
|
|
(320
|
)
|
|
|
3,115
|
|
|
Discrete tax items and adjustments
|
|
|
|
|
|
|
9,441
|
|
|
|
|
|
|
|
(15,098
|
)
|
|
Non-GAAP
|
|
$
|
70,739
|
|
$
|
61,215
|
|
|
$
|
7,164
|
|
|
$
|
88,421
|
|
$
|
59,798
|
|
|
$
|
31,542
|
|
|
GAAP income (loss) per share – basic
|
|
|
|
|
|
$
|
(0.28
|
)
|
|
|
|
|
|
$
|
0.41
|
|
|
GAAP income (loss) per share –diluted
|
|
|
|
|
|
$
|
(0.28
|
)
|
|
|
|
|
|
$
|
0.41
|
|
|
Non-GAAP income per share – basic
|
|
|
|
|
|
$
|
0.07
|
|
|
|
|
|
|
$
|
0.34
|
|
|
Non-GAAP income per share –diluted
|
|
|
|
|
|
$
|
0.07
|
|
|
|
|
|
|
$
|
0.33
|
|
|
Shares used in per-share calculation – basic
|
|
|
|
|
|
|
95,563
|
|
|
|
|
|
|
|
94,143
|
|
|
Shares used in per-share calculation – diluted, GAAP
|
|
|
|
|
|
|
95,563
|
|
|
|
|
|
|
|
95,128
|
|
|
Shares used in per-share calculation – diluted, non-GAAP
|
|
|
|
|
|
|
96,035
|
|
|
|
|
|
|
|
95,128
|
|
|
|