Upgrade to SI Premium - Free Trial

Harmonic Announces Second Quarter 2018 Results

July 30, 2018 4:05 PM

SAN JOSE, Calif., July 30, 2018 /PRNewswire/ -- Harmonic Inc. (NASDAQ: HLIT), the worldwide leader in video delivery technology and services, today announced its unaudited results for the second quarter of 2018.

Harmonic logo (PRNewsfoto/Harmonic Inc.)

"Continued execution of our CableOS and VOS strategy drove sequential and year over year revenue growth and gross margin expansion, and a return to non-GAAP profitability," said Patrick Harshman, president and chief executive officer of Harmonic. "Looking ahead, we remain confident that CableOS is firmly on track to become a market-leading cable access platform, and that VOS software and SaaS momentum will continue to enable a more consistently profitable Video segment."

Q2 Financial and Business Highlights

  • GAAP revenue $99.2 million, up 20% year over year; non-GAAP revenue $99.4 million, up 21% year over year.
  • Cable Access segment revenue: GAAP $20.0 million; non-GAAP $20.2 million, up over 70% year over year.
  • Video segment operating profit: 7.9% operating margin, up $15.2 million year over year.
  • Operating income: GAAP $0.6 million and non-GAAP $6.8 million, compared to GAAP loss $27.4 million and non-GAAP loss $16.4 million in the year ago period.
  • EPS: GAAP net loss per share 3 cents and non-GAAP net income per share 5 cents, compared to GAAP net loss per share 39 cents and non-GAAP net loss per share 20 cents in the year ago period.
  • Bookings $107.9 million, up 18% year over year, drove record backlog and deferred revenue to $230.4 million, up 19% year over year.
  • CableOS deployments continued to scale, surpassing 400,000 served cable modems, up 100% quarter over quarter.
  • Over 34,000 OTT channels deployed globally, up 6% quarter over quarter, powered in part by multiple new VOS SaaS wins.

Select Financial Information

GAAP

Non-GAAP

Key Financial Results

Q2 2018

Q1 2018

Q2 2017

Q2 2018

Q1 2018

Q2 2017

(in millions, except per share data)

Net revenue

$

99.2

$

90.1

$

82.3

$

99.4

$

90.2

$

82.3

Net income (loss)

$

(2.9)

$

(13.7)

$

(31.5)

$

4.6

$

(1.1)

$

(15.7)

Diluted EPS

$

(0.03)

$

(0.16)

$

(0.39)

$

0.05

$

(0.01)

$

(0.20)

Other Financial Information

Q2 2018

Q1 2018

Q2 2017

(in millions)

Bookings for the quarter

$

107.9

$

102.6

$

91.1

Backlog and deferred revenue as of quarter end

$

230.4

$

224.4

$

194.4

Cash as of quarter end

$

54.1

$

52.0

$

52.9

Explanations regarding our use of non-GAAP financial measures and related definitions, and reconciliations of our GAAP and non-GAAP measures, are provided in the sections below entitled "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations".

Financial Guidance

Q3 2018

Q4 2018

2018

GAAP Financial Guidance

Low

High

Low

High

Low

High

(in millions, except percentages and per share data)

Net Revenue

$

93.0

$

103.0

$

105.0

$

118.0

$

388.0

$

411.0

Video

$

70.0

$

76.0

$

75.0

$

82.0

$

296.0

$

309.0

Cable Access

$

23.0

$

27.0

$

30.0

$

36.0

$

92.0

$

102.0

Gross Margin %

48.4

%

49.5

%

48.0

%

51.2

%

50.3

%

51.3

%

Operating Expenses

$

55.1

$

56.1

$

53.5

$

54.5

$

215.8

$

217.8

Operating Income (Loss)

$

(11.1)

$

(4.1)

$

(4.1)

$

6.9

$

(22.8)

$

(4.8)

Tax Benefit (Expense)

$

(0.7)

$

(0.7)

$

(0.7)

$

(0.7)

$

(2.8)

$

(2.8)

EPS

$

(0.17)

$

(0.09)

$

(0.09)

$

0.03

$

(0.45)

$

(0.24)

Shares

86.4

86.4

87.0

88.5

85.7

85.7

Cash

$

50.0

$

60.0

$

50.0

$

60.0

$

50.0

$

60.0

Q3 2018

Q4 2018

2018

Non-GAAP Financial Guidance

Low

High

Low

High

Low

High

(in millions, except percentages and per share data)

Net Revenue

$

93.0

$

103.0

$

105.0

$

118.0

$

388.0

$

411.0

Video

$

70.0

$

76.0

$

75.0

$

82.0

$

296.0

$

309.0

Cable Access

$

23.0

$

27.0

$

30.0

$

36.0

$

92.0

$

102.0

Gross Margin %

51.0

%

52.0

%

50.0

%

52.0

%

52.0

%

53.0

%

Operating Expenses

$

49.0

$

50.0

$

50.0

$

51.0

$

195.0

$

197.0

Operating Income (Loss)

$

(3.0)

$

4.0

$

1.0

$

12.0

$

6.0

$

24.0

Tax Rate

16

%

16

%

16

%

16

%

16

%

16

%

EPS

$

(0.05)

$

0.03

$

$

0.09

$

(0.01)

$

0.16

Shares

86.4

87.4

87.0

88.5

85.7

86.6

Cash

$

50.0

$

60.0

$

50.0

$

60.0

$

50.0

$

60.0

See "Use of Non-GAAP Financial Measures" and "GAAP to Non-GAAP Reconciliations" below.

Conference Call Information

Harmonic will host a conference call to discuss its financial results at 2:00 p.m. PT (5:00 p.m. ET) on Monday, July 30, 2018. A listen-only broadcast of the conference call can be accessed either from the Company's website at www.harmonicinc.com or by calling 1.574.990.1032 or +1.800.240.9147 (passcode 1778335). A replay will be available after 4:30 p.m. PT on the same web site or by calling +1.404.537.3406 or +1.855.859.2056 (passcode 1778335).

About Harmonic Inc.

Harmonic (NASDAQ: HLIT), the worldwide leader in video delivery technology and services, enables media companies and service providers to deliver ultra-high-quality broadcast and OTT video services to consumers globally. The company has also revolutionized cable access networking via the industry's first virtualized CCAP solution, enabling cable operators to more flexibly deploy gigabit internet service to consumers' homes and mobile devices. Whether simplifying OTT video delivery via innovative cloud and software-as-a-service (SaaS) technologies, or powering the delivery of gigabit internet cable services, Harmonic is changing the way media companies and service providers monetize live and VOD content on every screen. 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: GAAP net revenue, GAAP gross margins, GAAP operating expenses, GAAP operating loss, GAAP tax expense, GAAP EPS, non-GAAP revenue, non-GAAP gross margins, non-GAAP operating expenses, non-GAAP operating income (loss), non-GAAP tax rate, non-GAAP EPS, share count and cash. 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, in no particular order, the following: the trends toward more high-definition, on-demand and anytime, anywhere video will not continue to develop at its current pace or will expire; the possibility that our products will not generate sales that are commensurate with our expectations or that our cost of revenue or operating expenses may exceed 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, telco, broadcast and media industries; customer concentration and consolidation; the impact of general economic conditions on our sales and operations; our ability to develop new and enhanced products in a timely manner and market acceptance of our new or existing products; losses of one or more key customers; risks associated with our international operations; exchange rate fluctuations of the currencies in which we conduct business; risks associated with our CableOS™ and VOS™ product solutions; dependence on market acceptance of various types of broadband services, on the adoption of new broadband technologies and on broadband industry trends; 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, on both revenue and gross margins; difficulties associated with rapid technological changes in our markets; risks associated with unpredictable sales cycles; our dependence on contract manufacturers and sole or limited source suppliers; and the effect on our business of natural disasters. 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 most recent Annual Report on Form 10-K for the year ended December 31, 2017, our most recent Quarterly Report on Form 10-Q 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.

Use of Non-GAAP Financial Measures

The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP" or referred to herein as "reported"). However, management believes that certain non-GAAP financial measures provide management and other users with additional meaningful financial information that should be considered when assessing our ongoing performance. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business, establish operating budgets, set internal measurement targets and make operating decisions.

These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Harmonic's results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate Harmonic's results of operations in conjunction with the corresponding GAAP measures.

The Company believes that the presentation of non-GAAP measures when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and its historical and projected results of operations. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, the Company's reported results prepared in accordance with GAAP.

The non-GAAP measures presented here are: revenue, gross profit, operating expenses, income (loss) from operations, non-operating expenses and net income (loss) (including those amounts as a percentage of revenue), and net income (loss) per diluted 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 provided with this press release. The non-GAAP adjustments described below have historically been excluded from our GAAP financial measures.

Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:

Cable Access inventory charge - Harmonic from time to time incurs inventory impairment charges associated with material business shifts, such as the repositioning of our Cable Access segment. We exclude these items, because we do not believe they are reflective of our ongoing long-term business and operating results.

Stock-based compensation - Although stock-based compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based compensation expenses. We believe that management is limited in its ability to project the impact stock-based compensation would have on our operating results. In addition, for comparability purposes, we believe it is useful to provide a non-GAAP financial measure that excludes stock-based compensation in order to better understand the long-term performance of our core business and to facilitate the comparison of our results to the results of our peer companies.

Amortization of intangibles - A portion of the purchase price of our acquisitions is generally allocated to intangible assets, and is subject to amortization. However, Harmonic does not acquire businesses on a predictable cycle. Additionally, the amount of an acquisition's purchase price allocated to intangible assets and the term of its related amortization can vary significantly and are unique to each acquisition. Therefore, we believe that the presentation of non-GAAP financial measures that adjust for the amortization of intangible assets provides investors and others with a consistent basis for comparison across accounting periods.

Restructuring and related charges - Harmonic from time to time incurs restructuring charges which primarily consist of employee severance, one-time termination benefits related to the reduction of its workforce, lease exit costs, and other costs. These charges are associated with material business shifts. We exclude these items, because we do not believe they are reflective of our ongoing long-term business and operating results.

TVN acquisition- and integration-related costs - As a result of the Company's acquisition of Thomson Video Networks (TVN) in February 2016, the Company incurred acquisition- and integration-related expenses, including legal, accounting and other professional services as well as integration-related costs that are not expected to generate future benefits once the integration is fully consummated. We exclude these transaction and integration expenses because we believe these expenses have no direct correlation to the operation of our business, and because we believe that the non-GAAP financial measures excluding these costs provide meaningful supplemental information regarding our operational performance and liquidity. In addition, excluding these costs from the non-GAAP measures facilitates comparisons to our historical operating results and comparisons to peer company operating results.

Inventory fair value adjustment - Purchase accounting requires us to measure acquired inventory at fair value. The fair value of inventory reflects the acquired company's cost of manufacturing plus a portion of the expected profit margin. The non-GAAP adjustments to our cost of revenues exclude the expected profit margin component that is recorded under purchase accounting associated with our acquisitions. We believe the adjustments are useful to investors as an additional means to reflect cost of revenues and gross margin trends of our business.

Deferred revenue fair value adjustment - We define non-GAAP net revenues as net revenues excluding the impact of purchase accounting. In connection with our acquisitions, the acquired deferred revenue balances were required to be written down due to purchase accounting in accordance with GAAP. The impact on revenues related to purchase accounting as a result of these transactions, limits the comparability of revenues between periods. We do not expect revenues generated from new contracts to be similarly impacted by purchase accounting adjustments. Accordingly, we believe presenting non-GAAP net revenues to exclude the impact of purchase accounting adjustments aids in the comparability between periods and in assessing our overall operating performance.

Non-cash interest expense related to convertible notes - We record the accretion of the debt discount related to the equity component and amortization of issuance costs as non-cash interest expense. We believe that excluding these costs provides meaningful supplemental information regarding operational performance and liquidity, along with enhancing investors' ability to view the Company's results from management's perspective. In addition, we believe excluding these costs from the non-GAAP measures facilitates comparisons to our historical operating results and comparisons to peer company operating results.

Accounting impact related to warrant amortization - We issued a warrant to a customer, Comcast Corporation, in September 2016 pursuant to which Comcast may purchase up to 7.8 million shares of Harmonic common stock. Vesting of the warrant shares is subject to Comcast achieving certain milestones and purchase volume commitments, and therefore the accounting guidance requires that the value of the warrant be recorded as a reduction in the Company's net revenues. Until final vesting, changes in the fair value of the warrant share will be marked to market and any adjustment as such will also be recorded in revenue. The change in fair value together with vested warrant shares are amortized to revenue using a ratio of revenue recognized from the customer in the period compared to total revenue expected from the customer. We have excluded the effect of warrant amortization in our non-GAAP financial measures. Management believes it is useful to exclude the charge for the fair value of the warrant shares in order to better understand the effects of these items on our total revenues and gross margin.

Loss on impairment of long-term investments - We exclude the effect of any other-than-temporary impairment of our long-term investments in calculating our non-GAAP financial measures. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.

Gain (loss) on equity investments - We exclude the change in fair value of our equity investments in calculating our non-GAAP financial measures. We exclude these items because we do not believe they are reflective of our ongoing long-term business and operating results.

Avid litigation settlement and associated legal fees - In the third quarter of fiscal 2017, we settled the patent litigation with Avid Technology, Inc. by entering into a settlement and patent portfolio cross-license agreement with Avid. Under the agreement, we agreed to pay Avid a one-time non-recurring amount of $6 million in installments. $2.5 million was paid upfront in October 2017 and $1.5 million and $2.0 million will be paid in 2019 and 2020, respectively. Also, the Avid litigation costs of approximately $1.4 million and $0.7 million in the third and fourth fiscal quarter of 2017, respectively, were significantly higher compared to prior periods. We excluded these expenses from our non-GAAP results because we do not believe they are reflective of our ongoing long-term business and operating results.

Discrete tax items and tax effect of non-GAAP adjustments - The income tax effect of non-GAAP adjustments relates to the tax effect of the adjustments that we incorporate into non-GAAP financial measures in order to provide a more meaningful measure of non-GAAP net income.

Harmonic Inc.

Preliminary Condensed Consolidated Balance Sheets

(Unaudited, in thousands, except per share data)

June 29, 2018

December 31, 2017

ASSETS

Current assets:

Cash and cash equivalents

$

54,098

$

57,024

Accounts receivable, net

82,635

69,844

Inventories

22,994

25,976

Prepaid expenses and other current assets

19,377

18,931

Total current assets

179,104

171,775

Property and equipment, net

25,631

29,265

Goodwill

241,176

242,827

Intangibles, net

17,010

21,279

Other long-term assets

42,863

42,913

Total assets

$

505,784

$

508,059

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Other debts and capital lease obligations, current

$

1,723

$

7,610

Accounts payable

28,992

33,112

Income taxes payable

560

233

Deferred revenue

56,278

52,429

Accrued and other current liabilities

51,221

48,705

Total current liabilities

138,774

142,089

Convertible notes, long-term

111,702

108,748

Other debts and capital lease obligations, long-term

14,318

15,336

Income taxes payable, long-term

1,086

917

Other non-current liabilities

19,169

22,626

Total liabilities

285,049

289,716

Stockholders' equity:

Preferred stock, $0.001 par value, 5,000 shares authorized; no shares issued or outstanding

Common stock, $0.001 par value, 150,000 shares authorized; 85,439 and 82,554 shares issued and outstanding at June 29, 2018 and December 31, 2017, respectively

85

83

Additional paid-in capital

2,283,649

2,272,690

Accumulated deficit

(2,062,988)

(2,057,812)

Accumulated other comprehensive income (loss)

(11)

3,382

Total stockholders' equity

220,735

218,343

Total liabilities and stockholders' equity

$

505,784

$

508,059

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per share data)

Three months ended

Six months ended

June 29, 2018

June 30, 2017

June 29, 2018

June 30, 2017

Revenue:

Product

$

60,599

$

50,190

$

115,973

$

100,594

Service

38,561

32,125

73,314

64,664

Total net revenue

99,160

82,315

189,287

165,258

Cost of revenue:

Product

31,251

32,005

57,860

58,107

Service

16,306

16,495

32,641

32,928

Total cost of revenue

47,557

48,500

90,501

91,035

Gross profit

51,603

33,815

98,786

74,223

Operating expenses:

Research and development

21,542

27,055

44,999

51,937

Selling, general and administrative

27,988

32,625

59,151

67,256

Amortization of intangibles

800

780

1,604

1,554

Restructuring and related charges

631

777

1,717

2,056

Total operating expenses

50,961

61,237

107,471

122,803

Income (loss) from operations

642

(27,422)

(8,685)

(48,580)

Interest expense, net

(2,863)

(2,680)

(5,620)

(5,270)

Other income (expense), net

199

(819)

(333)

(1,330)

Loss before income taxes

(2,022)

(30,921)

(14,638)

(55,180)

Provision for income taxes

891

579

1,969

347

Net loss

$

(2,913)

$

(31,500)

$

(16,607)

$

(55,527)

Net loss per share:

Basic and diluted

$

(0.03)

$

(0.39)

$

(0.20)

$

(0.69)

Shares used in per share calculation:

Basic and diluted

85,304

80,590

84,616

80,203

Harmonic Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited, in thousands)

Six months ended

June 29, 2018

June 30, 2017

Cash flows from operating activities:

Net loss

$

(16,607)

$

(55,527)

Adjustments to reconcile net loss to net cash provided by operating activities:

Amortization of intangibles

4,194

4,144

Depreciation

6,771

7,139

Stock-based compensation

8,769

7,387

Amortization of discount on convertible debt

2,954

2,676

Amortization of non-cash warrant

395

416

Restructuring, asset impairment and loss on retirement of fixed assets

93

228

Deferred income taxes

530

(38)

Foreign currency adjustments

(1,042)

1,131

Provision for excess and obsolete inventories

822

5,094

Allowance for doubtful accounts, returns and discounts

623

3,274

Other non-cash adjustments, net

64

189

Changes in operating assets and liabilities, net of effects of acquisition:

Accounts receivable

(13,572)

23,479

Inventories

2,000

2,912

Prepaid expenses and other assets

1,897

5,933

Accounts payable

(4,187)

1,434

Deferred revenue

9,378

1,308

Income taxes payable

503

228

Accrued and other liabilities

(337)

(8,793)

Net cash provided by operating activities

3,248

2,614

Cash flows from investing activities:

Proceeds from maturities of investments

3,106

Proceeds from sale of investments

3,792

Purchases of property and equipment

(3,181)

(5,943)

Net cash (used in) provided by investing activities

(3,181)

955

Cash flows from financing activities:

Proceeds from other debts and capital leases

164

Repayment of other debts and capital leases

(6,176)

(6,650)

Proceeds from common stock issued to employees

2,366

2,117

Payment of tax withholding obligations related to net share settlements of restricted stock units

(54)

(2,726)

Net cash used in financing activities

(3,864)

(7,095)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(588)

935

Net decrease in cash, cash equivalents and restricted cash

(4,385)

(2,591)

Cash, cash equivalents and restricted cash at beginning of period

58,757

57,420

Cash, cash equivalents and restricted cash at end of period

$

54,372

$

54,829

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Condensed Consolidated Balance Sheets that sum to the total of the same amounts presented in the Condensed Consolidated Statements of Cash Flows (in thousands):

June 29, 2018

December 31, 2017

Cash and cash equivalents

$

54,098

$

57,024

Restricted cash included in prepaid expenses and other current assets

274

530

Restricted cash included in other long-term assets

1,203

Total cash, cash equivalents and restricted cash

$

54,372

$

58,757

Harmonic Inc.

Preliminary Revenue Information

(Unaudited, in thousands, except percentages)

Three months ended

June 29, 2018

March 30, 2018

June 30, 2017

GAAP

Adjustments(1)

Non-GAAP

GAAP

Adjustments(1)

Non-GAAP

GAAP

Adjustments(1)

Non-GAAP

Product

Video Products

$

50,441

$

$

50,441

51%

$

47,412

$

$

47,412

52%

$

44,824

$

$

44,824

54%

Cable Access

10,159

117

10,276

10%

7,962

67

8,029

9%

5,366

$

5,366

7%

Services and Support

38,560

167

38,727

39%

34,753

44

34,797

39%

32,125

32,125

39%

Total

$

99,160

$

284

$

99,444

100%

$

90,127

$

111

$

90,238

100%

$

82,315

$

$

82,315

100%

Geography

Americas

$

52,918

$

284

$

53,202

53%

$

48,856

$

111

$

48,967

54%

$

40,611

$

$

40,611

50%

EMEA

31,676

31,676

32%

23,202

23,202

26%

24,953

24,953

30%

APAC

14,566

14,566

15%

18,069

18,069

20%

16,751

16,751

20%

Total

$

99,160

$

284

$

99,444

100%

$

90,127

$

111

$

90,238

100%

$

82,315

$

$

82,315

100%

Market

Service Provider

$

54,142

$

284

$

54,426

55%

$

52,217

$

111

$

52,328

58%

$

46,420

$

$

46,420

56%

Broadcast and Media

45,018

45,018

45%

37,910

37,910

42%

35,895

35,895

44%

Total

$

99,160

$

284

$

99,444

100%

$

90,127

$

111

$

90,238

100%

$

82,315

$

$

82,315

100%

Six months ended

June 29, 2018

June 30, 2017

GAAP

Adjustments(1)

Non-GAAP

GAAP

Adjustments(1)

Non-GAAP

Product

Video Products

$

97,853

$

$

97,853

52%

$

90,342

$

$

90,342

55%

Cable Access

18,121

184

18,305

9%

10,252

191

10,443

6%

Services and Support

73,313

211

73,524

39%

64,664

336

65,000

39%

Total

$

189,287

$

395

$

189,682

100%

$

165,258

$

527

$

165,785

100%

Geography

Americas

$

101,774

$

395

$

102,169

54%

$

78,517

$

416

$

78,933

48%

EMEA

54,878

54,878

29%

50,392

111

50,503

30%

APAC

32,635

32,635

17%

36,349

36,349

22%

Total

$

189,287

$

395

$

189,682

100%

$

165,258

$

527

$

165,785

100%

Market

Service Provider

$

106,359

$

395

$

106,754

56%

$

94,448

$

416

$

94,864

57%

Broadcast and Media

82,928

82,928

44%

70,810

111

70,921

43%

Total

$

189,287

$

395

$

189,682

100%

$

165,258

$

527

$

165,785

100%

(1) See "Use of Non-GAAP Financial Measures" above and "GAAP to Non-GAAP Reconciliations" below.

Harmonic Inc.

Preliminary Segment Information

(Unaudited, in thousands, except percentages)

Three months ended June 29, 2018

Video

Cable Access

Total SegmentMeasures(non-GAAP)

Adjustments (1)

Consolidated GAAPMeasures

Net revenue

$

79,208

$

20,236

$

99,444

$

(284)

$

99,160

Gross profit

43,558

10,187

53,745

(2,142)

51,603

Gross margin%

55.0

%

50.3

%

54.0

%

52.0

%

Operating income (loss)

6,239

540

6,779

(6,137)

642

Operating margin%

7.9

%

2.7

%

6.8

%

0.6

%

Three months ended March 30, 2018

Video

Cable Access

Total SegmentMeasures(non-GAAP)

Adjustments (1)

Consolidated GAAPMeasures

Net revenue

$

71,748

$

18,490

$

90,238

$

(111)

$

90,127

Gross profit

41,226

8,640

49,866

(2,683)

47,183

Gross margin%

57.5

%

46.7

%

55.3

%

52.4

%

Operating income (loss)

1,995

(1,513)

482

(9,809)

(9,327)

Operating margin%

2.8

%

(8.2)

%

0.5

%

(10.3)

%

Three months ended June 30, 2017

Video

Cable Access

Total SegmentMeasures(non-GAAP)

Adjustments (1)

Consolidated GAAPMeasures

Net revenue

$

73,379

$

8,936

$

82,315

$

$

82,315

Gross profit

37,720

1,699

39,419

(5,604)

33,815

Gross margin%

51.4

%

19.0

%

47.9

%

41.1

%

Operating loss

(8,947)

(7,411)

(16,358)

(11,064)

(27,422)

Operating margin%

(12.2)

%

(82.9)

%

(19.9)

%

(33.3)

%

Six months ended June 29, 2018

Video

Cable Access

Total SegmentMeasures(non-GAAP)

Adjustments (1)

Consolidated GAAPMeasures

Net revenue

$

150,956

$

38,726

$

189,682

$

(395)

$

189,287

Gross profit

84,784

18,827

103,611

(4,825)

98,786

Gross margin%

56.2

%

48.6

%

54.6

%

52.2

%

Operating income (loss)

8,234

(973)

7,261

(15,946)

(8,685)

Operating margin%

5.5

%

(2.5)

%

3.8

%

(4.6)

%

Six months ended June 30, 2017

Video

Cable Access

Total SegmentMeasures(non-GAAP)

Adjustments (1)

Consolidated GAAPMeasures

Net revenue

$

147,832

$

17,953

$

165,785

$

(527)

$

165,258

Gross profit

78,604

4,325

82,929

(8,706)

74,223

Gross margin%

53.2

%

24.1

%

50.0

%

44.9

%

Operating loss

(14,672)

(13,075)

(27,747)

(20,833)

(48,580)

Operating margin%

(9.9)

%

(72.8)

%

(16.7)

%

(29.4)

%

(1) See "Use of Non-GAAP Financial Measures" above and "GAAP to Non-GAAP Reconciliations" below.

Harmonic Inc.

GAAP to Non-GAAP Reconciliations (Unaudited)

(In thousands, except percentages and per share data)

Three months ended June 29, 2018

Revenue

GrossProfit

TotalOperatingExpense

IncomefromOperations

Total Non-operatingExpense, net

NetIncome(Loss)

GAAP

$

99,160

$

51,603

$

50,961

$

642

$

(2,664)

$

(2,913)

Accounting impact related to warrant amortization

284

284

284

284

Stock-based compensation

448

(2,564)

3,012

3,012

Amortization of intangibles

1,295

(800)

2,095

2,095

Restructuring and related charges

115

(631)

746

746

Gain on equity investments

(183)

(183)

Non-cash interest expenses related to convertible notes

1,501

1,501

Discrete tax items and tax effect of non-GAAP adjustments

22

Total adjustments

284

2,142

(3,995)

6,137

1,318

7,477

Non-GAAP

$

99,444

$

53,745

$

46,966

$

6,779

$

(1,346)

$

4,564

As a % of revenue (GAAP)

52.0

%

51.4

%

0.6

%

(2.7)

%

(2.9)

%

As a % of revenue (Non-GAAP)

54.0

%

47.2

%

6.8

%

(1.4)

%

4.6

%

Diluted net income (loss) per share:

Diluted net loss per share-GAAP

$

(0.03)

Diluted net income per share-Non-GAAP

$

0.05

Shares used to compute diluted net income (loss) per share:

GAAP

85,304

Non-GAAP

85,758

Three months ended March 30, 2018

Revenue

GrossProfit

TotalOperatingExpense

Income(Loss)fromOperations

Total Non-operatingExpense, net

Net Loss

GAAP

$

90,127

$

47,183

$

56,510

$

(9,327)

$

(3,289)

$

(13,694)

Accounting impact related to warrant amortization

111

111

111

111

Stock-based compensation

515

(5,242)

5,757

5,757

Amortization of intangibles

1,295

(804)

2,099

2,099

Restructuring and related charges

762

(1,086)

1,848

1,848

Avid litigation settlement and associated legal fees

6

(6)

(6)

Non-cash interest expenses related to convertible notes

1,454

1,454

Discrete tax items and tax effect of non-GAAP adjustments

1,294

Total adjustments

111

2,683

(7,126)

9,809

1,454

12,557

Non-GAAP

$

90,238

$

49,866

$

49,384

$

482

$

(1,835)

$

(1,137)

As a % of revenue (GAAP)

52.4

%

62.7

%

(10.3)

%

(3.6)

%

(15.2)

%

As a % of revenue (Non-GAAP)

55.3

%

54.7

%

0.5

%

(2.0)

%

(1.3)

%

Diluted net loss per share:

Diluted net loss per share-GAAP

$

(0.16)

Diluted net loss per share-Non-GAAP

$

(0.01)

Shares used to compute diluted net loss per share:

GAAP and Non-GAAP

83,912

Three months ended June 30, 2017

Revenue

GrossProfit

TotalOperatingExpense

Loss fromOperations

Total Non-operatingExpense, net

Net Loss

GAAP

$

82,315

$

33,815

$

61,237

$

(27,422)

$

(3,499)

$

(31,500)

Cable Edge inventory charge

3,331

3,331

3,331

Stock-based compensation

700

(3,436)

4,136

4,136

Amortization of intangibles

1,295

(780)

2,075

2,075

Restructuring and related charges

278

(777)

1,055

1,055

TVN acquisition-and integration-related costs

(467)

467

467

Non-cash interest expenses related to convertible notes

1,360

1,360

Discrete tax items and tax effect of non-GAAP adjustments

3,354

Total adjustments

$

$

5,604

$

(5,460)

$

11,064

$

1,360

$

15,778

Non-GAAP

$

82,315

$

39,419

$

55,777

$

(16,358)

$

(2,139)

$

(15,722)

As a % of revenue (GAAP)

41.1

%

74.4

%

(33.3)

%

(4.3)

%

(38.3)

%

As a % of revenue (Non-GAAP)

47.9

%

67.8

%

(19.9)

%

(2.6)

%

(19.1)

%

Diluted net loss per share:

Diluted net loss per share-GAAP

$

(0.39)

Diluted net loss per share-Non-GAAP

$

(0.20)

Shares used to compute diluted net loss per share:

GAAP and Non-GAAP

80,590

Six months ended June 29, 2018

Revenue

GrossProfit

TotalOperatingExpense

Income(Loss)fromOperations

Total Non-operatingExpense

NetIncome(Loss)

GAAP

$

189,287

$

98,786

$

107,471

$

(8,685)

$

(5,953)

$

(16,607)

Accounting impact related to warrant amortization

395

395

395

395

Stock-based compensation

963

(7,806)

8,769

8,769

Amortization of intangibles

2,590

(1,604)

4,194

4,194

Restructuring and related charges

877

(1,717)

2,594

2,594

Gain on equity investments

(183)

(183)

Non-cash interest expenses related to convertible notes

2,955

2,955

Avid litigation settlement and associated legal fees

6

(6)

(6)

Discrete tax items and tax effect of non-GAAP adjustments

1,316

Total adjustments

$

395

$

4,825

$

(11,121)

$

15,946

$

2,772

$

20,034

Non-GAAP

$

189,682

$

103,611

$

96,350

$

7,261

$

(3,181)

$

3,427

As a % of revenue (GAAP)

52.2

%

56.8

%

(4.6)

%

(3.1)

%

(8.8)

%

As a % of revenue (Non-GAAP)

54.6

%

50.8

%

3.8

%

(1.7)

%

1.8

%

Diluted net income (loss) per share:

Diluted net loss per share-GAAP

$

(0.20)

Diluted net income per share-Non-GAAP

$

0.04

Shares used to compute diluted net income (loss) per share:

GAAP

84,616

Non-GAAP

85,052

Six months ended June 30, 2017

Revenue

GrossProfit

TotalOperatingExpense

Loss fromOperations

Total Non-operatingExpense

Net Loss

GAAP

$

165,258

$

74,223

$

122,803

$

(48,580)

$

(6,600)

$

(55,527)

Cable Edge inventory charge

3,316

3,316

3,316

Acquisition accounting impacts related to TVN deferred revenue

111

111

111

111

Accounting impact related to warrant amortization

416

416

416

416

Stock-based compensation

1,145

(6,242)

7,387

7,387

Amortization of intangibles

2,590

(1,554)

4,144

4,144

Restructuring and related charges

786

(2,056)

2,842

2,842

TVN acquisition-and integration-related costs

342

(2,275)

2,617

2,617

Non-cash interest expenses related to convertible notes

2,676

2,676

Discrete tax items and tax effect of non-GAAP adjustments

5,098

Total adjustments

527

8,706

(12,127)

20,833

2,676

28,607

Non-GAAP

$

165,785

$

82,929

$

110,676

$

(27,747)

$

(3,924)

$

(26,920)

As a % of revenue (GAAP)

44.9

%

74.3

%

(29.4)

%

(4.0)

%

(33.6)

%

As a % of revenue (Non-GAAP)

50.0

%

66.8

%

(16.7)

%

(2.4)

%

(16.2)

%

Diluted net loss per share:

Diluted net loss per share-GAAP

$

(0.69)

Diluted net loss per share-Non-GAAP

$

(0.34)

Shares used to compute diluted net loss per share:

GAAP and Non-GAAP

80,203

Harmonic Inc.

GAAP to Non-GAAP Reconciliations on Financial Guidance

(In millions, except percentages and per share data)

Q3 2018 Financial Guidance

Revenue

GrossProfit

TotalOperatingExpense

Income(Loss) fromOperations

Total Non-operatingExpense,net

Net Income(Loss)

GAAP

$93.0 to$103.0

$45.0 to$51.0

$55.1 to$56.1

$(11.1) to$(4.1)

$(3.3)

$(15.1) to$(7.5)

Stock-based compensation

0.7

(5.3)

6.0

6.0

Amortization of intangibles

1.3

(0.8)

2.1

2.1

Non-cash interest expense related to convertible notes

1.5

1.5

Tax effect of non-GAAP adjustments

$0.9 to $1.5

Total adjustments

2.0

(6.1)

8.1

1.5

$10.5 to$11.1

Non-GAAP

$93.0 to$103.0

$47.0 to$53.0

$49.0 to$50.0

$(3.0) to$4.0

$(1.8)

$(4.0) to$3.0

As a % of revenue (GAAP)

48.4% to49.5%

53.5% to60.3%

(11.9)% to(4.0)%

(3.5%)

(16.2)% to(7.3)%

As a % of revenue (Non-GAAP)

51% to52%

47.5% to54.0%

(3)% to 4%

(2%)

(4)% to 3%

Diluted net income (loss) per share:

Diluted net loss per share-GAAP

$(0.17) to $(0.09)

Diluted net (loss) income per share-Non-GAAP

$(0.05) to $0.03

Shares used to compute diluted net loss per share:

GAAP and Non-GAAP

86.4

Shares used to compute diluted net income per share:

Non-GAAP

87.4

Q4 2018 Financial Guidance

Revenue

GrossProfit

TotalOperatingExpense

Income(Loss) fromOperations

Total Non-operatingExpense,net

Net Income(Loss)

GAAP

$105.0 to$118.0

$50.4 to$60.4

$53.5 to$54.5

$(4.1) to$6.9

$(3.4)

$(8.2) to$2.5

Stock-based compensation

0.3

(2.7)

3.0

3.0

Amortization of intangibles

1.3

(0.8)

2.1

2.1

Non-cash interest expense related to convertible notes

1.6

1.6

Tax effect of non-GAAP adjustments

$(1.2) to$1.5

Total adjustments

1.6

(3.5)

5.1

1.6

$5.5 to $8.2

Non-GAAP

$105.0 to$118.0

$52.0 to$62.0

$50.0 to$51.0

$1.0 to $12.0

$(1.8)

$0.0 to $8.0

As a % of revenue (GAAP)

48.0% to51.2%

45.3% to51.9%

(3.9)% to5.8%

(3.0%)

(7.8)% to2.2%

As a % of revenue (Non-GAAP)

50% to52%

42.5% to48.5%

1% to 10%

(2%)

0% to 7%

Diluted net income (loss) per share:

Diluted net income (loss) per share-GAAP

$(0.09) to $0.03

Diluted net (loss) income per share-Non-GAAP

$0.00 to $0.09

Shares used to compute diluted net loss per share:

GAAP and Non-GAAP

87.0

Shares used to compute diluted net income per share:

GAAP and Non-GAAP

88.5

2018 Financial Guidance

Revenue

GrossProfit

TotalOperatingExpense

Income(Loss) fromOperations

Total Non-operatingExpense,net

Net Income(Loss)

GAAP

$388.0 to$411.0

$195.0 to$211.0

$215.8 to$217.8

$(22.8) to$(4.8)

$(13.3)

$(38.8) to$(20.9)

Stock-based compensation

1.9

(15.9)

17.8

17.8

Amortization of intangibles

5.2

(3.2)

8.4

8.4

Restructuring and related charges

0.9

(1.7)

2.6

2.6

Non-cash interest expense related to convertible notes

6.1

6.1

Tax effect of non-GAAP adjustments

$0.0 to $2.9

Total adjustments

8.0

(20.8)

28.8

6.1

$34.9 to$37.8

Non-GAAP

$388.0 to$411.0

$203.0 to$219.0

$195.0 to$197.0

$6.0 to $24.0

$(7.2)

$(1.0) to$14.0

As a % of revenue (GAAP)

50.3% to51.3%

52.5% to56.1%

(5.9)% to(1.2)%

(3)%

(10.0)% to(5.1)%

As a % of revenue (Non-GAAP)

52% to53%

47.5% to51%

1.5% to6.0%

(2)%

(0.3)% to3.5%

Diluted income (loss) per share:

Diluted net loss per share-GAAP

$(0.45) to $(0.24)

Diluted net (loss) income per share-Non-GAAP

$(0.01) to $0.16

Shares used to compute diluted net loss per share:

GAAP and Non-GAAP

85.7

Shares used to compute diluted net income per share:

Non-GAAP

86.6

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/harmonic-announces-second-quarter-2018-results-300688680.html

SOURCE Harmonic Inc.

Categories

Press Releases

Next Articles