Attached files

file filename
8-K - FORM 8-K - ARRIS GROUP INCd429685d8k.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE    Contact:   Bob Puccini
     Investor Relations
     (720) 895-7787
     bob.puccini@arrisi.com

ARRIS ANNOUNCES PRELIMINARY AND UNAUDITED

THIRD QUARTER 2012 RESULTS

Suwanee, Ga. (October 24, 2012) ARRIS Group, Inc. (NASDAQ:ARRS), today announced preliminary and unaudited financial results for the third quarter 2012.

Revenues in the third quarter 2012 were $357.5 million as compared to third quarter 2011 revenues of $274.4 million and as compared to second quarter 2012 revenues of $349.3 million. Through the first three quarters of 2012 and 2011, revenues were $1,009.7 million and $807.6 million, respectively.

Adjusted net income (a non-GAAP measure) in the third quarter 2012 was $0.22 per diluted share, compared to $0.21 per diluted share for the third quarter 2011 and $0.25 per diluted share for the second quarter 2012. Year to date, adjusted net income was $0.66 per diluted share for 2012 as compared to $0.60 per diluted share in 2011.

GAAP net income in the third quarter 2012 was $0.15 per diluted share, as compared to third quarter 2011 GAAP net income of $0.11 per diluted share and second quarter 2012 GAAP net income of $0.13 per diluted share. Year to date, GAAP net income was $0.33 per diluted share in 2012 as compared to GAAP net income of $0.34 per diluted share in 2011. Significant GAAP items that have been adjusted in computing adjusted net income and adjusted net income per diluted share include: acquisition accounting impacts related to acquired deferred revenue; amortization of intangible assets; long-term investment impairment; loss on the sale of a product line; equity compensation; non-cash interest expense; acquisition and restructuring charges; and certain discrete tax items. A reconciliation of adjusted net income to GAAP net income per diluted share is attached to this release and also can be found on the Company’s website (www.arrisi.com).

Gross margin for the third quarter 2012 was 31.3%, which compares to the third quarter 2011 gross margin of 36.5% and the second quarter 2012 gross margin of 33.9%.

The Company ended the third quarter of 2012 with $571.2 million of cash resources, which includes $548.4 million of cash, cash equivalents and short-term investments, and $22.8 million of long-term marketable security investments, as compared to $576.3 million, in the aggregate, at the end of the second quarter of 2012. During the third quarter 2012, the Company repurchased approximately 0.8 million shares of ARRIS common stock for $10.4 million. Year


to date the Company has repurchased approximately 4.5 million shares for $51.9 million. The Company generated $6.7 million of cash from operating activities during the third quarter 2012 and $72.6 million through the first nine months of 2012, which compares to $24.5 million and $52.3 million, respectively, during the same periods in 2011.

Order backlog at the end of the third quarter 2012 was $185.8 million as compared to $155.3 million and $251.9 million at the end of the third quarter 2011 and the second quarter 2012, respectively. The Company’s book-to-bill ratio in the third quarter 2012 was 0.82 as compared to the third quarter 2011 of 1.00 and the second quarter 2012 of 0.93.

“I am very pleased with our third quarter and year to date results as we continue to see strong demand for our products. We just completed a successful SCTE Expo show in Orlando where we showcased our new E6000 Converged Edge Router,” said Bob Stanzione, ARRIS Chairman and CEO. “The level of engagement with our customers is outstanding and I am very encouraged by the alignment of our products with their investment priorities”.

“Our third quarter results were strong, with adjusted net income per share in the upper half of our guidance,” said David Potts, ARRIS EVP & CFO. “With respect to the fourth quarter 2012, we now project that revenues for the Company will be in the range of $345 to $365 million, with adjusted net income per diluted share in the range of $0.26 to $0.30 and GAAP net income per diluted share in the range of $0.13 to $0.17, reflecting higher demand for our CMTS product line.”

ARRIS management will conduct a conference call at 5:00 pm EDT, today, Wednesday, October 24, 2012, to discuss these results in detail. You may participate in this conference call by dialing (888) 713-4209 or (617) 213-4863 for international calls prior to the start of the call and providing the ARRIS Group, Inc. name, conference pass code 70703648, and Bob Puccini as the moderator. Please note that ARRIS will not accept any calls related to this earnings release until after the conclusion of the conference call. A replay of the conference call can be accessed approximately two hours after the call through October 30, 2012 by dialing (888) 286-8010 or (617) 801-6888 and using the pass code 74972935. Live internet access to the call will be available through the Investor Relations section of the Company’s website at www.arrisi.com. A replay will also be made available for a period of 12 months following the conference call on ARRIS’ website at www.arrisi.com.

About ARRIS

ARRIS is a global communications technology company specializing in the design, engineering and supply of technology supporting triple- and quad-play broadband services for residential and business customers around the world. The company supplies broadband operators with the tools and platforms they


need to deliver converged IP video solutions, carrier-grade telephony, demand driven video, next-generation advertising, network and workforce management solutions, access and transport architectures and ultra high-speed data services. Headquartered in Suwanee, GA, USA, ARRIS has R&D centers in Suwanee, GA; Beaverton, OR; Lisle, IL; Kirkland, WA; State College, PA; Tel Aviv, Israel; Wallingford, CT; Waltham, MA; Cork, Ireland; and Shenzhen, China, and operates support and sales offices throughout the world. Information about ARRIS products and services can be found at www.arrisi.com.

Forward-looking statements:

Statements made in this press release, including those related to:

 

   

growth expectations and business prospects;

 

   

revenues and net income for the fourth quarter 2012 and beyond;

 

   

expected sales levels and acceptance of new ARRIS products; and

 

   

the general market outlook and industry trends

are forward-looking statements. These statements involve risks and uncertainties that may cause actual results to differ materially from those set forth in these statements. Among other things,

 

   

projected results for the fourth quarter 2012 as well as the general outlook for 2013 are based on preliminary estimates, assumptions and projections that management believes to be reasonable at this time, but are beyond management’s control;

 

   

ARRIS’ customers operate in a capital intensive consumer based industry, and the current economic uncertainty or changes in customer spending may adversely impact their ability or willingness to purchase the products that the Company offers; and

 

   

because the market in which ARRIS operates is volatile, actions taken and contemplated may not achieve the desired impact relative to changing market conditions and the success of these strategies will be dependent on the effective implementation of those plans while minimizing organizational disruption.

In addition to the factors set forth elsewhere in this release, other factors that could cause results to differ from current expectations include: the current volatility in the capital markets, its impact on our customers’ plans and access to capital; the impact of rapidly changing technologies; the impact of competition on product development and pricing; the ability of ARRIS to react to changes in general industry and market conditions including regulatory developments; rights to intellectual property, market trends and the adoption of industry standards; and consolidations within the telecommunications industry of both the customer and supplier base. These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company’s business. Additional


information regarding these and other factors can be found in ARRIS’ reports filed with the Securities and Exchange Commission, including its Form 10-Q for the quarter ended June 30, 2012. In providing forward-looking statements, the Company expressly disclaims any obligation to update publicly or otherwise these statements, whether as a result of new information, future events or otherwise.

# # # # #


ARRIS GROUP, INC.

PRELIMINARY CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

     September 30,
2012
    June 30,
2012
    March 31,
2012
    December 31,
2011
    September 30,
2011
 

ASSETS

          

Current assets:

          

Cash and cash equivalents

   $ 188,653      $ 199,395      $ 215,808      $ 235,875      $ 354,659   

Short-term investments, at fair value

     359,753        340,166        298,539        282,904        220,318   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and short term investments

     548,406        539,561        514,347        518,779        574,977   

Restricted cash

     4,665        3,942        3,943        4,101        3,647   

Accounts receivable, net

     171,143        179,371        183,427        152,437        165,821   

Other receivables

     578        1,414        5,071        8,789        5,296   

Inventories, net

     137,496        102,361        105,114        115,912        116,769   

Prepaids

     12,408        12,124        12,436        10,408        10,692   

Current deferred income tax assets

     20,787        21,972        22,068        22,048        24,239   

Other current assets

     18,907        16,766        16,792        27,071        21,695   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     914,390        877,511        863,198        859,545        923,136   

Property, plant and equipment, net

     54,593        56,175        57,810        61,375        57,619   

Goodwill

     194,469        194,626        195,268        194,542        233,430   

Intangible assets, net

     102,258        110,000        117,444        124,823        141,784   

Investments

     57,483        70,967        82,968        71,095        47,221   

Noncurrent deferred income tax assets

     49,589        47,228        42,106        38,433        9,637   

Other assets

     9,913        10,575        11,699        10,997        5,400   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1,382,695      $ 1,367,082      $ 1,370,493      $ 1,360,810      $ 1,418,227   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

Current liabilities:

          

Accounts payable

   $ 49,061      $ 44,800      $ 54,576      $ 40,671      $ 38,918   

Accrued compensation, benefits and related taxes

     35,066        28,165        31,081        36,764        25,320   

Accrued warranty

     3,036        2,995        3,094        3,350        2,933   

Deferred revenue

     50,859        63,023        60,129        43,746        39,094   

Other accrued liabilities

     21,768        23,980        31,054        33,325        19,653   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     159,790        162,963        179,934        157,856        125,918   

Long-term debt, net of current portion

     218,943        215,823        212,765        209,766        206,825   

Accrued pension

     26,172        25,696        25,739        25,260        17,989   

Accrued severance liability, net of current portion

     3,895        3,758        3,884        4,191        —     

Noncurrent income taxes payable

     24,434        26,676        26,676        24,450        22,471   

Noncurrent deferred income tax liabilities

     334        340        352        337        21,117   

Other noncurrent liabilities

     20,362        21,039        22,372        22,745        16,253   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     453,930        456,295        471,722        444,605        410,573   

Stockholders’ equity:

          

Preferred stock

     —          —          —          —          —     

Common stock

     1,479        1,473        1,467        1,449        1,446   

Capital in excess of par value

     1,270,561        1,259,946        1,247,763        1,245,115        1,237,852   

Treasury stock at cost

     (306,330     (295,960     (280,724     (254,409     (220,034

Unrealized gain (loss) on marketable securities

     74        211        149        (267     26   

Unfunded pension liability

     (10,231     (10,231     (10,231     (10,231     (5,813

Accumulated deficit

     (26,604     (44,468     (59,469     (65,268     (5,639

Cumulative translation adjustments

     (184     (184     (184     (184     (184
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     928,765        910,787        898,771        916,205        1,007,654   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1,382,695      $ 1,367,082      $ 1,370,493      $ 1,360,810      $ 1,418,227   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


ARRIS GROUP, INC.

PRELIMINARY CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

     For the Three Months
Ended September 30,
    For the Nine Months
Ended September 30,
 
     2012     2011     2012     2011  

Net sales

   $ 357,432      $ 274,374      $ 1,009,660      $ 807,609   

Cost of sales

     245,480        174,250        670,274        503,641   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     111,952        100,124        339,386        303,968   

Operating expenses:

        

Selling, general, and administrative expenses

     37,866        35,220        117,544        107,926   

Research and development expenses

     42,978        36,065        130,006        108,734   

Acquisition costs

     30        475        739        475   

Loss on sale of product line

     —          —          337        —     

Restructuring charges

     213        969        6,455        969   

Amortization of intangible assets

     7,742        8,944        22,565        26,832   
  

 

 

   

 

 

   

 

 

   

 

 

 
     88,829        81,673        277,646        244,936   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     23,123        18,451        61,740        59,032   

Other expense (income):

        

Interest expense

     4,479        4,277        13,251        12,681   

Loss (gain) on investments

     (878     253        (1,483     (504

Loss (gain) on foreign currency

     (431     (841     917        125   

Interest income

     (764     (775     (2,248     (2,438

Loss on debt redemption

     —          19        —          19   

Other (income) expense, net

     (129     (150     (791     (681
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     20,846        15,668        52,094        49,830   

Income tax expense

     2,982        1,955        13,430        7,863   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 17,864      $ 13,713      $ 38,664      $ 41,967   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

        

Basic

   $ 0.16      $ 0.11      $ 0.34      $ 0.35   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.15      $ 0.11      $ 0.33      $ 0.34   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares:

        

Basic

     113,709        119,283        114,206        121,115   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     116,346        121,237        116,348        123,549   
  

 

 

   

 

 

   

 

 

   

 

 

 


ARRIS GROUP, INC.

PRELIMINARY CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

     For the Three Months     For the Nine Months  
     Ended September 30,     Ended September 30,  
     2012     2011     2012     2011  

Operating Activities:

        

Net income

   $ 17,864      $ 13,713      $ 38,664      $ 41,967   

Depreciation

     6,788        5,882        20,965        17,550   

Amortization of intangible assets

     7,742        8,944        22,565        26,832   

Amortization of deferred finance fees

     159        161        479        487   

Non-cash interest expense

     3,120        2,883        9,177        8,604   

Deferred income tax provision (benefit)

     (1,184     (4,084     (10,904     (15,487

Stock compensation expense

     6,678        5,738        21,194        16,947   

Provision for doubtful accounts

     —          (1     54        (1

Loss on debt retirement

     —          19        —          19   

Loss on sale of product line

     —          —          337        —     

Loss (gain) on disposal of fixed assets

     34        (27     40        6   

Loss (gain) on investments

     (877     253        (1,482     (504

Excess tax benefits from stock-based compensation plans

     (154     258        (2,614     (2,989

Changes in operating assets & liabilities, net of effects of acquisitions and disposals:

        

Accounts receivable

     8,228        (13,384     (19,515     (39,887

Other receivables

     794        (6,134     8,187        (17

Inventory

     (35,135     (3,749     (25,139     (15,006

Income taxes payable/recoverable

     (6,509     5,362        1,943        17,953   

Accounts payable and accrued liabilities

     (2,522     9,148        2,614        (6,332

Other, net

     1,716        (520     6,043        2,129   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     6,742        24,462        72,608        52,271   

Investing Activities:

        

Purchases of investments

     (94,995     (85,263     (235,348     (228,104

Disposals of investments

     88,898        80,796        172,059        260,227   

Purchases of property & equipment, net

     (5,264     (6,401     (14,520     (18,948

Cash proceeds from sale of property & equipment

     13        27        13        70   

Cash proceeds from sale of product line

     —          —          3,249        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     (11,348     (10,841     (74,547     13,245   

Financing Activities:

        

Early redemption of long-term debt

     —          (4,984     —          (4,984

Repurchase of common stock

     (10,370     (17,101     (51,921     (74,748

Excess income tax benefits from stock-based compensation plans

     154        (258     2,614        2,989   

Repurchase of shares to satisfy employee tax withholdings

     (132     (15     (8,184     (8,260

Fees and proceeds from issuance of common stock, net

     4,212        3,115        12,208        21,025   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (6,136     (19,243     (45,283     (63,978

Net increase (decrease) in cash and cash equivalents

     (10,742     (5,622     (47,222     1,538   

Cash and cash equivalents at beginning of period

     199,395        360,281        235,875        353,121   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 188,653      $ 354,659      $ 188,653      $ 354,659   
  

 

 

   

 

 

   

 

 

   

 

 

 


ARRIS GROUP, INC.

PRELIMINARY SUPPLEMENTAL SALES & NET INCOME RECONCILIATION

(in thousands, except per share data) (unaudited)

 

(in thousands, except per share data)    Q1 2012     Q2 2012     Q3 2012     YTD 2012  
           Per Diluted           Per Diluted           Per Diluted           Per Diluted  
     Amount     Share     Amount     Share     Amount     Share     Amount     Share  

Sales

   $ 302,901        $ 349,327        $ 357,432        $ 1,009,660     

Highlighted items:

                

Purchase accounting impacts of deferred revenue

     1,771        0.02        663        0.01        546        —          2,980        0.03   
  

 

 

     

 

 

     

 

 

     

 

 

   

Sales excluding highlighted items

   $ 304,672        $ 349,990        $ 357,978        $ 1,012,640     
  

 

 

     

 

 

     

 

 

     

 

 

   
     Q1 2012     Q2 2012     Q3 2012     YTD 2012  
           Per Diluted           Per Diluted           Per Diluted           Per Diluted  
     Amount     Share     Amount     Share     Amount     Share     Amount     Share  

Net income

   $ 5,799      $ 0.05      $ 15,001      $ 0.05      $ 17,864      $ 0.05      $ 38,664      $ 0.05   

Highlighted items:

                

Impacting gross margin:

                

Purchase accounting impacts of deferred revenue

     1,258        0.01        663        0.01        546        —          2,467        0.02   

Stock compensation expense

     750        0.01        809        0.01        808        0.01        2,367        0.02   

Impacting operating expenses:

                

Acquisition costs

     607        0.01        102        —          30        —          739        0.01   

Restructuring

     5,203        0.04        1,039        0.01        213        —          6,455        0.06   

Amortization of intangible assets

     7,379        0.06        7,444        0.06        7,742        0.07        22,565        0.19   

Loss of sale of product line

     337        —          —          —          —          —          337        0.00   

Stock compensation expense

     5,899        0.05        7,058        0.06        5,870        0.05        18,827        0.16   

Impacting other (income) / expense:

                

Non-cash interest expense

     2,999        0.03        3,058        0.03        3,120        0.03        9,177        0.08   

Impairment of investment

     —          —          466        —          —          —          466        —     

Impacting income tax expense:

                

Adjustments of income tax valuation allowances and other

     —          —          —          —          (4,183     (0.04     (4,183     (0.04

Tax related to highlighted items above

     (8,121     (0.07     (6,749     (0.06     (6,362     (0.05     (21,232     (0.18
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total highlighted items

     16,311        0.14        13,890        0.12        7,784        0.07        37,985        0.33   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income excluding highlighted items

   $ 22,110      $ 0.19      $ 28,891      $ 0.25      $ 25,462      $ 0.22      $ 76,463      $ 0.66   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted

       117,597          115,111          116,346          116,348   
    

 

 

     

 

 

     

 

 

     

 

 

 
     Q1 2011     Q2 2011     Q3 2011     YTD 2011  
           Per Diluted           Per Diluted           Per Diluted              
     Amount     Share     Amount     Share     Amount     Share     Amount        

Sales

   $ 267,436        $ 265,799        $ 274,374        $ 807,609     

Highlighted items:

                

Purchase accounting impacts of deferred revenue

     —          —          —          —          —          —          —       
  

 

 

     

 

 

     

 

 

     

 

 

   

Sales excluding highlighted items

   $ 267,436        $ 265,799        $ 274,374        $ 807,609     
  

 

 

     

 

 

     

 

 

     

 

 

   
     Q1 2011     Q2 2011     Q3 2011     YTD 2011  
           Per Diluted           Per Diluted           Per Diluted           Per Diluted  
     Amount     Share     Amount     Share     Amount     Share     Amount     Share  

Net income (loss)

   $ 11,564      $ 0.09      $ 16,690      $ 0.13      $ 13,713      $ 0.11      $ 41,967      $ 0.34   

Highlighted items:

                

Impacting gross margin:

                

Stock compensation expense

     437        —          557        —          525        —          1,519        0.01   

Impacting operating expenses:

                

Acquisition costs

     —          —          —          —          475        —          475        —     

Restructuring

     —            —          —          969        0.01        969        0.01   

Amortization of intangible assets

     8,944        0.07        8,944        0.07        8,944        0.07        26,832        0.22   

Stock compensation expense

     4,847        0.04        5,368        0.04        5,213        0.04        15,428        0.12   

Impacting other (income) / expense:

                

Non-cash interest expense

     2,832        0.02        2,889        0.02        2,883        0.02        8,604        0.07   

Loss on retirement of debt

     —          —          —          —          19        —          19        —     

Impacting income tax expense:

                

Adjustments of income tax valuation allowances and other

     (3,583     (0.03     —          —          (2,334     (0.02     (5,917     (0.05

Tax related to highlighted items above

     (5,024     (0.04     (4,915     (0.04     (5,265     (0.04     (15,204     (0.12
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total highlighted items

     8,453        0.07        12,843        0.10        11,429        0.09        32,725        0.26   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income excluding highlighted items

   $ 20,017      $ 0.16      $ 29,533      $ 0.24      $ 25,142      $ 0.21      $ 74,692      $ 0.60   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted

       125,732          123,711          121,237          123,549   
    

 

 

     

 

 

     

 

 

     

 

 

 


Notes to GAAP to Adjusted 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 and make operating decisions. These non-GAAP measures are among the factors management uses in planning for and forecasting future periods. 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. Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:

Purchase Accounting Impacts Related to Deferred Revenue: In connection with our acquisition of BigBand, business combination rules require us to account for the fair values of arrangements for which acceptance has not been obtained, and post contract support in our purchase accounting. The non-GAAP adjustment to our sales and cost of sales is intended to include the full amounts of such revenues. We believe the adjustment to these revenues is useful as a measure of the ongoing performance of our business. We have historically experienced high renewal rates related to our support agreements and our objective is to increase the renewal rates on acquired post contract support agreements; however, we cannot be certain that our customers will renew our contracts.

Stock-Based Compensation Expense: We have excluded the effect of stock-based compensation expenses in calculating our non-GAAP operating expenses and net income measures. 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 record non-cash compensation expense related to grants of options and restricted stock. Depending upon the size, timing and the terms of the grants, the non-cash compensation expense may vary significantly but will recur in future periods.

Acquisition Costs: We have excluded the effect of acquisition related and other expenses and the effect of restructuring expenses in calculating our non-GAAP operating expenses and net income measures. We incurred significant expenses in connection with our recent acquisition of BigBand, which we generally would not have otherwise incurred in the periods presented as part of our continuing operations. Acquisition related expenses consist of transaction costs, costs for transitional employees, other acquired employee related costs, and integration related outside services. We believe it is useful to understand the effects of these items on our total operating expenses.

Restructuring Costs: We have excluded the effect of restructuring charges in calculating our non-GAAP operating expenses and net income measures. Restructuring expenses consist of employee severance, abandoned facilities, and other exit costs. We believe it is useful to understand the effects of these items on our total operating expenses.

Loss on Sale of Product Line: We have excluded the effect of a loss on the sale of a product line in calculating our non-GAAP operating expenses and net income measures. We believe it is useful to understand the effects of these items on our total operating expenses.

Amortization of Intangible Assets: We have excluded the effect of amortization of intangible assets in calculating our non-GAAP operating expenses and net income measures. Amortization of intangible assets is non-cash, and is inconsistent in amount and frequency and is significantly affected by the timing and size of our acquisitions. Investors should note that the use of intangible assets contributed to our revenues earned during the periods presented and will contribute to our future period revenues as well. Amortization of intangible assets will recur in future periods.

Early Pension Payout: In an effort to reduce volatility and administrative expense in connection with the Company’s pension plan, we have offered certain participants an opportunity to voluntarily elect an early payout of their pension benefits. We anticipate recording a charge in the fourth quarter of 2012 of approximately $3 million, dependant upon the actual number of participants who elect the payout option. We intend to exclude this charge in our fourth quarter Non-GAAP measures, as this is a one-time charge that is not considered by management in their review of financial results.

Non-Cash Interest on Convertible Debt: We have excluded the effect of non-cash interest in calculating our non-GAAP operating expenses and net income measures. We record the accretion of the debt discount related to the equity component non-cash interest expense. We believe it is useful to understand the component of interest expense that will not be paid out in cash.

Impairment of Investment: We have excluded the effect of an other-than-temporary impairment of a cost method investment in calculating our non-GAAP financial measures. We believe it is useful to understand the effect of this non-cash item in our other expense (income).

Loss (Gain) on Retirement of Debt: We have excluded the effect of the loss (gain) on retirement of debt in calculating our non-GAAP financial measures. We believe it is useful for investors to understand the effect of this non-cash item in our other expense (income).

Income Tax Expense: We have excluded the tax effect of the non-GAAP items mentioned above. Additionally, we have excluded the effects of certain tax adjustments related to state valuation allowances, research and development tax credits and provision to return differences.