Harmonic Inc.
NASDAQ:HLIT
12.05 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 84.269 | 89.586 | 133.431 | 98.645 | 93.058 | 65.989 | 57.024 | 55.635 | 126.19 | 73.032 | 90.329 | 96.67 | 90.983 | 96.533 | 152.477 | 179.891 | 129.005 | 33.454 | 37.818 | 26.603 | 41.877 | 21.542 | 36.005 | 13.505 | 24.8 | 9.2 | 13.7 | 16.4 | 22.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.923 | 26.604 | 31.847 | 80.252 | 104.506 | 70.854 | 23.838 | 118.593 | 147.272 | 140.255 | 58.917 | 73.01 | 74.004 | 70.72 | 27.616 | 18.272 | 86.164 | 64.9 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 84.269 | 89.586 | 133.431 | 98.645 | 93.058 | 65.989 | 57.024 | 62.558 | 152.794 | 104.879 | 170.581 | 201.176 | 161.837 | 120.371 | 271.07 | 327.163 | 269.26 | 92.371 | 110.828 | 100.607 | 112.597 | 49.158 | 54.277 | 99.669 | 89.7 | 9.2 | 13.7 | 16.4 | 22.1 |
Net Receivables
| 146.303 | 108.427 | 88.529 | 66.227 | 88.5 | 81.795 | 69.844 | 86.765 | 69.515 | 74.144 | 75.052 | 85.92 | 109.886 | 101.652 | 64.838 | 63.923 | 69.302 | 64.674 | 43.433 | 64.148 | 38.528 | 25.38 | 34.402 | 67.726 | 35.4 | 17.6 | 16.5 | 12.6 | 5.8 |
Inventory
| 83.982 | 120.949 | 71.195 | 35.031 | 29.042 | 25.638 | 25.976 | 41.193 | 38.819 | 32.747 | 36.926 | 64.27 | 70.649 | 58.065 | 35.066 | 26.875 | 34.251 | 42.116 | 38.552 | 41.763 | 22.425 | 25.904 | 30.944 | 80.191 | 35.3 | 22.4 | 15.5 | 14.8 | 9.2 |
Other Current Assets
| 14.299 | 28.73 | 13.797 | 16.879 | 15.225 | 4.973 | 18.931 | 26.319 | 25.003 | 17.539 | 21.521 | 23.636 | 49.506 | 68.463 | 47.324 | 52.369 | 20.995 | 12.807 | 8.335 | 8.504 | 6.196 | 5.494 | 18.84 | 41.467 | 9.3 | 1.2 | 1.7 | 1.4 | 0.2 |
Total Current Assets
| 328.853 | 347.692 | 323.127 | 238.035 | 251.362 | 196.702 | 171.775 | 216.835 | 286.131 | 232.684 | 328.73 | 396.872 | 391.878 | 348.551 | 418.298 | 470.33 | 393.808 | 211.968 | 201.148 | 215.022 | 179.746 | 105.936 | 138.463 | 289.053 | 169.7 | 50.4 | 47.4 | 45.2 | 37.3 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 57.5 | 65.283 | 73.689 | 70.697 | 22.928 | 22.321 | 29.265 | 32.164 | 27.012 | 27.221 | 34.945 | 38.122 | 40.469 | 39.825 | 41.671 | 15.428 | 14.082 | 14.816 | 17.04 | 19.611 | 23.458 | 32.456 | 45.755 | 47.366 | 14.9 | 10.7 | 10.1 | 8.8 | 4.5 |
Goodwill
| 239.15 | 237.739 | 240.213 | 243.674 | 239.78 | 240.618 | 242.827 | 237.279 | 197.781 | 220.613 | 242.409 | 282.537 | 212.417 | 211.878 | 63.953 | 41.674 | 45.793 | 37.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0.508 | 4.461 | 12.817 | 21.279 | 29.231 | 4.097 | 10.599 | 31.119 | 58.447 | 87.651 | 118.07 | 25.265 | 12.069 | 17.844 | 16.634 | 8.109 | 7.723 | 21.522 | 35.362 | 53.838 | 89.525 | 1.1 | 1.2 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 239.15 | 237.739 | 240.213 | 244.182 | 244.241 | 253.435 | 264.106 | 266.51 | 201.878 | 220.613 | 242.409 | 282.537 | 301.819 | 332.01 | 112.065 | 78.605 | 63.637 | 53.775 | 8.109 | 7.723 | 21.522 | 35.362 | 53.838 | 89.525 | 1.1 | 1.2 | 0 | 0 | 0 |
Long Term Investments
| 0 | -11.776 | 0 | 3.6 | 3.593 | 3.593 | 4.8 | 5.5 | 9 | 12.1 | -37.918 | -33.442 | -29.783 | -41.911 | -49.35 | -61.246 | -3.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 104.707 | 11.776 | 0 | -3.6 | 10.575 | 8.695 | -4.8 | -5.5 | -9 | 3.375 | 24.65 | 21.87 | 28.032 | 39.849 | 26.503 | 36.384 | 3.506 | 0 | 0 | 0 | 0 | 0 | 9.065 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 37.996 | 59.304 | 56.657 | 38.609 | 54.628 | 26.089 | 42.913 | 38.56 | 9.936 | -15.475 | 13.268 | 11.572 | 1.751 | 2.062 | 22.847 | 24.862 | 4.252 | 1.403 | 0 | 0 | 0 | 0 | -9.065 | 0 | 0 | 0.1 | 1.4 | 0.6 | 0 |
Total Non-Current Assets
| 439.353 | 362.326 | 370.559 | 353.488 | 335.965 | 314.133 | 336.284 | 337.234 | 238.826 | 247.834 | 277.354 | 320.659 | 342.288 | 371.835 | 153.736 | 94.033 | 81.971 | 69.994 | 25.149 | 27.334 | 44.98 | 67.818 | 99.593 | 136.891 | 16 | 12 | 11.5 | 9.4 | 4.5 |
Total Assets
| 768.206 | 710.018 | 693.686 | 591.523 | 587.327 | 510.835 | 508.059 | 554.069 | 524.957 | 480.518 | 606.084 | 717.531 | 734.166 | 720.386 | 572.034 | 564.363 | 475.779 | 281.962 | 226.297 | 242.356 | 224.726 | 173.754 | 238.056 | 425.944 | 185.7 | 62.4 | 58.9 | 54.6 | 41.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 38.562 | 67.455 | 64.429 | 23.543 | 40.933 | 33.778 | 33.112 | 28.892 | 19.364 | 15.318 | 22.38 | 25.447 | 30.537 | 26.3 | 22.065 | 13.366 | 20.5 | 33.863 | 19.378 | 22.381 | 14.863 | 7.258 | 10.296 | 32.783 | 18.9 | 7.5 | 3.7 | 5.6 | 2.2 |
Short Term Debt
| 126.591 | 125.51 | 49.162 | 11.771 | 6.713 | 7.175 | 7.61 | 7.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.686 | 0.532 | 0.812 | 1.067 | 1.027 | 1.862 | 1.281 | 0 | 0 | 0.2 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 1.226 | 1.099 | 0.233 | 1.166 | 0.307 | 0.893 | 1.041 | 1.797 | 2.29 | 6.791 | 0.609 | 1.434 | 0.481 | 7.098 | 6.48 | 7.099 | 6.935 | 6.9 | 2.804 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 46.217 | 62.383 | 57.226 | 54.294 | 37.117 | 41.592 | 52.429 | 52.414 | 33.856 | 38.601 | 27.02 | 33.235 | 33.095 | 46.279 | 32.855 | 29.909 | 37.865 | 29.052 | 19.687 | 15.469 | 61.532 | 58.67 | 57.474 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 61.024 | 66.724 | 53.644 | 57.687 | 63.761 | 53.86 | 48.938 | 56.316 | 31.661 | 36.011 | 36.39 | 44.212 | 49.186 | 58.074 | 38.193 | 51.924 | 0.481 | 51.123 | 43.918 | 58.993 | 6.935 | 6.9 | 2.804 | 61.652 | 21.4 | 10.4 | 4.9 | 5.4 | 2.6 |
Total Current Liabilities
| 272.394 | 322.072 | 224.461 | 147.295 | 148.524 | 136.405 | 142.089 | 144.897 | 84.881 | 89.93 | 85.79 | 102.894 | 112.818 | 130.653 | 93.113 | 95.199 | 110.532 | 114.57 | 83.795 | 97.91 | 84.357 | 74.69 | 71.855 | 94.435 | 40.3 | 18.1 | 8.6 | 11 | 4.8 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 10.495 | 35.271 | 141.05 | 139.593 | 142.515 | 127.492 | 124.084 | 117.174 | 98.295 | 0 | 0 | 0 | 0 | 0 | 6.908 | 0 | 0 | 0 | 0.46 | 1.272 | 0.629 | 0.71 | 1.465 | 0 | 0 | 0.4 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 6.333 | 0 | 0 | 4.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | -6.155 | 0 | 0 | -1.726 | 0 | 3.095 | 0 | 0 | 0.655 | 14.849 | 0 | 0 | 3.454 | 0 | 0 | 0 | 0 | 0 | 9.065 | 35.215 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 48.443 | 28.169 | 31.379 | 46.333 | 41.254 | 18.688 | 23.543 | 18.431 | 13.613 | 15.68 | 26.838 | 61.224 | 56.377 | 54.681 | 64.54 | 54.847 | 27.38 | 22.258 | 29.06 | 32.617 | 33.579 | 36.171 | 20.617 | 0.592 | 0 | 0.4 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 58.938 | 63.44 | 172.429 | 185.926 | 183.947 | 146.18 | 147.627 | 138.531 | 111.908 | 18.775 | 26.838 | 61.224 | 57.032 | 69.53 | 71.448 | 54.847 | 30.834 | 22.258 | 29.52 | 33.889 | 34.208 | 36.881 | 31.147 | 35.807 | 0.5 | 0.8 | 0.4 | 0 | 0 |
Total Liabilities
| 331.332 | 385.512 | 396.89 | 333.221 | 332.471 | 282.585 | 289.716 | 283.428 | 196.789 | 108.705 | 112.628 | 164.118 | 169.85 | 200.183 | 164.561 | 150.046 | 141.366 | 136.828 | 113.315 | 131.799 | 118.565 | 111.571 | 103.002 | 130.242 | 40.8 | 18.9 | 9 | 11 | 4.8 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.112 | 0.11 | 0.103 | 0.098 | 0.092 | 0.087 | 0.083 | 0.078 | 0.076 | 0.088 | 0.099 | 2,432.904 | 2,433.28 | 2,397.783 | 2,280.041 | 2,263.331 | 0.094 | 0.078 | 0.074 | 0.072 | 0.071 | 0.06 | 0.059 | 0.058 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,962.575 | -2,046.569 | -2,087.957 | -2,101.211 | -2,071.94 | -2,067.416 | -2,057.812 | -1,976.222 | -1,903.908 | -1,888.247 | -1,841.999 | -1,879.026 | -1,868.089 | -1,876.868 | -1,872.533 | -1,848.394 | -1,912.386 | -1,933.709 | -1,934.715 | -1,928.984 | -1,930.558 | -1,901.125 | -1,824.207 | -1,657.8 | -3.8 | -27.5 | -6 | -10.9 | -16.9 |
Accumulated Other Comprehensive Income/Loss
| -5.706 | -9.686 | -3.272 | 5.856 | -3.065 | -1.216 | 3.382 | -7.27 | -4.418 | -1.98 | -0.209 | -0.465 | -0.875 | -0.712 | -0.035 | -0.62 | -0.17 | -0.099 | -0.467 | -0.269 | 0.126 | 0.014 | 0.159 | 0.66 | 0.1 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,405.043 | 2,380.651 | 2,387.922 | 2,353.559 | 2,329.769 | 2,296.795 | 2,272.69 | 2,254.055 | 2,236.418 | 2,261.952 | 2,335.565 | 0 | 0 | 0 | 0 | 0 | 2,246.875 | 2,078.864 | 2,048.09 | 2,039.738 | 2,036.522 | 1,963.234 | 1,959.043 | 1,952.784 | 148.6 | 71 | 55.9 | 54.5 | 53.9 |
Total Shareholders Equity
| 436.874 | 324.506 | 296.796 | 258.302 | 254.856 | 228.25 | 218.343 | 270.641 | 328.168 | 371.813 | 493.456 | 553.413 | 564.316 | 520.203 | 407.473 | 414.317 | 334.413 | 145.134 | 112.982 | 110.557 | 106.161 | 62.183 | 135.054 | 295.702 | 144.9 | 43.5 | 49.9 | 43.6 | 37 |
Total Equity
| 436.874 | 324.506 | 296.796 | 258.302 | 254.856 | 228.25 | 218.343 | 270.641 | 328.168 | 371.813 | 493.456 | 553.413 | 564.316 | 520.203 | 407.473 | 414.317 | 334.413 | 145.134 | 112.982 | 110.557 | 106.161 | 62.183 | 135.054 | 295.702 | 144.9 | 43.5 | 49.9 | 43.6 | 37 |
Total Liabilities & Shareholders Equity
| 768.206 | 710.018 | 693.686 | 591.523 | 587.327 | 510.835 | 508.059 | 554.069 | 524.957 | 480.518 | 606.084 | 717.531 | 734.166 | 720.386 | 572.034 | 564.363 | 475.779 | 281.962 | 226.297 | 242.356 | 224.726 | 173.754 | 238.056 | 425.944 | 185.7 | 62.4 | 58.9 | 54.6 | 41.8 |