Attached files

file filename
8-K - 8-K - MARVELL TECHNOLOGY GROUP LTDd490289d8k.htm

Exhibit 99.1

 

LOGO

 

For further information, contact:    
Sukhi Nagesh     Daniel Yoo
Investor Relations     Media Relations
408-222-8373     408-222-2187
sukhi@marvell.com     yoo@marvell.com

Marvell Technology Group Ltd. Reports Fourth Fiscal Quarter and Fiscal

Year 2013 Financial Results

Santa Clara, Calif. (February 21, 2013) — Marvell Technology Group Ltd. (NASDAQ: MRVL), a global leader in integrated silicon solutions, today reported financial results for the fourth fiscal quarter and fiscal year 2013, ended February 2, 2013.

Key Fourth Quarter of Fiscal 2013 and Fiscal Year 2013 Financial Highlights

 

   

Revenue: Q4 FY 2013 $775 Million; FY 2013, $3.17 Billion

 

   

GAAP Net Income: Q4 FY 2013, $50 Million; FY 2013, $307 Million

 

   

GAAP EPS: Q4 FY 2013, $0.09; FY 2013, $0.54

 

   

Non-GAAP Net Income: Q4 FY 2013, $104 Million; FY 2013, $498 Million

 

   

Non-GAAP EPS: Q4 FY 2013, $0.19; FY 2013, $0.86

 

   

Free Cash Flow: Q4 FY 2013, $161 Million, FY 2013, $626 Million

First Quarter of Fiscal 2014 Financial Outlook

Marvell’s financial outlook does not include the potential impact of future share repurchases, pending litigation matters, business combinations, asset acquisitions or other investments that may be completed after February 2, 2013.

 

   

Revenue is expected to be in the range of $700 to $740 Million

 

   

GAAP Gross Margin is expected to be in the range of 52.7% +/-50 bps. Non-GAAP Gross Margin is expected to be in the range of 53.0% +/-50 bps.

 

   

GAAP Operating Expenses are expected to be in the range of $360 Million +/-$10 Million. Non-GAAP Operating Expenses to be in the range of $310 Million +/-$10 Million.

 

   

GAAP EPS expected to be in the range of $0.04 +/-$0.02. Non-GAAP EPS expected to be in the range of $0.14 +/-$0.02.


Fourth Quarter of Fiscal 2013 and Fiscal Year 2013 Summary

Revenue for the fourth quarter of fiscal 2013 was $775 million, a 1 percent sequential decrease from $781 million in the third quarter of fiscal 2013, ended October 27, 2012, and a 4 percent increase from revenue of $743 million in the fourth quarter of fiscal 2012, ended January 28, 2012.

For the fiscal year ended February 2, 2013, revenue was $3.17 billion, a decrease of 7 percent from revenue of $3.39 billion for the fiscal year ended January 28, 2012.

GAAP net income for the fourth quarter of fiscal 2013 was $50 million, or $0.09 per share (diluted), compared with GAAP net income of $69 million, or $0.12 per share (diluted), for the third quarter of fiscal 2013, and $81 million, or $0.13 per share (diluted), for the fourth quarter of fiscal 2012.

For the year ended February 2, 2013, GAAP net income was $307 million, or $0.54 per share (diluted), compared with GAAP net income of $615 million, or $0.99 per share (diluted), for the year ended January 28, 2012.

Non-GAAP net income was $104 million, or $0.19 per share (diluted), for the fourth quarter of fiscal 2013, compared with non-GAAP net income of $113 million, or $0.20 per share (diluted), for the third quarter of fiscal 2013 and $127 million, or $0.21 per share (diluted), for the fourth quarter of fiscal 2012.

For the fiscal year ended February 2, 2013, non-GAAP net income was $498 million, or $0.86 per share (diluted), compared with non-GAAP net income of $795 million, or $1.27 per share (diluted) for the fiscal year ended January 28, 2012.

“Fiscal year 2013 was a disappointing year for Marvell. Industry hard disk drive unit shipments declined for the year offsetting share gains, the networking end market was relatively flat and we endured a product transition in Mobile. Despite the revenue decline, Marvell remained profitable and generated $626 million in free cash flow while simultaneously continuing investments in several key initiatives,” said Dr. Sehat Sutardja, Marvell’s Chairman and Chief Executive Officer. “We expect many of our investments and key initiatives to produce tangible results in the new fiscal year across all of our served end markets. These include continued share gains in HDDs, strong growth and share gains in SSDs and hybrids, above market growth in networking, increased traction for our connectivity products and a resumption of growth in our mobile business.”

 

2


Marvell reports net income, basic and diluted net income per share, in accordance with U.S. generally accepted accounting principles (GAAP) and on a non-GAAP basis as outlined below. Reconciliations of GAAP net income to non-GAAP net income for the three months ended February 2, 2013, October 27, 2012 and January 28, 2012 appear in the financial statements below. Non-GAAP net income, where applicable, excludes the effect of stock-based compensation, amortization of acquired intangible assets, acquisition-related costs, restructuring costs, and certain one-time expenses and benefits.

GAAP gross margin for the fourth quarter of fiscal 2013 was 52.2 percent, compared to 52.0 percent for the third quarter of fiscal 2013 and 54.1 percent for the fourth quarter of fiscal 2012. GAAP gross margin for fiscal year 2013 was 52.9 percent compared to 56.8 percent for fiscal year 2012.

Non-GAAP gross margin for the fourth quarter of fiscal 2013 was 53.2 percent, compared to 52.3 percent for the third quarter of fiscal 2013 and 54.5 percent for the fourth quarter of fiscal 2012. Non-GAAP gross margin for fiscal year 2013 was 53.4 percent compared to 57.0 percent for fiscal year 2012.

Shares used to compute GAAP net income per diluted share for the fourth quarter of fiscal 2013 were 528 million shares, compared with 559 million shares in the third quarter of fiscal 2013 and 599 million shares in the fourth quarter of fiscal 2012. Shares used to compute GAAP net income per diluted share for fiscal year 2013 were 563 million shares as compared with 623 million shares for fiscal year 2012.

Shares used to compute non-GAAP net income per diluted share for the fourth quarter of fiscal 2013 were 544 million shares, compared with 578 million shares for the third quarter of fiscal 2013 and 606 million shares for the fourth quarter of fiscal 2012. Shares used to compute non-GAAP net income per diluted share for fiscal year 2013 were 579 million shares as compared with 627 million shares for fiscal year 2012. The decrease in shares used to compute both Marvell’s GAAP and non-GAAP net income per diluted share was primarily due to Marvell’s share repurchase program.

 

3


Cash flow from operations for the fourth quarter of fiscal 2013 was $205 million, compared to the $137 million reported in the third quarter of fiscal 2013 and the $69 million reported in the fourth quarter of fiscal 2012. Free cash flow for the fourth quarter of fiscal 2013 was $161 million, compared to the $113 million reported in the third quarter of fiscal 2013 and the $38 million reported in the fourth quarter of fiscal 2012. Free cash flow as presented above is defined as cash flow from operations, less capital expenditures and purchases of IP licenses.

Under the share repurchase program, Marvell repurchased approximately 34 million shares for a total of $283 million in the fourth quarter of fiscal 2013. Over the past ten quarters, Marvell has repurchased and retired approximately 184 million shares, or about 27 percent, of its outstanding shares.

Marvell also paid a quarterly dividend of $0.06 per share on December 21, 2012 to all shareholders of record as of December 13, 2012. Marvell intends to pay its next quarterly dividend of $0.06 per share on April 4, 2013 to all shareholders of record as of March 14, 2013.

The payment of future quarterly cash dividends on Marvell’s common shares is subject to, among other things, the best interests of its shareholders, its results of operations, cash balances and future cash requirements, financial condition, statutory requirements of Bermuda law, and other factors that the board of directors may deem relevant.

Conference Call

Marvell will be conducting a conference call on Thursday, February 21, 2013 at 1:45 p.m. Pacific Time to discuss results for the fourth fiscal quarter and fiscal year 2013. Interested parties may join the conference call by dialing 1-866-788-0541 or 1-857-350-1679, pass-code 61639137. The call will be webcast by Thomson Reuters and can be accessed at the Marvell Investor Relations website at http://investor.marvell.com/ with a replay available following the call until March 21, 2013.

Discussion of Non-GAAP Financial Measures

Non-GAAP financial measures exclude the effect of stock-based compensation expense, amortization of acquired intangible assets, acquisition-related costs, restructuring costs, and certain one-time expenses and benefits that are driven primarily by discrete events that management does not consider to be directly related to Marvell’s core operating performance. Non-GAAP net income per share is calculated by dividing non-GAAP

 

4


net income by non-GAAP weighted average shares outstanding (diluted). For purposes of calculating non-GAAP net income per share, the GAAP weighted average shares outstanding (diluted) is adjusted to exclude the potential benefits of stock-based compensation expected to be incurred in future periods but not yet recognized in the financial statements. The expected compensation costs are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury stock method and also include the dilutive/anti-dilutive effects of common stock options and restricted stock units.

Marvell believes that the presentation of non-GAAP financial measures provide important supplemental information to management and investors regarding financial and business trends relating to Marvell’s financial condition and results of operations. While Marvell uses non-GAAP financial measures as a tool to enhance its understanding of certain aspects of its financial performance, Marvell does not consider these measures to be a substitute for, or superior to, the information provided by GAAP financial measures. Consistent with this approach, Marvell believes that disclosing non-GAAP financial measures to the readers of its financial statements provides such readers with useful supplemental data that, while not a substitute for GAAP financial measures, allows for greater transparency in the review of its financial and operational performance. For further information regarding why Marvell believes that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to Marvell’s Current Report on Form 8-K filed today with the SEC. The Form 8-K is available on the SEC’s website at www.sec.gov as well as on the Marvell website in the Investor Relations section at www.marvell.com.

About Marvell

Marvell is a global leader in providing complete silicon solutions enabling the digital connected lifestyle. From mobile communications to storage, cloud infrastructure, digital entertainment and in-home content delivery, Marvell’s diverse product portfolio aligns complete platform designs with industry-leading performance, security, reliability and efficiency. At the core of powerful consumer, network and enterprise systems, Marvell empowers partners and their customers to always stand at the forefront of innovation, performance and mass appeal. By providing people around the world with mobility and ease of access to services adding value to their social, private and work lives, Marvell is committed to enhancing the human experience.

 

5


As used in this release, the term “Marvell” refers to Marvell Technology Group Ltd. and its subsidiaries. For more information please visit www.marvell.com.

Forward-Looking Statements under the Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements that involve risks and uncertainties, including Marvell’s: expectations regarding new investments and key initiatives producing tangible results in the new fiscal year across all served end markets; expectations regarding share gains in HDD’s, strong growth and share gains in SSDs and hybrids, and growth in network, connectivity products and Marvell’s mobile business; statements regarding its dividend program including the declaration of, timing of, funding of and quarterly amount of dividends; statements concerning Marvell’s use of non-GAAP net income and net income per share as important supplemental information; and statement relating to its financial outlook for the first quarter of fiscal 2014. These statements are not guarantees of results and should not be considered as an indication of future activity or future performance. Actual events or results may differ materially from those described in this document due to a number of risks and uncertainties, including, among others, Marvell’s reliance on a few customers for a significant portion of its revenue; any costs and liabilities relating to the outcome of current and future litigation; Marvell’s ability to develop and introduce new and enhanced products in a timely and cost effective manner; uncertainty in the worldwide economic conditions; seasonality in sales of consumer devices in which our products are incorporated; Marvell’s ability to compete in products and prices in an intensely competitive industry; Marvell’s ability to recruit and retain skilled personnel; ability to generate cash flows; and other risks detailed in Marvell’s SEC filings from time to time. When Marvell files its Annual Report on Form 10-K for the year ended February 2, 2013, the financial statements may differ from the results disclosed in this press release because judgments and estimates that management used in preparing the financial results reported in this press release may need to be updated to the date of the filing. For other factors that could cause Marvell’s results to vary from expectations, please see the risk factors identified in the Marvell’s latest Quarterly Report on Form 10-Q for the quarter ended October 27, 2012 as filed with the SEC, and other factors detailed from time to time in Marvell’s filings with the SEC. Marvell undertakes no obligation to revise or update publicly any forward-looking statements.

Marvell® and the Marvell logo are registered trademarks of Marvell and/or its affiliates.

 

6


Marvell Technology Group Ltd.

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share amounts)

 

     Three Months Ended     Year Ended  
     February 2,     October 27,      January 28,     February 2,      January 28,  
     2013     2012      2012     2013      2012  

Net revenue

   $ 775,294      $ 780,881       $ 742,701      $ 3,168,630       $ 3,393,040   

Cost of goods sold

     370,833        374,503         341,113        1,493,497         1,465,805   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Gross profit

     404,461        406,378         401,588        1,675,133         1,927,235   

Operating expenses:

            

Research and development

     273,685        263,615         255,282        1,057,445         1,013,678   

Selling and marketing

     42,319        38,398         40,392        161,817         159,434   

General and administrative

     32,577        24,514         23,184        108,514         100,620   

Amortization of acquired intangible assets

     12,268        13,054         12,723        52,700         49,357   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total operating expenses

     360,849        339,581         331,581        1,380,476         1,323,089   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     43,612        66,797         70,007        294,657         604,146   

Interest and other income, net

     6,225        2,387         5,338        15,533         14,913   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Income before income taxes

     49,837        69,184         75,345        310,190         619,059   

Provision (benefit) for income taxes

     (315     368         (5,372     3,605         3,968   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Net income

   $ 50,152      $ 68,816       $ 80,717      $ 306,585       $ 615,091   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Basic net income per share

   $ 0.10      $ 0.12       $ 0.14      $ 0.55       $ 1.01   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Diluted net income per share

   $ 0.09      $ 0.12       $ 0.13      $ 0.54       $ 0.99   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Shares used in computing basic earnings per share

     525,804        553,049         583,466        555,310         607,857   

Shares used in computing diluted earnings per share

     528,082        559,348         599,300        563,123         623,268   


Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

     February 2,      January 28,  
     2013      2012  

Assets

     

Current assets:

     

Cash, cash equivalents, and short-term investments

   $ 1,918,990       $ 2,246,498   

Accounts receivable, net

     330,238         407,263   

Inventories

     250,420         354,119   

Prepaid expenses and other current assets

     85,698         71,081   
  

 

 

    

 

 

 

Total current assets

     2,585,346         3,078,961   

Property and equipment, net

     387,027         383,801   

Long-term investments

     16,769         23,215   

Goodwill and acquired intangible assets, net

     2,121,793         2,173,496   

Other non-current assets

     150,829         108,146   
  

 

 

    

 

 

 

Total assets

   $ 5,261,764       $ 5,767,619   
  

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

     

Current liabilities:

     

Accounts payable

   $ 286,552       $ 304,695   

Accrued expenses

     261,186         224,900   

Deferred income

     60,150         59,959   
  

 

 

    

 

 

 

Total current liabilities

     607,888         589,554   

Other non-current liabilities

     169,281         164,047   
  

 

 

    

 

 

 

Total liabilities

     777,169         753,601   
  

 

 

    

 

 

 

Shareholders’ equity:

     

Common stock

     1,017         1,167   

Additional paid-in capital

     2,945,643         3,683,112   

Accumulated other comprehensive income

     1,148         776   

Retained earnings

     1,536,787         1,328,963   
  

 

 

    

 

 

 

Total shareholders’ equity

     4,484,595         5,014,018   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 5,261,764       $ 5,767,619   
  

 

 

    

 

 

 


Marvell Technology Group Ltd.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

     Three Months Ended     Year Ended  
     February 2,     January 28,     February 2,     January 28,  
     2013     2012     2013     2012  

Cash flows from operating activities:

        

Net income

   $ 50,152      $ 80,717      $ 306,585      $ 615,091   

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

        

Depreciation and amortization

     26,227        21,801        91,028        88,454   

Stock-based compensation

     36,486        31,416        127,280        119,863   

Amortization of acquired intangible assets

     12,268        12,723        52,700        49,357   

Other expense, net

     957        3,779        7,392        15,190   

Excess tax benefits from stock-based compensation

     (9     (65     (58     (164

Changes in assets and liabilities:

        

Accounts receivable

     44,532        46,252        77,025        54,550   

Inventories

     73,468        (37,142     103,102        (101,109

Prepaid expenses and other assets

     (15,861     (6,738     132        27,491   

Accounts payable

     2,833        (51,288     (24,304     (47,095

Accrued expenses and other liabilities

     (2,272     (3,583     8,014        (21,614

Accrued employee compensation

     (24,878     (19,489     (20,050     (12,565

Deferred income

     692        (9,285     191        (16,202
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     204,595        69,098        729,037        771,247   

Cash flows from investing activities:

        

Purchases of marketable securities

     (338,538     (268,804     (1,543,902     (1,851,696

Purchases of strategic investments

     (3,000     (500     (8,750     (4,003

Sales and maturities of investments

     517,911        378,950        1,835,655        1,462,164   

Cash paid for acquisitions, net

     —          (75,156     (1,000     (93,916

Purchases of technology licenses

     (24,315     (4,230     (35,002     (13,823

Purchases of property and equipment

     (19,096     (26,449     (68,186     (88,779
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     132,962        3,811        178,815        (590,053

Cash flows from financing activities:

        

Repurchase of common stock

     (260,464 ) (a)      (186,480     (936,935     (1,340,876

Proceeds from employee stock plans

     38,692        50,474        104,936        106,039   

Minimum tax withholding paid on behalf of employees for net share settlement

     (277     (3,010     (10,099     (8,182

Dividend payment to shareholders

     (31,748     —          (98,761     —     

Principal payments on capital lease obligations

     —          —          —          (511

Excess tax benefits from stock-based compensation

     9        65        58        164   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (253,788     (138,951     (940,801     (1,243,366
  

 

 

   

 

 

   

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     83,769        (66,042     (32,949     (1,062,172
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

     668,184        850,944        784,902        1,847,074   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 751,953      $ 784,902      $ 751,953      $ 784,902   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) A total of 33.7 million shares were repurchased for $282.6 million in the fourth quarter of fiscal 2013. Marvell records all repurchases, as well as investment purchases and sales, based on trade date in accordance with US GAAP. Approximately $22.1 million of the repurchases was made in the final 3 days of the quarter and was not included in the cash flow above due to the standard 3 day settlement period.

 


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP

(Unaudited)

(In thousands, except per share amounts)

 

     Three Months Ended     Year Ended  
     February 2,     October 27,     January 28,     February 2,     January 28,  
     2013     2012     2012     2013     2012  

GAAP net income

   $ 50,152      $ 68,816      $ 80,717      $ 306,585      $ 615,091   

Stock-based compensation

     36,486        30,374        31,417        127,280        119,863   

Amortization of acquired intangible assets

     12,268        13,054        12,723        52,700        49,357   

Acquisition-related costs (a) 

     295        523        1,961        4,851        1,961   

Restructuring

     154        129        565        1,257        1,856   

Legal/Tax related matters (b) 

     5,008        —          (750     5,258        6,709   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 104,363      $ 112,896      $ 126,633      $ 497,931      $ 794,837   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP weighted average shares - diluted

     528,082        559,348        599,300        563,123        623,268   

Non-GAAP adjustment

     16,196        18,452        6,397        15,442        3,852   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP weighted average shares diluted (c)

     544,278        577,800        605,697        578,565        627,120   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP diluted net income per share

   $ 0.09      $ 0.12      $ 0.13      $ 0.54      $ 0.99   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net income per share

   $ 0.19      $ 0.20      $ 0.21      $ 0.86      $ 1.27   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross profit:

   $ 404,461      $ 406,378      $ 401,588      $ 1,675,133      $ 1,927,235   

Stock-based compensation

     2,300        1,944        1,444        8,142        6,995   

Acquisition-related costs (a) 

     —          —          1,457        2,983        1,457   

Legal/Tax related matters (b) 

     5,698        —          —          5,698        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 412,459      $ 408,322      $ 404,489      $ 1,691,956      $ 1,935,687   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross margin

     52.2     52.0     54.1     52.9     56.8

Stock-based compensation

     0.3     0.3     0.2     0.2     0.2

Acquisition-related costs (a) 

     —          —          0.2     0.1     —     

Legal/Tax related matters (b) 

     0.7     —          —          0.2     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

     53.2     52.3     54.5     53.4     57.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP research and development:

   $ 273,685      $ 263,615      $ 255,282      $ 1,057,445      $ 1,013,678   

Stock-based compensation

     (24,997     (22,565     (22,298     (87,149     (85,924

Acquisition-related costs (a) 

     (262     (458     (279     (1,628     (279

Restructuring

     (1     (2     (420     (47     (728

Legal/Tax related matters (b) 

     690        —          —          690        (3,137
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP research and development

   $ 249,115      $ 240,590      $ 232,285      $ 969,311      $ 923,610   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP selling and marketing:

   $ 42,319      $ 38,398      $ 40,392      $ 161,817      $ 159,434   

Stock-based compensation

     (3,683     (3,101     (3,657     (13,278     (12,920

Acquisition-related costs (a) 

     (14     (57     (40     (167     (40

Restructuring

     —          3        (8     3        (8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP selling and marketing

   $ 38,622      $ 35,243      $ 36,687      $ 148,375      $ 146,466   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP general and administrative:

   $ 32,577      $ 24,514      $ 23,184      $ 108,514      $ 100,620   

Stock-based compensation

     (5,506     (2,764     (4,018     (18,711     (14,024

Acquisition-related costs (a) 

     (19     (8     (185     (73     (185

Restructuring

     (153     (130     (137     (1,213     (1,120

Legal/Tax related matters (b) 

     —          —          750        (250     (3,572
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP general and administrative

   $ 26,899      $ 21,612      $ 19,594      $ 88,267      $ 81,719   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Acquisition-related costs include the step-up in fair value of acquired inventory that was sold during the period, and the amortization of retention bonuses required by the terms of the acquisition. Restructuring costs related to recently completed acquisitions are included within “Restructuring” in the table above.
(b) Legal/Tax related matters during the three and twelve months ended February 2, 2013 includes an expense of $5.7 million related to an ongoing litigation matter. The amount recorded does not relate to our litigation with Carnegie Mellon University (CMU). Legal/Tax related matters in the twelve months ended January 28, 2012 include proceeds related to a concluded legal matter during the three months ended January 28, 2012, in addition to assessments of payroll taxes on employee benefits in certain jurisdictions recorded earlier in the fiscal 2012.
(c) For purposes of calculating non-GAAP diluted net income per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the potential benefits of stock-based compensation costs expected to be incurred in future periods but not yet recognized in the financial statements.


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP Outlook

(Unaudited)

(In millions, except per share amounts)

 

     Q1  FY2014
Outlook
 
     

Note : Amounts represent the midpoint of the expected range

  

GAAP gross margin

     52.7

Stock-based compensation, acquisition-related costs, and other

     0.3
  

 

 

 

Non-GAAP gross margin

     53.0
  

 

 

 
     Q1  FY2014
Outlook
 
    

GAAP operating expenses

   $ 360   

Stock-based compensation, acquisition-related costs, restructuring, amortization of intangible assets and other

     (50
  

 

 

 

Non-GAAP operating expenses

   $ 310   
  

 

 

 
     Q1 FY2014
Outlook
 
  

GAAP diluted earnings per share

   $ 0.04   

Stock-based compensation, acquisition-related costs, restructuring, amortization of intangible assets and other

   $ 0.10   
  

 

 

 

Non-GAAP earnings per share

   $ 0.14