Attached files

file filename
8-K - 8-K - MARVELL TECHNOLOGY GROUP LTDd680434d8k.htm

Exhibit 99.1

 

 

LOGO

 

For further information, contact:  

Sukhi Nagesh

  Holly Zheng
Investor Relations   Media Relations
408-222-8373   408-222-9202
sukhi@marvell.com   hollyz@marvell.com

Marvell Technology Group Ltd. Reports Fourth Fiscal Quarter and Fiscal Year 2014 Financial Results

Santa Clara, Calif. (February 20, 2014) — 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 2014, ended February 1, 2014.

Key Fourth Quarter of Fiscal 2014 and Fiscal Year 2014 Financial Highlights

 

    Revenue: Q4 FY 2014 $932 Million; FY 2014, $3.40 Billion

 

    GAAP Net Income: Q4 FY 2014, $107 Million; FY 2014, $325 Million

 

    GAAP Diluted EPS: Q4 FY 2014, $0.21; FY 2014, $0.64

 

    Non-GAAP Net Income: Q4 FY 2014, $151 Million; FY 2014, $530 Million

 

    Non-GAAP Diluted EPS: Q4 FY 2014, $0.29; FY 2014, $1.02

 

    Free Cash Flow: Q4 FY 2014, $82 Million, FY 2014, $356 Million

First Quarter of Fiscal 2015 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 1, 2014.

 

    Revenue is expected to be in the range of $870 to $910 Million.

 

    GAAP Gross Margin is expected to be in the range of 49.7% +/- 100 bps. Non-GAAP Gross Margin is expected to be in the range of 50.0% +/- 100 bps.

 

    GAAP Operating Expenses are expected to be in the range of $370 Million +/- $10 Million. Non-GAAP Operating Expenses to be in the range of $330 Million +/- $10 Million.

 

    GAAP Diluted EPS expected to be in the range of $0.14 +/- $0.02. Non-GAAP Diluted EPS expected to be in the range of $0.22 +/- $0.02.


Fourth Quarter of Fiscal 2014 and Fiscal Year 2014 Summary

Revenue for the fourth quarter of fiscal 2014 was $932 million, essentially flat from $931 million in the third quarter of fiscal 2014, ended November 2, 2013, and a 20 percent increase from revenue of $775 million in the fourth quarter of fiscal 2013, ended February 2, 2013.

For the fiscal year ended February 1, 2014, revenue was $3.4 billion, an increase of 7 percent from revenue of $3.17 billion for the fiscal year ended February 2, 2013.

GAAP net income for the fourth quarter of fiscal 2014 was $107 million, or $0.21 per share (diluted), compared with GAAP net income of $103 million, or $0.21 per share (diluted), for the third quarter of fiscal 2014, and $50 million, or $0.09 per share (diluted), for the fourth quarter of fiscal 2013.

For the year ended February 1, 2014, GAAP net income was $325 million, or $0.64 per share (diluted), compared with GAAP net income of $307 million, or $0.54 per share (diluted), for the year ended February 2, 2013.

Non-GAAP net income was $151 million, or $0.29 per share (diluted), for the fourth quarter of fiscal 2014, compared with non-GAAP net income of $163 million, or $0.32 per share (diluted), for the third quarter of fiscal 2014 and $104 million, or $0.19 per share (diluted), for the fourth quarter of fiscal 2013.

For the fiscal year ended February 1, 2014, non-GAAP net income was $530 million, or $1.02 per share (diluted), compared with non-GAAP net income of $498 million, or $0.86 per share (diluted) for the fiscal year ended February 2, 2013.

“Fiscal year 2014 was the start of a turnaround for Marvell as we delivered year over year growth in revenue and profits. We made good progress in a number of critical areas during the year,” said Dr. Sehat Sutardja, Marvell’s Chairman and Chief Executive Officer. “We are investing in advanced technologies that will help drive increased business opportunities and continued revenue and profit growth in all of our target end markets.”

 

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 all periods presented appear in the financial statements below. Non-GAAP net income, where applicable, excludes the effect of share-based compensation, amortization and write-off of acquired intangible assets, acquisition-related costs, restructuring and other exit related costs, and certain one-time expenses and benefits.

GAAP gross margin for the fourth quarter of fiscal 2014 was 49.8 percent, compared to 50.1 percent for the third quarter of fiscal 2014 and 52.2 percent for the fourth quarter of fiscal 2013. GAAP gross margin for fiscal year 2014 was 51.4 percent compared to 52.9 percent for fiscal year 2013.

Non-GAAP gross margin for the fourth quarter of fiscal 2014 was 50.1 percent, compared to 50.3 percent for the third quarter of fiscal 2014 and 53.2 percent for the fourth quarter of fiscal 2013. Non-GAAP gross margin for fiscal year 2014 was 51.8 percent compared to 53.4 percent for fiscal year 2013.

Shares used to compute GAAP net income per diluted share for the fourth quarter of fiscal 2014 were 510 million shares, compared with 501 million shares in the third quarter of fiscal 2014 and 528 million shares in the fourth quarter of fiscal 2013. Shares used to compute GAAP net income per diluted share for fiscal year 2014 were 504 million shares as compared with 563 million shares for fiscal year 2013.

Shares used to compute non-GAAP net income per diluted share for the fourth quarter of fiscal 2014 were 523 million shares, compared with 514 million shares for the third quarter of fiscal 2014 and 544 million shares for the fourth quarter of fiscal 2013. Shares used to compute non-GAAP net income per diluted share for fiscal year 2014 were 519 million shares as compared with 579 million shares for fiscal year 2013.

Cash flow from operations for the fourth quarter of fiscal 2014 was $100 million, compared to the $177 million reported in the third quarter of fiscal 2014 and the $205 million reported in the fourth quarter of fiscal 2013. Free cash flow for the fourth quarter of fiscal 2014 was $82 million, compared to the $157 million reported in the third quarter of fiscal 2014 and the $161 million reported in the fourth quarter of fiscal 2013. Free cash flow as presented above is defined as cash flow from operations, less capital expenditures and purchases of technology licenses reported under investing and financing activities in the consolidated statement of cash flows.

 

3


Marvell paid a quarterly dividend of $0.06 per share on December 23, 2013 to all shareholders of record as of December 12, 2013. Marvell intends to pay its next quarterly dividend of $0.06 per share on March 27, 2014 to all shareholders of record as of March 13, 2014. Developments in on-going litigation could affect Marvell’s ability to pay the dividend on March 27, 2014 under Bermuda law, where Marvell is incorporated. In such an event, the dividend payment could be delayed until such time as Marvell can meet statutory requirements under Bermuda law.

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 20, 2014 at 1:45 p.m. Pacific Time to discuss results for the fourth fiscal quarter and fiscal year 2014. Interested parties may join the conference call by dialing 1- 866-318-8620 or 1- 617-399-5139, pass-code 20681461. 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 19, 2014.

Discussion of Non-GAAP Financial Measures

Non-GAAP financial measures exclude the effect of share-based compensation expense, amortization and write-off of acquired intangible assets, acquisition-related costs, restructuring and other exit-related 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 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 share-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.

 

4


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.

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 and statements regarding: its financial outlook for the first quarter of fiscal 2015; its continued investment in advanced technologies that should help drive increased business opportunities and result in continued revenue and profit growth in all of Marvell’s target end markets; its dividend program including the declaration of, timing of, funding of, payment of and quarterly amount of dividends; and its use of non-GAAP financial measures as important supplemental information. 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 press release 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; costs and liabilities relating to current and future litigation; Marvell’s ability to develop and introduce new and enhanced products in a timely and cost effective manner and the adoption of those products in the market; 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; uncertainty in the worldwide economic conditions; Marvell’s ability to

 

5


recruit and retain skilled personnel; Marvell’s 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 1, 2014, 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 November 2, 2013 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.

About Marvell

Marvell is a global leader in providing complete silicon solutions enabling the Smart 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 the world’s most 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.

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.

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 1,      November 2,     February 2,     February 1,     February 2,  
     2014      2013     2013     2014     2013  

Net revenue

   $ 931,749       $ 931,226      $ 775,294      $ 3,404,400      $ 3,168,630   

Cost of goods sold

     467,752         464,981        370,833        1,654,230        1,493,497   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     463,997         466,245        404,461        1,750,170        1,675,133   

Operating expenses:

           

Research and development

     288,900         296,291        273,685        1,156,885        1,057,445   

Selling and marketing

     36,665         37,496        42,319        152,698        161,817   

General and administrative

     26,367         26,589        32,577        106,471        108,514   

Amortization and write-off of acquired intangible assets

     11,956         10,645        12,268        43,925        52,700   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     363,888         371,021        360,849        1,459,979        1,380,476   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     100,109         95,224        43,612        290,191        294,657   

Interest and other income, net

     12,617         1,536        6,225        25,566        15,533   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     112,726         96,760        49,837        315,757        310,190   

Provision (benefit) for income taxes

     6,097         (6,396     (315     (9,063     3,605   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 106,629       $ 103,156      $ 50,152      $ 324,820      $ 306,585   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share

   $ 0.21       $ 0.21      $ 0.10      $ 0.65      $ 0.55   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income per share

   $ 0.21       $ 0.21      $ 0.09      $ 0.64      $ 0.54   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in computing basic earnings per share

     497,620         491,979        525,804        496,518        555,310   

Shares used in computing diluted earnings per share

     510,449         501,189        528,082        504,413        563,123   

 

7


Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

     February 1,
2014
     February 2,
2013
 

Assets

     

Current assets:

     

Cash, cash equivalents and short-term investments

   $ 1,969,405       $ 1,918,990   

Accounts receivable, net

     453,496         330,238   

Inventories

     347,861         250,420   

Prepaid expenses and other current assets

     68,458         85,698   
  

 

 

    

 

 

 

Total current assets

     2,839,220         2,585,346   

Property and equipment, net

     356,165         372,971   

Long-term investments

     16,279         16,769   

Goodwill and acquired intangible assets, net

     2,078,980         2,121,793   

Other non-current assets

     160,366         164,885   
  

 

 

    

 

 

 

Total assets

   $ 5,451,010       $ 5,261,764   
  

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

     

Current liabilities:

     

Accounts payable

   $ 316,389       $ 286,552   

Accrued liabilities

     263,670         261,186   

Deferred income

     61,747         60,150   
  

 

 

    

 

 

 

Total current liabilities

     641,806         607,888   

Other non-current liabilities

     123,794         169,281   
  

 

 

    

 

 

 

Total liabilities

     765,600         777,169   
  

 

 

    

 

 

 

Shareholders’ equity:

     

Common stock

     1,005         1,017   

Additional paid-in capital

     2,941,650         2,945,643   

Accumulated other comprehensive income

     597         1,148   

Retained earnings

     1,742,158         1,536,787   
  

 

 

    

 

 

 

Total shareholders’ equity

     4,685,410         4,484,595   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 5,451,010       $ 5,261,764   
  

 

 

    

 

 

 

 

8


Marvell Technology Group Ltd.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

    Three Months Ended     Year Ended  
    February 1,     February 2,     February 1,     February 2,  
    2014     2013     2014     2013  

Cash flows from operating activities:

       

Net income

  $ 106,629      $ 50,152      $ 324,820      $ 306,585   

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

       

Depreciation and amortization

    26,029        26,227        102,605        91,028   

Share-based compensation

    38,068        36,486        155,873        127,280   

Amortization and write-off of acquired intangible assets

    12,184        12,268        44,153        52,700   

Other expense, net

    2,184        957        8,178        7,392   

Gain from sale of a product line

    (6,975     —          (6,975     —     

Excess tax benefits from share-based compensation

    22        (9     (20     (58

Changes in assets and liabilities:

       

Accounts receivable

    13,233        44,532        (123,258     77,025   

Inventories

    32,262        73,468        (97,188     103,102   

Prepaid expenses and other assets

    8,365        (15,861     23,377        132   

Accounts payable

    (88,520     2,833        39,791        (24,304

Accrued liabilities and other non-current liabilities

    1,383        (2,272     (19,127     8,014   

Accrued employee compensation

    (19,752     (24,878     (5,787     (20,050

Deferred income

    (24,623     692        1,597        191   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    100,489        204,595        448,039        729,037   

Cash flows from investing activities:

       

Purchases of available-for-sale securities

    (146,143     (338,538     (837,892     (1,543,902

Sales and maturities of available-for-sale securities

    149,533        517,911        995,039        1,835,655   

Net proceeds from sale of a product line

    6,306        —          6,306        —     

Investments in privately-held companies

    —          (3,000     (1,869     (8,750

Cash paid for acquisitions, net

    —          —          (2,551     (1,000

Purchases of technology licenses

    (3,654     (24,315     (17,647     (35,002

Purchases of property and equipment

    (13,310     (19,096     (66,593     (68,186
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by investing activities

    (7,268     132,962        74,793        178,815   

Cash flows from financing activities:

       

Repurchase of common stock (a)

    —          (260,464 )(a)      (376,285     (936,935

Proceeds from employee stock plans

    107,686        38,692        204,962        104,936   

Minimum tax withholding paid on behalf of employees

       

for net share settlement

    (466     (277     (10,872     (10,099

Dividend payments to shareholders

    (29,889     (31,748     (119,449     (98,761

Payments on technology license obligations

    (1,110     —          (7,411     —     

Excess tax benefits from share-based compensation

    (22     9        20        58   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    76,199        (253,788     (309,035     (940,801
 

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

    169,420        83,769        213,797        (32,949
 

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

    796,330        668,184        751,953        784,902   
 

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 965,750      $ 751,953      $ 965,750      $ 751,953   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Marvell records all repurchases as well as investment purchases and sales, based on trade date in accordance with U.S. GAAP. There were no repurchases of common share in the three months ended February 1, 2014.

 

9


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP

(Unaudited)

(In thousands, except per share amounts)

 

     Three Months Ended     Year Ended  
     February 1,     November 2,     February 2,     February 1,     February 2,  
     2014     2013     2013     2014     2013  

GAAP net income

   $ 106,629      $ 103,156      $ 50,152      $ 324,820      $ 306,585   

Share-based compensation

     38,068        43,201        36,486        155,873        127,280   

Amortization and write-off of acquired intangible assets

     12,184        10,645        12,268        44,153        52,700   

Acquisition-related costs (a)

     121        433        295        (62     4,851   

Restructuring and other exit-related costs (b)

     947        5,935        154        7,288        1,257   

Legal/Tax related matters (c)

     —          —          5,008        5,228        5,258   

Gain on sale

     (6,975         (6,975  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 150,974      $ 163,370      $ 104,363      $ 530,325      $ 497,931   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP weighted average shares - diluted

     510,449        501,189        528,082        504,413        563,123   

Non-GAAP adjustment

     12,932        13,014        16,196        14,515        15,442   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP weighted average shares diluted (d)

     523,381        514,203        544,278        518,928        578,565   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP diluted net income per share

   $ 0.21      $ 0.21      $ 0.09      $ 0.64      $ 0.54   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net income per share

   $ 0.29      $ 0.32      $ 0.19      $ 1.02      $ 0.86   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross profit:

   $ 463,997      $ 466,245      $ 404,461      $ 1,750,170      $ 1,675,133   

Share-based compensation

     2,597        2,531        2,300        8,863        8,142   

Acquisition-related costs (a)

     —          —          —          —          2,983   

Amortization of acquired intangible assets

     228        —          —          228        —     

Legal/Tax related matters (c)

     —          —          5,698        4,728        5,698   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 466,822      $ 468,776      $ 412,459      $ 1,763,989      $ 1,691,956   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross margin

     49.8     50.1     52.2     51.4     52.9

Share-based compensation

     0.3     0.2     0.3     0.3     0.2

Acquisition-related costs (a)

     —          —          —          —          0.1

Amortization of acquired intangible assets

     —          —          —          —          —     

Legal/Tax related matters (c)

     —          —          0.7     0.1     0.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

     50.1     50.3     53.2     51.8     53.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP research and development:

   $ 288,900      $ 296,291      $ 273,685      $ 1,156,885      $ 1,057,445   

Share-based compensation

     (27,087     (30,084     (24,997     (109,432     (87,149

Acquisition-related costs (a)

     (116     (414     (262     205        (1,628

Restructuring and other exit-related costs (b)

     (829     (4,613     (1     (5,442     (47

Legal/Tax related matters (c)

     —          —          690        —          690   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP research and development

   $ 260,868      $ 261,180      $ 249,115      $ 1,042,216      $ 969,311   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP selling and marketing:

   $ 36,665      $ 37,496      $ 42,319      $ 152,698      $ 161,817   

Share-based compensation

     (3,162     (3,738     (3,683     (13,940     (13,278

Acquisition-related costs (a)

     —          —          (14     (79     (167

Restructuring and other exit-related costs (b)

     —          (795     —          (795     3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP selling and marketing

   $ 33,503      $ 32,963      $ 38,622      $ 137,884      $ 148,375   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP general and administrative:

   $ 26,367      $ 26,589      $ 32,577      $ 106,471      $ 108,514   

Share-based compensation

     (5,222     (6,848     (5,506     (23,638     (18,711

Acquisition-related costs (a)

     (5     (19     (19     (64     (73

Restructuring and other exit-related costs (b)

     (118     (527     (153     (1,051     (1,213

Legal/Tax related matters (c)

     —          —          —          (500     (250
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP general and administrative

   $ 21,022      $ 19,195      $ 26,899      $ 81,218      $ 88,267   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Acquisition-related costs include the step-up in fair value of acquired inventory that was sold during the year ended February 2, 2013, the amortization of retention bonuses required by the terms of an acquisition and the release of a $1.5 million liability for contingent milestone that was not met during the year ended February 1, 2014.
(b) Restructuring and other exit-related costs include costs that qualify under U.S. GAAP as restructuring costs, as well as operating expenses related to assets classified as held-for-sale that did not qualify as discontinued operations.
(c) Legal/Tax related matters include settlement fees related to litigation matters. The amounts recorded do not relate to Marvell’s litigation with Carnegie Mellon University.
(d) 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.

 

10


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP Outlook

(Unaudited)

(In millions, except per share amounts)

 

     Q1 FY2015  
     Outlook  

Note : Amounts represent the midpoint of the expected range

  

GAAP gross margin

     49.7

Share-based compensation, acquisition related costs, and other

     0.3
  

 

 

 

Non-GAAP gross margin

     50.0
  

 

 

 
     Q1 FY2015  
     Outlook  

GAAP operating expenses

   $ 370   

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

     (40
  

 

 

 

Non-GAAP operating expenses

   $ 330   
  

 

 

 
     Q1 FY2015  
     Outlook  

GAAP diluted earnings per share

   $ 0.14   

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

     0.08   
  

 

 

 

Non-GAAP diluted earnings per share

   $ 0.22   
  

 

 

 

 

11