Exhibit 99.1
 | ||||||||
| For further information, contact: | ||||||||
| John Spencer Ahn | Sue Kim | |||||||
| Investor Relations | Media Relations | |||||||
| 408-222-7544 | 408-222-1942 | |||||||
| johnahn@marvell.com | suekim@marvell.com | |||||||
Marvell Technology Group Ltd. Reports Second Quarter of Fiscal Year 2015 Financial Results
Santa Clara, Calif. (August 21, 2014)— Marvell Technology Group Ltd. (NASDAQ: MRVL), a global leader in integrated silicon solutions, today reported financial results for the second quarter of fiscal year 2015, ended August 2, 2014.
Key Second Quarter of Fiscal 2015 Financial Highlights
| • | Revenue: Q2 FY 2015, $962 Million |
| • | GAAP Net Income: Q2 FY 2015, $139 Million |
| • | GAAP Diluted EPS: Q2 FY 2015, $0.27 |
| • | Non-GAAP Net Income: Q2 FY 2015, $181 Million |
| • | Non-GAAP Diluted EPS: Q2 FY 2015, $0.34 |
| • | Free Cash Flow: Q2 FY 2015, $137 Million |
Third 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 August 20, 2014.
| • | Revenue is expected to be in the range of $960 Million to $1 Billion. |
| • | 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 $0.21 +/- $0.02. Non-GAAP Diluted EPS expected to be in the range of $0.29 +/- $0.02. |
Second Quarter of Fiscal 2015 Summary
Revenue for the second quarter of fiscal 2015 was $962 million, approximately flat from $958 million in the first quarter of fiscal 2015, ended May 3, 2014, and a 19 percent increase from revenue of $807 million in the second quarter of fiscal 2014, ended August 3, 2013.
GAAP net income for the second quarter of fiscal 2015 was $139 million, or $0.27 per share (diluted), compared with GAAP net income of $99 million, or $0.19 per share (diluted), for the first quarter of fiscal 2015, and $62 million, or $0.12 per share (diluted), for the second quarter of fiscal 2014.
Non-GAAP net income was $181 million, or $0.34 per share (diluted), for the second quarter of fiscal 2015, compared with non-GAAP net income of $144 million, or $0.27 per share (diluted), for the first quarter of fiscal 2015 and $118 million, or $0.23 per share (diluted), for the second quarter of fiscal 2014.
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 August 2, 2014, May 3, 2014 and August 3, 2013 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 second quarter of fiscal 2015 was 50.3 percent, compared to 48.4 percent for the first quarter of fiscal 2015 and 52.2 percent for the second quarter of fiscal 2014.
Non-GAAP gross margin for the second quarter of fiscal 2015 was 50.6 percent, compared to 48.8 percent for the first quarter of fiscal 2015 and 53.0 percent for the second quarter of fiscal 2014.
Shares used to compute GAAP net income per diluted share for the second quarter of fiscal 2015 were 520 million shares, compared with 521 million shares in the first quarter of fiscal 2015 and 501 million shares in the second quarter of fiscal 2014.
2
Shares used to compute non-GAAP net income per diluted share for the second quarter of fiscal 2015 were 533 million shares, compared with 530 million shares for the first quarter of fiscal 2015 and 516 million shares for the second quarter of fiscal 2014.
Cash flow from operations for the second quarter of fiscal 2015 was $157 million, compared to the $235 million reported in the first quarter of fiscal 2015 and the $86 million reported in the second quarter of fiscal 2014. Free cash flow for the second quarter of fiscal 2015 was $137 million, compared to the $211 million reported in the first quarter of fiscal 2015 and the $65 million reported in the second quarter of fiscal 2014. 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.
Marvell paid a quarterly dividend of $0.06 per share on July 2, 2014 to all shareholders of record as of June 12, 2014. Marvell intends to pay its next quarterly dividend of $0.06 per share on October 2, 2014 to all shareholders of record as of September 11, 2014.
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, developments in ongoing litigation, 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, August 21, 2014 at 1:45 p.m. Pacific Time to discuss results for the second quarter of fiscal year 2015. Interested parties may join the conference call by dialing 1- 866-318-8619 or 1-617-399-5138, pass-code 56522168. 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 September 21, 2014.
3
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, litigation settlement, 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.
Marvell believes that the presentation of non-GAAP financial measures provides 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.
4
Forward-Looking Statements under the Private Securities Litigation Reform Act of 1995
This press release contains forward-looking statements within the meaning of the federal securities laws that involve risks and uncertainties, including: Marvell’s expectations and statements regarding its financial outlook for the third quarter of fiscal 2015; 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. Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “can,” “will” and similar expressions identify such forward-looking statements. 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 Marvell’s 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 recruit and retain skilled personnel; and other risks detailed in Marvell’s SEC filings from time to time. When Marvell files its Quarterly Report on Form 10-Q for the second quarter of fiscal 2015, 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 May 3, 2014 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 (NASDAQ: MRVL) is a global leader in providing complete silicon solutions and Kinoma® software enabling the “Smart Life and Smart Lifestyle.” From mobile communications to storage, Internet of Things (IoT), 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.
5
Marvell Technology Group Ltd.
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| August 2, 2014 | May 3, 2014 | August 3, 2013 | August 2, 2014 | August 3, 2013 | ||||||||||||||||
Net revenue | $ | 961,545 | $ | 957,830 | $ | 807,056 | $ | 1,919,375 | $ | 1,541,425 | ||||||||||
Cost of goods sold | 477,741 | 493,860 | 386,059 | 971,601 | 721,497 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross profit | 483,804 | 463,970 | 420,997 | 947,774 | 819,928 | |||||||||||||||
Operating expenses: | ||||||||||||||||||||
Research and development | 294,764 | 295,363 | 292,642 | 590,127 | 571,694 | |||||||||||||||
Selling and marketing | 33,949 | 38,358 | 38,548 | 72,307 | 78,537 | |||||||||||||||
General and administrative | 31,333 | 30,573 | 27,192 | 61,906 | 53,515 | |||||||||||||||
Amortization and write-off of acquired intangible assets | 3,304 | 6,689 | 10,638 | 9,993 | 21,324 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total operating expenses | 363,350 | 370,983 | 369,020 | 734,333 | 725,070 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating income | 120,454 | 92,987 | 51,977 | 213,441 | 94,858 | |||||||||||||||
Interest and other income, net | 12,263 | 1,925 | 8,253 | 14,188 | 11,413 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Income before income taxes | 132,717 | 94,912 | 60,230 | 227,629 | 106,271 | |||||||||||||||
Benefit for income taxes | (6,153 | ) | (4,567 | ) | (1,596 | ) | (10,720 | ) | (8,764 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Net income | $ | 138,870 | $ | 99,479 | $ | 61,826 | $ | 238,349 | $ | 115,035 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Basic net income per share | $ | 0.27 | $ | 0.20 | $ | 0.13 | $ | 0.47 | $ | 0.23 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Diluted net income per share | $ | 0.27 | $ | 0.19 | $ | 0.12 | $ | 0.46 | $ | 0.23 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Shares used in computing basic earnings per share | 511,821 | 505,105 | 494,293 | 508,463 | 498,237 | |||||||||||||||
Shares used in computing diluted earnings per share | 520,269 | 520,751 | 500,625 | 520,510 | 503,006 | |||||||||||||||
Marvell Technology Group Ltd.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands)
| August 2, 2014 | February 1, 2014 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash, cash equivalents and short-term investments | $ | 2,300,004 | $ | 1,969,405 | ||||
Accounts receivable, net | 498,484 | 453,496 | ||||||
Inventories | 393,957 | 347,861 | ||||||
Prepaid expenses and other current assets | 96,561 | 68,458 | ||||||
|
|
|
| |||||
Total current assets | 3,289,006 | 2,839,220 | ||||||
Property and equipment, net | 344,836 | 356,165 | ||||||
Long-term investments | 13,422 | 16,279 | ||||||
Goodwill and acquired intangible assets, net | 2,068,017 | 2,078,980 | ||||||
Other non-current assets | 150,413 | 160,366 | ||||||
|
|
|
| |||||
Total assets | $ | 5,865,694 | $ | 5,451,010 | ||||
|
|
|
| |||||
Liabilities and Shareholders’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 415,718 | $ | 316,389 | ||||
Accrued liabilities | 293,378 | 273,170 | ||||||
Deferred income | 82,887 | 61,747 | ||||||
|
|
|
| |||||
Total current liabilities | 791,983 | 651,306 | ||||||
Other non-current liabilities | 112,177 | 123,794 | ||||||
|
|
|
| |||||
Total liabilities | 904,160 | 775,100 | ||||||
|
|
|
| |||||
Shareholders’ equity: | ||||||||
Common stock | 1,028 | 1,005 | ||||||
Additional paid-in capital | 3,049,864 | 2,941,650 | ||||||
Accumulated other comprehensive income | 627 | 597 | ||||||
Retained earnings | 1,910,015 | 1,732,658 | ||||||
|
|
|
| |||||
Total shareholders’ equity | 4,961,534 | 4,675,910 | ||||||
|
|
|
| |||||
Total liabilities and shareholders’ equity | $ | 5,865,694 | $ | 5,451,010 | ||||
|
|
|
| |||||
Marvell Technology Group Ltd.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(in thousands)
| Three Months Ended | Six Months Ended | |||||||||||||||
| August 2, 2014 | August 3, 2013 | August 2, 2014 | August 3, 2013 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income | $ | 138,870 | $ | 61,826 | $ | 238,349 | $ | 115,035 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 26,263 | 25,697 | 53,269 | 50,663 | ||||||||||||
Share-based compensation | 35,020 | 41,091 | 64,989 | 74,604 | ||||||||||||
Amortization and write-off of acquired intangible assets | 3,789 | 10,638 | 10,963 | 21,324 | ||||||||||||
Other expense (income), net | (7,596 | ) | 1,816 | (6,126 | ) | 4,339 | ||||||||||
Excess tax benefits from share-based compensation | (32 | ) | (25 | ) | (76 | ) | (32 | ) | ||||||||
Changes in assets and liabilities: | ||||||||||||||||
Accounts receivable | 33,419 | (60,524 | ) | (30,159 | ) | (100,636 | ) | |||||||||
Inventories | (43,194 | ) | (64,170 | ) | (46,299 | ) | (84,293 | ) | ||||||||
Prepaid expenses and other assets | (24,996 | ) | 12,503 | (27,157 | ) | 19,305 | ||||||||||
Accounts payable | 2,558 | 54,933 | 87,686 | 83,869 | ||||||||||||
Accrued liabilities and other non-current liabilities | 10,096 | (13,013 | ) | 2,962 | (33,094 | ) | ||||||||||
Accrued employee compensation | (7,451 | ) | (471 | ) | 22,550 | 3,952 | ||||||||||
Deferred income | (9,792 | ) | 16,195 | 21,140 | 15,315 | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by operating activities | 156,954 | 86,496 | 392,091 | 170,351 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Purchases of available-for-sale securities | (153,881 | ) | (164,631 | ) | (335,770 | ) | (471,469 | ) | ||||||||
Sales and maturities of available-for-sale securities | 190,099 | 162,909 | 372,410 | 498,680 | ||||||||||||
Investments in privately-held companies | — | (750 | ) | (441 | ) | (750 | ) | |||||||||
Cash paid for acquisitions, net | — | — | — | (2,551 | ) | |||||||||||
Purchases of technology licenses | (1,298 | ) | (1,750 | ) | (9,409 | ) | (7,610 | ) | ||||||||
Purchases of property and equipment | (15,823 | ) | (18,981 | ) | (31,954 | ) | (39,061 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) investing activities | 19,097 | (23,203 | ) | (5,164 | ) | (22,761 | ) | |||||||||
Cash flows from financing activities: | ||||||||||||||||
Repurchase of common stock(a) | — | (88,114 | ) | — | (304,808 | ) | ||||||||||
Proceeds from employee stock plans | 49,282 | 53,316 | 68,374 | 73,121 | ||||||||||||
Minimum tax withholding paid on behalf of employees for net share settlement | (637 | ) | (510 | ) | (24,923 | ) | (9,888 | ) | ||||||||
Dividend payments to shareholders | (30,820 | ) | (29,791 | ) | (60,992 | ) | (60,044 | ) | ||||||||
Payments on technology license obligations | (2,677 | ) | (984 | ) | (2,677 | ) | (6,301 | ) | ||||||||
Excess tax benefits from share-based compensation | 32 | 25 | 76 | 32 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash provided by (used in) financing activities | 15,180 | (66,058 | ) | (20,142 | ) | (307,888 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net increase (decrease) in cash and cash equivalents | 191,231 | (2,765 | ) | 366,785 | (160,298 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents at beginning of period | 1,141,304 | 594,420 | 965,750 | 751,953 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents at end of period | $ | 1,332,535 | $ | 591,655 | $ | 1,332,535 | $ | 591,655 | ||||||||
|
|
|
|
|
|
|
| |||||||||
| (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 stock in the three and six months ended August 2, 2014. |
Marvell Technology Group Ltd.
Reconciliations from GAAP to Non-GAAP
(Unaudited)
(In thousands, except per share amounts)
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| August 2, | May 3, | August 3, | August 2, | August 3, | ||||||||||||||||
| 2014 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
GAAP net income | $ | 138,870 | $ | 99,479 | $ | 61,826 | $ | 238,349 | $ | 115,035 | ||||||||||
Share-based compensation | 35,020 | 29,969 | 41,091 | 64,989 | 74,604 | |||||||||||||||
Amortization and write-off of acquired intangible assets | 4,229 | 7,614 | 10,638 | 11,843 | 21,324 | |||||||||||||||
Acquisition-related costs(a) | — | — | (1,081 | ) | — | (616 | ) | |||||||||||||
Restructuring and other exit-related costs(b) | 735 | 5,088 | 178 | 5,823 | 406 | |||||||||||||||
Litigation settlement(c) | 475 | 2,000 | 5,228 | 2,475 | 5,228 | |||||||||||||||
Other(d) | 2,155 | — | — | 2,155 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP net income | $ | 181,484 | $ | 144,150 | $ | 117,880 | $ | 325,634 | $ | 215,981 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP weighted average shares - diluted | 520,269 | 520,751 | 500,625 | 520,510 | 503,006 | |||||||||||||||
Non-GAAP adjustment | 13,201 | 9,625 | 15,021 | 11,413 | 16,058 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP weighted average shares diluted(e) | 533,470 | 530,376 | 515,646 | 531,923 | 519,064 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP diluted net income per share | $ | 0.27 | $ | 0.19 | $ | 0.12 | $ | 0.46 | $ | 0.23 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP diluted net income per share | $ | 0.34 | $ | 0.27 | $ | 0.23 | $ | 0.61 | $ | 0.42 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP gross profit: | $ | 483,804 | $ | 463,970 | $ | 420,997 | $ | 947,774 | $ | 819,928 | ||||||||||
Share-based compensation | 1,733 | 2,299 | 1,868 | 4,032 | 3,735 | |||||||||||||||
Amortization of acquired intangible assets | 925 | 925 | — | 1,850 | — | |||||||||||||||
Litigation settlement(c) | — | — | 4,728 | — | 4,728 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP gross profit | $ | 486,462 | $ | 467,194 | $ | 427,593 | $ | 953,656 | $ | 828,391 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP gross margin | 50.3 | % | 48.4 | % | 52.2 | % | 49.4 | % | 53.2 | % | ||||||||||
Share-based compensation | 0.2 | % | 0.3 | % | 0.2 | % | 0.2 | % | 0.2 | % | ||||||||||
Amortization of acquired intangible assets | 0.1 | % | 0.1 | % | — | 0.1 | % | — | ||||||||||||
Litigation settlement(c) | — | — | 0.6 | % | — | 0.3 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP gross margin | 50.6 | % | 48.8 | % | 53.0 | % | 49.7 | % | 53.7 | % | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP research and development: | $ | 294,764 | $ | 295,363 | $ | 292,642 | $ | 590,127 | $ | 571,694 | ||||||||||
Share-based compensation | (24,276 | ) | (20,368 | ) | (28,982 | ) | (44,644 | ) | (52,261 | ) | ||||||||||
Acquisition-related costs(a) | — | — | 1,135 | — | 735 | |||||||||||||||
Restructuring and other exit-related costs(b) | (412 | ) | (4,682 | ) | — | (5,094 | ) | — | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP research and development | $ | 270,076 | $ | 270,313 | $ | 264,795 | $ | 540,389 | $ | 520,168 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP selling and marketing: | $ | 33,949 | $ | 38,358 | $ | 38,548 | $ | 72,307 | $ | 78,537 | ||||||||||
Share-based compensation | (2,617 | ) | (2,928 | ) | (3,648 | ) | (5,545 | ) | (7,040 | ) | ||||||||||
Acquisition-related costs(a) | — | — | (34 | ) | — | (79 | ) | |||||||||||||
Restructuring and other exit-related costs(b) | 48 | (48 | ) | — | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP selling and marketing | $ | 31,380 | $ | 35,382 | $ | 34,866 | $ | 66,762 | $ | 71,418 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
GAAP general and administrative: | $ | 31,333 | $ | 30,573 | $ | 27,192 | $ | 61,906 | $ | 53,515 | ||||||||||
Share-based compensation | (6,394 | ) | (4,374 | ) | (6,593 | ) | (10,768 | ) | (11,568 | ) | ||||||||||
Acquisition-related costs(a) | — | — | (20 | ) | — | (40 | ) | |||||||||||||
Restructuring and other exit-related costs(b) | (371 | ) | (358 | ) | (178 | ) | (729 | ) | (406 | ) | ||||||||||
Litigation settlement(c) | (475 | ) | (2,000 | ) | (500 | ) | (2,475 | ) | (500 | ) | ||||||||||
Other(d) | (2,155 | ) | — | — | (2,155 | ) | — | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Non-GAAP general and administrative | $ | 21,938 | $ | 23,841 | $ | 19,901 | $ | 45,779 | $ | 41,001 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (a) | Acquisition-related costs include the amortization of retention bonuses required by the terms of an acquisition. |
| (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) | The amounts recorded do not relate to Marvell’s litigation with Carnegie Mellon University. |
| (d) | Costs associated with the surety bond to appeal the Carnegie Mellon University judgment. |
| (e) | 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 share-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)
| Q3 FY2015 Outlook | ||||
Note : Amounts represent the midpoint of the expected range | ||||
GAAP gross margin | 49.7 | % | ||
Share-based compensation, amortization of intangible assets and other | 0.3 | % | ||
|
| |||
Non-GAAP gross margin | 50.0 | % | ||
|
| |||
| Q3 FY2015 Outlook | ||||
GAAP operating expenses | $ | 370 | ||
Share-based compensation, restructuring, amortization of intangible assets and other | (40 | ) | ||
|
| |||
Non-GAAP operating expenses | $ | 330 | ||
|
| |||
| Q3 FY2015 Outlook | ||||
GAAP diluted earnings per share | $ | 0.21 | ||
Share-based compensation, restructuring, amortization of intangible assets and other | 0.08 | |||
|
| |||
Non-GAAP diluted earnings per share | $ | 0.29 | ||
|
| |||