UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 22, 2014

 

 

MARVELL TECHNOLOGY GROUP LTD.

(Exact name of registrant as specified in its charter)

 

 

 

Bermuda   000-30877   77-0481679

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

Canon’s Court

22 Victoria Street

Hamilton HM 12

Bermuda

(Address of principal executive offices)

(441) 296-6395

(Registrant’s telephone number, including area code)

N/A

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Results of Operations and Financial Condition.

The information in Item 2.02 of this Current Report, including the accompanying Exhibit 99.1, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of Section 18. The information in Item 2.02 of this Current Report shall not be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language contained in such filing.

On May 22, 2014, Marvell Technology Group Ltd. (“Marvell”) issued a press release regarding its financial results for its first fiscal quarter ended May 3, 2014. A copy of the press release is furnished herewith as Exhibit 99.1 and is incorporated by reference herein.

Discussion of Non-GAAP Financial Measures

In addition to disclosing financial results calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), Marvell also reports non-GAAP financial measures. Pursuant to the requirements of Regulation G, Marvell has provided reconciliations with the press release of the non-GAAP financial measures to the most directly comparable GAAP financial measures included in the press release. Non-GAAP financial measures exclude 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.

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 its 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. Marvell has chosen to provide this information to investors to enable them to perform comparisons of operating results in a manner similar to how Marvell analyzes its operating results internally. Management also believes that these non-GAAP financial measures may be used to facilitate comparisons of Marvell’s results with that of other companies in its industry.

Externally, management believes that investors may find Marvell’s non-GAAP financial measures useful in their assessment of Marvell’s operating performance and the valuation of Marvell. Internally, Marvell’s non-GAAP financial measures are used in the following areas:

 

    Management’s determination of the achievement and measurement of certain performance-based equity awards (adjustments may vary from award to award);

 

    Management’s evaluation of Marvell’s operating performance;

 

    Management’s establishment of internal operating budgets; and

 

    Management’s performance comparisons with internal forecasts and targeted business models.

Non-GAAP financial measures are adjusted by the exclusion of the following items:

 

    Share-based compensation. Share-based compensation relates primarily to employee stock options, restricted stock units and the employee stock purchase plan. Share-based compensation expense is a non-cash expense that is affected by changes in market forces, such as the price of Marvell’s common shares, which is not within the control of management. In addition, the valuation of share-based compensation is highly subjective, and the expense recognized by Marvell may be significantly different than the expense recognized by other companies for similar equity awards, which makes it difficult to assess Marvell’s results compared to its competitors. Accordingly, management excludes this item from its internal operating forecasts and models.

 

2


    Amortization and write-off of acquired intangible assets. Purchased intangible assets relate primarily to existing and core technology, and customer relationships of acquired businesses. Management considers these charges non-cash in nature and unrelated to Marvell’s core operating performance.

 

    Acquisition-related costs. Acquisition-related costs primarily include the amortization of retention bonuses required by the terms of the acquisition. Management believes these charges are unrelated to the core operating activities for Marvell, and the frequency and variability in the nature of the charges can vary significantly from period to period. Excluding this data provides investors with a basis to compare Marvell’s performance against the performance of other companies without this variability.

 

    Restructuring and other exit-related costs. Restructuring and other exit-related costs include costs which qualify under U.S. GAAP as restructuring costs, as well as operating expenses related to a product line classified as held-for-sale which did not qualify as discontinued operations. These charges are not directly related to Marvell’s ongoing or core business results. Management regularly excludes such items from internal operating forecasts and models because they are not considered a core operating activity for Marvell and because the frequency and variability in the nature of the charges can vary significantly from period to period. Excluding this data provides investors with a basis to compare Marvell’s performance against the performance of other companies without this variability.

 

    Other. From time to time, Marvell has other costs/benefits that are not directly related to Marvell’s ongoing or core business results. For example, in the fourth quarter ended February 1, 2014, Marvell recorded an expense of $9.5 million for settlement fees in connection litigation matters not related to Marvell’s litigation with Carnegie Mellon University. Excluding this data provides investors with a basis to compare Marvell’s performance against the performance of other companies without this variability.

The calculation of non-GAAP net income per share is adjusted for the following item:

 

    Non-GAAP net income per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares (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. For GAAP purposes under the treasury stock method, this future share-based compensation is treated as proceeds assumed to be used to repurchase shares. Since Marvell’s non-GAAP net income does not include share-based compensation, management believes the share-based compensation effect on diluted shares outstanding using the treasury stock method should similarly not be included in the calculation of non-GAAP diluted shares outstanding.

Non-GAAP financial measures should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs associated with the operations of Marvell’s business as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of Marvell’s results as reported under GAAP. Marvell expects to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items from Marvell’s non-GAAP net income should not be construed as an inference that these costs are unusual, infrequent or non-recurring.

 

Item 8.01 Other Events.

Marvell today announced that it had declared the payment of its quarterly dividend of $0.06 per share to be paid on July 2, 2014 to all shareholders of record as of June 12, 2014. The payment of future quarterly cash dividends 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.

 

3


Item 9.01 Financial Statements and Exhibits.

 

  (d) Exhibits.

 

99.1    Press Release dated May 22, 2014

 

4


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: May 22, 2014

 

MARVELL TECHNOLOGY GROUP LTD.
By:  

/s/ Michael Rashkin

  Michael Rashkin
  Chief Financial Officer

 

5


EXHIBIT INDEX

 

Exhibit No.    Description
99.1    Press Release dated May 22, 2014
EX-99.1

Exhibit 99.1

 

  

LOGO

 

For further information, contact:   

Sukhi Nagesh

   Sue Kim

Investor Relations

   Media Relations

408-222-8373

   408-222-1942

[email protected]

   [email protected]

Marvell Technology Group Ltd. Reports First Quarter of Fiscal Year 2015 Financial Results

Santa Clara, Calif. (May 22, 2014) — Marvell Technology Group Ltd. (NASDAQ: MRVL), a global leader in integrated silicon solutions, today reported financial results for the first quarter of fiscal year 2015, ended May 3, 2014.

Key First Quarter of Fiscal 2015 Financial Highlights

 

  ¡   Revenue: Q1 FY 2015, $958 Million

 

  ¡   GAAP Net Income: Q1 FY 2015, $99 Million

 

  ¡   GAAP Diluted EPS: Q1 FY 2015, $0.19

 

  ¡   Non-GAAP Net Income: Q1 FY 2015, $144 Million

 

  ¡   Non-GAAP Diluted EPS: Q1 FY 2015, $0.27

 

  ¡   Free Cash Flow: Q1 FY 2015, $211 Million

Second 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 May 3, 2014.

 

  ¡   Revenue is expected to be in the range of $940 to $980 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 $365 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 $0.28 +/- $0.02.


First Quarter of Fiscal 2015 Summary

Revenue for the first quarter of fiscal 2015 was $958 million, an increase of 3 percent from $932 million in the fourth quarter of fiscal 2014, ended February 1, 2014, and a 30 percent increase from revenue of $734 million in the first quarter of fiscal 2014, ended May 4, 2013.

GAAP net income for the first quarter of fiscal 2015 was $99 million, or $0.19 per share (diluted), compared with GAAP net income of $97 million, or $0.19 per share (diluted), for the fourth quarter of fiscal 2014, and $53 million, or $0.11 per share (diluted), for the first quarter of fiscal 2014.

Non-GAAP net income was $144 million, or $0.27 per share (diluted), for the first quarter of fiscal 2015, compared with non-GAAP net income of $151 million, or $0.29 per share (diluted), for the fourth quarter of fiscal 2014 and $98 million, or $0.19 per share (diluted), for the first quarter of fiscal 2014.

“We delivered solid first quarter results, driven by better than expected demand for our LTE solutions,” said Dr. Sehat Sutardja, Marvell’s Chairman and Chief Executive Officer. “Looking forward, we continue to focus on increasing our share across all our end markets and are investing appropriately in advanced technologies that will drive our success.”

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 May 3, 2014, February 1, 2014 and May 4, 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 first quarter of fiscal 2015 was 48.4 percent, compared to 48.8 percent for the fourth quarter of fiscal 2014 and 54.3 percent for the first quarter of fiscal 2014.

Non-GAAP gross margin for the first quarter of fiscal 2015 was 48.8 percent, compared to 50.1 percent for the fourth quarter of fiscal 2014 and 54.6 percent for the first quarter of fiscal 2014.

 

2


Shares used to compute GAAP net income per diluted share for the first quarter of fiscal 2015 were 521 million shares, compared with 510 million shares in the fourth quarter of fiscal 2014 and 505 million shares in the first quarter of fiscal 2014.

Shares used to compute non-GAAP net income per diluted share for the first quarter of fiscal 2015 were 530 million shares, compared with 523 million shares for the fourth quarter of fiscal 2014 and 522 million shares for the first quarter of fiscal 2014.

Cash flow from operations for the first quarter of fiscal 2015 was $235 million, compared to the $100 million reported in the fourth quarter of fiscal 2014 and the $84 million reported in the first quarter of fiscal 2014. Free cash flow for the first quarter of fiscal 2015 was $211 million, compared to the $82 million reported in the fourth quarter of fiscal 2014 and the $53 million reported in the first 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 March 27, 2014 to all shareholders of record as of March 13, 2014. Marvell intends to pay its next quarterly dividend of $0.06 per share on July 2, 2014 to all shareholders of record as of June 12, 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, May 22, 2014 at 1:45 p.m. Pacific Time to discuss results for the first quarter of fiscal year 2015. Interested parties may join the conference call by dialing 1- 877-415-3184 or 1-857-244-7327, pass-code 48465186. 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 June 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, 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 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 second quarter of fiscal 2015; its level of investment in advanced technologies and the ability of such investment to drive Marvell’s success; its dividend program including the declaration of, timing of, funding of, payment of and quarterly amount of dividends; and

 

4


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 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 Quarterly Report on Form 10-Q for the first 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 Annual Report on Form 10-K for the year ended February 1, 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 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  
     May 3,
2014
    February 1,
2014
     May 4,
2013
 

Net revenue

   $ 957,830      $ 931,749       $ 734,369   

Cost of goods sold

     493,860        477,252         335,438   
  

 

 

   

 

 

    

 

 

 

Gross profit

     463,970        454,497         398,931   

Operating expenses:

       

Research and development

     295,363        288,900         279,052   

Selling and marketing

     38,358        36,665         39,989   

General and administrative

     30,573        26,367         26,323   

Amortization and write-off of acquired intangible assets

     6,689        11,956         10,686   
  

 

 

   

 

 

    

 

 

 

Total operating expenses

     370,983        363,888         356,050   
  

 

 

   

 

 

    

 

 

 

Operating income

     92,987        90,609         42,881   

Interest and other income, net

     1,925        12,617         3,160   
  

 

 

   

 

 

    

 

 

 

Income before income taxes

     94,912        103,226         46,041   

Provision (benefit) for income taxes

     (4,567     6,097         (7,168
  

 

 

   

 

 

    

 

 

 

Net income

   $ 99,479      $ 97,129       $ 53,209   
  

 

 

   

 

 

    

 

 

 

Basic net income per share

   $ 0.20      $ 0.20       $ 0.11   
  

 

 

   

 

 

    

 

 

 

Diluted net income per share

   $ 0.19      $ 0.19       $ 0.11   
  

 

 

   

 

 

    

 

 

 

Shares used in computing basic earnings per share

     505,105        497,620         502,180   

Shares used in computing diluted earnings per share

     520,751        510,449         505,387   

 

6


Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

     May 3,
2014
     February 1,
2014
 

Assets

     

Current assets:

     

Cash, cash equivalents and short-term investments

   $ 2,146,445       $ 1,969,405   

Accounts receivable, net

     517,074         453,496   

Inventories

     350,649         347,861   

Prepaid expenses and other current assets

     72,815         68,458   
  

 

 

    

 

 

 

Total current assets

     3,086,983         2,839,220   

Property and equipment, net

     349,321         356,165   

Long-term investments

     13,456         16,279   

Goodwill and acquired intangible assets, net

     2,071,806         2,078,980   

Other non-current assets

     161,406         160,366   
  

 

 

    

 

 

 

Total assets

   $ 5,682,972       $ 5,451,010   
  

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

     

Current liabilities:

     

Accounts payable

   $ 409,005       $ 316,389   

Accrued liabilities

     288,076         273,170   

Deferred income

     92,679         61,747   
  

 

 

    

 

 

 

Total current liabilities

     789,760         651,306   

Other non-current liabilities

     123,725         123,794   
  

 

 

    

 

 

 

Total liabilities

     913,485         775,100   
  

 

 

    

 

 

 

Shareholders’ equity:

     

Common stock

     1,016         1,005   

Additional paid-in capital

     2,966,097         2,941,650   

Accumulated other comprehensive income

     409         597   

Retained earnings

     1,801,965         1,732,658   
  

 

 

    

 

 

 

Total shareholders’ equity

     4,769,487         4,675,910   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 5,682,972       $ 5,451,010   
  

 

 

    

 

 

 

 

7


Marvell Technology Group Ltd.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

     Three Months Ended  
     May 3,
2014
    May 4,
2013
 

Cash flows from operating activities:

    

Net income

   $ 99,479      $ 53,209   

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

    

Depreciation and amortization

     27,006        24,966   

Share-based compensation

     29,969        33,513   

Amortization and write-off of acquired intangible assets

     7,174        10,686   

Other expense, net

     1,470        2,523   

Excess tax benefits from share-based compensation

     (44     (7

Changes in assets and liabilities:

    

Accounts receivable

     (63,578     (40,112

Inventories

     (3,105     (20,123

Prepaid expenses and other assets

     (2,161     6,802   

Accounts payable

     85,128        28,936   

Accrued liabilities and other non-current liabilities

     (7,134     (20,081

Accrued employee compensation

     30,001        4,423   

Deferred income

     30,932        (880
  

 

 

   

 

 

 

Net cash provided by operating activities

     235,137        83,855   

Cash flows from investing activities:

    

Purchases of available-for-sale securities

     (181,889     (306,838

Sales and maturities of available-for-sale securities

     182,311        335,771   

Investments in privately-held companies

     (441     —     

Cash paid for acquisitions, net

     —          (2,551

Purchases of technology licenses

     (8,111     (5,860

Purchases of property and equipment

     (16,131     (20,080
  

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (24,261     442   

Cash flows from financing activities:

    

Repurchase of common stock (a)

     —          (216,694

Proceeds from employee stock plans

     19,092        19,805   

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

     (24,286     (9,378

Dividend payments to shareholders

     (30,172     (30,253

Payments on technology license obligations

     —          (5,317

Excess tax benefits from share-based compensation

     44        7   
  

 

 

   

 

 

 

Net cash used in financing activities

     (35,322     (241,830
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     175,554        (157,533
  

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

     965,750        751,953   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 1,141,304      $ 594,420   
  

 

 

   

 

 

 

 

  (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 months ended May 3, 2014.

 

8


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP

(Unaudited)

(In thousands, except per share amounts)

 

     Three Months Ended  
     May 3,
2014
    February 1,
2014
    May 4,
2013
 

GAAP net income

   $ 99,479      $ 97,129      $ 53,209   

Share-based compensation

     29,969        38,068        33,513   

Amortization and write-off of acquired intangible assets

     7,614        12,184        10,686   

Acquisition-related costs (a)

     —          121        465   

Restructuring and other exit-related costs (b)

     5,088        947        228   

Legal/Tax related matters (c)

     2,000        9,500        —     

Gain on sale

     —          (6,975     —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 144,150      $ 150,974      $ 98,101   
  

 

 

   

 

 

   

 

 

 

GAAP weighted average shares—diluted

     520,751        510,449        505,387   

Non-GAAP adjustment

     9,625        12,932        17,094   
  

 

 

   

 

 

   

 

 

 

Non-GAAP weighted average shares diluted (d)

     530,376        523,381        522,481   
  

 

 

   

 

 

   

 

 

 

GAAP diluted net income per share

   $ 0.19      $ 0.19      $ 0.11   
  

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net income per share

   $ 0.27      $ 0.29      $ 0.19   
  

 

 

   

 

 

   

 

 

 

GAAP gross profit:

   $ 463,970      $ 454,497      $ 398,931   

Share-based compensation

     2,299        2,597        1,867   

Amortization of acquired intangible assets

     925        228        —     

Legal/Tax related matters (c)

     —          9,500        —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 467,194      $ 466,822      $ 400,798   
  

 

 

   

 

 

   

 

 

 

GAAP gross margin

     48.4     48.8     54.3

Share-based compensation

     0.3     0.3     0.3

Amortization of acquired intangible assets

     0.1     0.0     —     

Legal/Tax related matters (c)

     —          1.0     —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

     48.8     50.1     54.6
  

 

 

   

 

 

   

 

 

 

GAAP research and development:

   $ 295,363      $ 288,900      $ 279,052   

Share-based compensation

     (20,368     (27,087     (23,279

Acquisition-related costs (a)

     —          (116     (400

Restructuring and other exit-related costs (b)

     (4,682     (829     —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP research and development

   $ 270,313      $ 260,868      $ 255,373   
  

 

 

   

 

 

   

 

 

 

GAAP selling and marketing:

   $ 38,358      $ 36,665      $ 39,989   

Share-based compensation

     (2,928     (3,162     (3,392

Acquisition-related costs (a)

     —          —          (45

Restructuring and other exit-related costs (b)

     (48     —          —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP selling and marketing

   $ 35,382      $ 33,503      $ 36,552   
  

 

 

   

 

 

   

 

 

 

GAAP general and administrative:

   $ 30,573      $ 26,367      $ 26,323   

Share-based compensation

     (4,374     (5,222     (4,975

Acquisition-related costs (a)

     —          (5     (20

Restructuring and other exit-related costs (b)

     (358     (118     (228

Legal/Tax related matters (c)

     (2,000     —          —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP general and administrative

   $ 23,841      $ 21,022      $ 21,100   
  

 

 

   

 

 

   

 

 

 

 

(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) 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 share-based compensation costs expected to be incurred in future periods but not yet recognized in the financial statements.

 

9


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP Outlook

(Unaudited)

(In millions, except per share amounts)

 

Note : Amounts represent the midpoint of the expected range    Q2 FY2015
Outlook
 

GAAP gross margin

     49.7

Share-based compensation, acquisition related costs, and other

     0.3
  

 

 

 

Non-GAAP gross margin

     50.0
  

 

 

 
     Q2 FY2015
Outlook
 

GAAP operating expenses

   $ 365   

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

     (35
  

 

 

 

Non-GAAP operating expenses

   $ 330   
  

 

 

 
     Q2 FY2015
Outlook
 

GAAP diluted earnings per share

   $ 0.21   

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

     0.07   
  

 

 

 

Non-GAAP diluted earnings per share

   $ 0.28   
  

 

 

 

 

10