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 23, 2013

 

 

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 23, 2013, Marvell Technology Group Ltd. (“Marvell”) issued a press release regarding its financial results for its first fiscal quarter ended May 4, 2013. 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 stock-based compensation, amortization of acquired intangible assets, acquisition-related costs, restructuring 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:

 

   

Stock-based compensation. Stock-based compensation relates primarily to employee stock options, restricted stock units and the employee stock purchase plan. Stock-based compensation expense is a non-cash expense that is difficult to predict as its valuation is affected by changes in market forces, such as the price of Marvell’s common shares, which is not within the control of management. Accordingly, management excludes this item from its internal operating forecasts and models.

 

2


   

Amortization 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 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. 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. Restructuring represents charges that 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. F or example, in the fourth quarter ended February 2, 2013, Marvell recorded 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. 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 stock-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 stock-based compensation is treated as proceeds assumed to be used to repurchase shares. Since Marvell’s non-GAAP net income does not include stock-based compensation, management believes the stock-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 3, 2013 to all shareholders of record as of June 13, 2013. 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, statutory requirements of Bermuda law, and other factors that the board of directors may deem relevant.

 

Item 9.01 Financial Statements and Exhibits.

 

  (d) Exhibits.
99.1    Press Release dated May 23, 2013

 

3


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 23, 2013

 

MARVELL TECHNOLOGY GROUP LTD.
By:  

 /s/ Brad D. Feller

  Brad D. Feller
  Interim Chief Financial Officer

 

4


EXHIBIT INDEX

 

Exhibit No.    Description
99.1    Press Release dated May 23, 2013

 

5

EX-99.1

Exhibit 99.1

 

LOGO

 

For further information, contact:     
Sukhi Nagesh      Daniel Yoo
Investor Relations      Media Relations
408-222-8373      408-222-2187
[email protected]      [email protected]

Marvell Technology Group Ltd. Reports First Quarter of Fiscal Year 2014

Financial Results

Santa Clara, Calif. (May 23, 2013) — Marvell Technology Group Ltd. (NASDAQ: MRVL), a global leader in integrated silicon solutions, today reported financial results for the first quarter of fiscal year 2014, ended May 4, 2013.

Key 1Q FY2014 Financial Highlights

 

   

Revenue: $734 Million

 

   

GAAP Net Income: $53 Million

 

   

GAAP EPS: $0.11

 

   

Non-GAAP Net Income: $98 Million

 

   

Non-GAAP EPS: $0.19

 

   

Free Cash Flow: $53 Million

2Q FY2014 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 4, 2013.

 

   

Revenue is expected to be in the range of $770 to $810 Million.

 

   

GAAP Gross Margin is expected to be in the range of 52.2% +/- 100 bps. Non-GAAP Gross Margin is expected to be in the range of 52.5% +/- 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 $315 Million +/- $10 Million.

 

   

GAAP EPS expected to be in the range of $0.09 +/- $0.02. Non-GAAP EPS expected to be in the range of $0.19 +/- $0.02.


1Q FY2014 Summary

Revenue for the first quarter of fiscal 2014 was $734 million, a 5 percent sequential decrease from $775 million in the fourth quarter of fiscal 2013, ended February 2, 2013, and a 8 percent decrease from revenue of $796 million in the first quarter of fiscal 2013, ended April 28, 2012.

GAAP net income for the first quarter of fiscal 2014 was $53 million, or $0.11 per share (diluted), compared with GAAP net income of $50 million, or $0.09 per share (diluted), for the fourth quarter of fiscal 2013, and $95 million, or $0.16 per share (diluted), for the first quarter of fiscal 2013.

Non-GAAP net income was $98 million, or $0.19 per share (diluted), for the first quarter of fiscal 2014, compared with non-GAAP net income of $104 million, or $0.19 per share (diluted), for the fourth quarter of fiscal 2013, and $139 million, or $0.23 per share (diluted), for the first quarter of fiscal 2013.

“Our results in the first quarter were at the high-end of our guidance mainly due to better than normal seasonal demand and share gains in our storage and networking end markets,” said Dr. Sehat Sutardja, Marvell’s Chairman and Chief Executive Officer. “Starting in the second quarter of fiscal 2014, we expect many of our investments and key initiatives across all of our end markets to produce tangible results. More specifically, we expect growth to be driven by increased traction in areas such as mobile handsets, tablets, connectivity and SSDs.”

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 4, 2013, February 2, 2013, and April 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 first quarter of fiscal 2014 was 54.3 percent, compared to 52.2 percent for the fourth quarter of fiscal 2013 and 54.0 percent for the first quarter of fiscal 2013.

 

2


Non-GAAP gross margin for the first quarter of fiscal 2014 was 54.6 percent, compared to 53.2 percent for the fourth quarter of fiscal 2013 and 54.5 percent for the first quarter of fiscal 2013.

Shares used to compute GAAP net income per diluted share for the first quarter of fiscal 2014 were 505 million shares, compared with 528 million shares in the fourth quarter of fiscal 2013 and 595 million shares in the first quarter of fiscal 2013. Shares used to compute non-GAAP net income per diluted share for the first quarter of fiscal 2014 were 522 million shares, compared with 544 million shares for the fourth quarter of fiscal 2013 and 606 million shares for the first quarter of fiscal 2013. 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.

Cash flow from operations for the first quarter of fiscal 2014 was $84 million, compared to the $205 million reported in the fourth quarter of fiscal 2013 and the $199 million reported in the first quarter of fiscal 2013. Free cash flow for the first quarter of fiscal 2014 was $53 million, compared to the $161 million reported in the fourth quarter of fiscal 2013 and the $178 million reported in the first 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.

Under the share repurchase program, Marvell repurchased approximately 20 million shares for a total of $200 million in the first quarter of fiscal 2014. Over the past eleven quarters, Marvell has repurchased and retired approximately 204 million shares, or about 29 percent, of its outstanding shares.

Marvell also paid a quarterly dividend of $0.06 per share on April 4, 2013 to all shareholders of record as of March 14, 2013. Marvell intends to pay its next quarterly dividend of $0.06 per share on July 3, 2013 to all shareholders of record as of June 13, 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.

 

3


Conference Call

Marvell will be conducting a conference call on Thursday, May 23, 2013 at 1:45 p.m. Pacific Time to discuss results for the first quarter of fiscal 2014. Interested parties may join the conference call by dialing 1-866-318-8611 or 1-617-399-5130, pass-code 64582267. 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 23, 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 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.

 

4


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.

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 investments and key initiatives across its end markets producing tangible results starting in the second quarter; expectations regarding increased traction in areas such as mobile handsets, tablets, connectivity and SSDs; 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 financial measures as important supplemental information; and statements relating to its financial outlook for the second 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; 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; 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; 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 quarter ended May 4, 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 Annual Report on Form 10-K for the year ended February 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.

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 4,
2013
    February 2,
2013
    April 28,
2012
 

Net revenue

   $ 734,369      $ 775,294      $ 796,351   

Cost of goods sold

     335,438        370,833        366,322   
  

 

 

   

 

 

   

 

 

 

Gross profit

     398,931        404,461        430,029   

Operating expenses:

      

Research and development

     279,052        273,685        255,970   

Selling and marketing

     39,989        42,319        40,066   

General and administrative

     26,323        32,577        25,705   

Amortization and write-off of acquired intangible assets

     10,686        12,268        14,355   
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     356,050        360,849        336,096   
  

 

 

   

 

 

   

 

 

 

Operating income

     42,881        43,612        93,933   

Interest and other income, net

     3,160        6,225        1,057   
  

 

 

   

 

 

   

 

 

 

Income before income taxes

     46,041        49,837        94,990   

Provision (benefit) for income taxes

     (7,168     (315     447   
  

 

 

   

 

 

   

 

 

 

Net income

   $ 53,209      $ 50,152      $ 94,543   
  

 

 

   

 

 

   

 

 

 

Basic net income per share

   $ 0.11      $ 0.10      $ 0.16   
  

 

 

   

 

 

   

 

 

 

Diluted net income per share

   $ 0.11      $ 0.09      $ 0.16   
  

 

 

   

 

 

   

 

 

 

Shares used in computing basic earnings per share

     502,180        525,804        580,024   

Shares used in computing diluted earnings per share

     505,387        528,082        594,739   

 

6


Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

     May 4,
2013
     February 2,
2013
 

Assets

     

Current assets:

     

Cash, cash equivalents, and short-term investments

   $ 1,732,643       $ 1,918,990   

Accounts receivable, net

     370,350         330,238   

Inventories

     270,652         250,420   

Prepaid expenses and other current assets

     79,269         85,698   
  

 

 

    

 

 

 

Total current assets

     2,452,914         2,585,346   

Property and equipment, net

     384,612         387,027   

Long-term investments

     16,550         16,769   

Goodwill and acquired intangible assets, net

     2,114,893         2,121,793   

Other non-current assets

     152,198         150,829   
  

 

 

    

 

 

 

Total assets

   $ 5,121,167       $ 5,261,764   
  

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

     

Current liabilities:

     

Accounts payable

   $ 307,393       $ 286,552   

Accrued expenses

     246,432         261,186   

Deferred income

     59,270         60,150   
  

 

 

    

 

 

 

Total current liabilities

     613,095         607,888   

Other non-current liabilities

     155,631         169,281   
  

 

 

    

 

 

 

Total liabilities

     768,726         777,169   
  

 

 

    

 

 

 

Shareholders’ equity:

     

Common stock

     988         1,017   

Additional paid-in capital

     2,789,534         2,945,643   

Accumulated other comprehensive income

     2,176         1,148   

Retained earnings

     1,559,743         1,536,787   
  

 

 

    

 

 

 

Total shareholders’ equity

     4,352,441         4,484,595   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 5,121,167       $ 5,261,764   
  

 

 

    

 

 

 

 

7


Marvell Technology Group Ltd.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

     Three Months Ended  
     May 4,     April 28,  
     2013     2012  

Cash flows from operating activities:

    

Net income

   $ 53,209      $ 94,543   

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

    

Depreciation and amortization

     24,966        21,199   

Stock-based compensation

     33,513        27,192   

Amortization of acquired intangible assets

     10,686        14,355   

Other expense, net

     2,523        2,903   

Excess tax benefits from stock-based compensation

     (7     (41

Changes in assets and liabilities:

    

Accounts receivable

     (40,112     (10,119

Inventories

     (20,123     201   

Prepaid expenses and other assets

     6,802        4,242   

Accounts payable

     28,936        21,249   

Accrued expenses and other liabilities

     (20,081     18,143   

Accrued employee compensation

     4,423        (648

Deferred income

     (880     5,454   
  

 

 

   

 

 

 

Net cash provided by operating activities

     83,855        198,673   

Cash flows from investing activities:

    

Purchases of available-for-sale securities

     (306,838     (421,652

Sales and maturities of available-for-sale securities

     335,771        558,777   

Purchases of strategic investments

     —         (5,000

Cash paid for acquisitions, net

     (2,551     —    

Purchases of technology licenses

     (5,860     (2,045

Purchases of property and equipment

     (20,080     (18,904
  

 

 

   

 

 

 

Net cash provided by investing activities

     442        111,176   

Cash flows from financing activities:

    

Repurchase of common stock (a) 

     (216,694     (223,157

Proceeds from employee stock plans

     19,805        17,803   

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

     (9,378     (8,879

Dividend payment to shareholders

     (30,253     —    

Payment on technology license obligations

     (5,317     —    

Excess tax benefits from stock-based compensation

     7        41   
  

 

 

   

 

 

 

Net cash used in financing activities

     (241,830     (214,192
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (157,533     95,657   
  

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

     751,953        784,902   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 594,420      $ 880,559   
  

 

 

   

 

 

 

 

(a) Marvell records all repurchases as well as investment purchases and sales, based on trade date in accordance with U.S. GAAP. Cash paid for repurchase of Marvell common shares includes a total of 19.9 million shares repurchased for $200.2 million in the first quarter of fiscal 2014, adjusted for repurchases made in the final three days of the current and previous quarters that are accrued but not yet paid due to the standard three-day settlement period.

 

8


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP

(Unaudited)

(In thousands, except per share amounts)

 

     Three Months Ended  
     May 4,
2013
    February 2,
2013
    April 28,
2012
 
      

GAAP net income

   $ 53,209      $ 50,152      $ 94,543   

Stock-based compensation

     33,513        36,486        27,192   

Amortization of acquired intangible assets

     10,686        12,268        14,355   

Acquisition-related costs (a) 

     465        295        2,456   

Restructuring

     228        154        115   

Legal/Tax related matters (b) 

     —         5,008        —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 98,101      $ 104,363      $ 138,661   
  

 

 

   

 

 

   

 

 

 

GAAP weighted average shares - diluted

     505,387        528,082        594,739   

Non-GAAP adjustment

     17,094        16,196        10,814   
  

 

 

   

 

 

   

 

 

 

Non-GAAP weighted average shares diluted (c)

     522,481        544,278        605,553   
  

 

 

   

 

 

   

 

 

 

GAAP diluted net income per share

   $ 0.11      $ 0.09      $ 0.16   
  

 

 

   

 

 

   

 

 

 

Non-GAAP diluted net income per share

   $ 0.19      $ 0.19      $ 0.23   
  

 

 

   

 

 

   

 

 

 

GAAP gross profit:

   $ 398,931      $ 404,461      $ 430,029   

Stock-based compensation

     1,867        2,300        2,123   

Acquisition-related costs (a) 

     —         —          1,929   

Legal/Tax related matters (b) 

     —         5,698        —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 400,798      $ 412,459      $ 434,081   
  

 

 

   

 

 

   

 

 

 

GAAP gross margin

     54.3     52.2     54.0

Stock-based compensation

     0.3     0.3     0.3

Acquisition-related costs (a) 

     —         —          0.2

Legal/Tax related matters (b) 

     —         0.7     —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

     54.6     53.2     54.5
  

 

 

   

 

 

   

 

 

 

GAAP research and development:

   $ 279,052      $ 273,685      $ 255,970   

Stock-based compensation

     (23,279     (24,997     (17,174

Acquisition-related costs (a) 

     (400     (262     (442

Restructuring

     —         (1     —     

Legal/Tax related matters (b) 

     —         690        —     
  

 

 

   

 

 

   

 

 

 

Non-GAAP research and development

   $ 255,373      $ 249,115      $ 238,354   
  

 

 

   

 

 

   

 

 

 

GAAP selling and marketing:

   $ 39,989      $ 42,319      $ 40,066   

Stock-based compensation

     (3,392     (3,683     (3,036

Acquisition-related costs (a) 

     (45     (14     (46

Restructuring

     —         —          7   
  

 

 

   

 

 

   

 

 

 

Non-GAAP selling and marketing

   $ 36,552      $ 38,622      $ 36,991   
  

 

 

   

 

 

   

 

 

 

GAAP general and administrative:

   $ 26,323      $ 32,577      $ 25,705   

Stock-based compensation

     (4,975     (5,506     (4,859

Acquisition-related costs (a) 

     (20     (19     (39

Restructuring

     (228     (153     (122
  

 

 

   

 

 

   

 

 

 

Non-GAAP general and administrative

   $ 21,100      $ 26,899      $ 20,685   
  

 

 

   

 

 

   

 

 

 

 

(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.
(b) Legal/Tax related matters during the three 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 Marvell’s litigation with Carnegie Mellon University (CMU).
(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.

 

9


Marvell Technology Group Ltd.

Reconciliations from GAAP to Non-GAAP Outlook

(Unaudited)

(In millions, except per share amounts)

 

     Q2 FY2014  
     Outlook  

Note : Amounts represent the midpoint of the expected range

  

GAAP gross margin

     52.2

Stock-based compensation, acquisition related costs, and other

     0.3
  

 

 

 

Non-GAAP gross margin

     52.5
  

 

 

 
     Q2 FY2014  
     Outlook  

GAAP operating expenses

   $ 370   

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

     (55
  

 

 

 

Non-GAAP operating expenses

   $ 315   
  

 

 

 
     Q2 FY2014  
     Outlook  

GAAP diluted earnings per share

   $ 0.09   

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

     0.10   
  

 

 

 

Non-GAAP earnings per share

   $ 0.19   
  

 

 

 

 

10