EX-99.1 2 a08-22519_1ex99d1.htm EX-99.1

Exhibit 99.1

 

For further information, contact:

 

 

Jeff Palmer

 

Louise Kehoe

Investor Relations

 

Ogilvy PR/ Marvell

408-222-8373

 

650-544-5070

jpalmer@marvell.com

 

louise.kehoe@ogilvypr.com

 

Marvell Technology Reports Fiscal Second Quarter Results

 

·                  F2Q09 Revenue: $843 Million, up 28% Year-on-Year

·                  F2Q09 Net Income: $71 Million (GAAP), $154 Million (non-GAAP)

·                  F2Q09 EPS: $0.11 (GAAP), $0.24 (non-GAAP)

·                  F2Q09 Free Cash Flow: $167 Million

 

Santa Clara, California (August 28, 2008) — Marvell Technology Group Ltd. (NASDAQ: MRVL), a leader in storage, communications and consumer silicon solutions, today reported financial results for the second quarter of fiscal year 2009, ended August 2, 2008.

 

Net revenue for the second quarter of fiscal 2009 was $842.6 million, an increase of 28 percent over $656.7 million in the second quarter of fiscal 2008, ended July 28, 2007, and a 4.8 percent sequential increase from $804 million in the first quarter of fiscal 2009, ended May 3, 2008.

 

“The results for our second quarter were better than we had anticipated.  We demonstrated significant year over year revenue growth, sustained profitability and excellent free cash flow generation,” said Dr. Sehat Sutardja, Marvell Chairman and Chief Executive Officer.  “We also continued to realize recurring benefits from our improved efficiency which combined with our revenue performance enabled us to achieve increased sequential growth in gross and operating margins.”

 

Marvell reports net income (loss), basic and diluted net income (loss) 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 (loss) to non-GAAP net income for the three and six months ended August 2, 2008 and July 28, 2007 appear in the financial statements below.  Non-GAAP net income, where applicable, excludes the effect of stock-based compensation, amortization and write-offs of acquired intangible assets and restructuring costs.

 



 

GAAP net income was $71.4 million, or $0.11 per share (diluted), for the second quarter of fiscal 2009, compared with a GAAP net loss of $56.5 million, or a loss of $0.10 per share for the second quarter of fiscal 2008.  In the first quarter of fiscal 2009 GAAP net income was $69.9 million, or $0.11 per share (diluted).

 

Non-GAAP net income increased to $154 million, or $0.24 per share (diluted) for the second quarter of fiscal 2009, a 288 percent increase compared with non-GAAP net income of $39.7 million, or $0.06 per share (diluted) for the second quarter of fiscal 2008 and an increase of 2 percent from non-GAAP net income of $150.4 million, or $0.24 per share (diluted) for the first quarter of fiscal 2009.  Results for the first fiscal quarter of 2009 included one time benefits of $14.5 million, or approximately $0.02 per share.

 

Non-GAAP gross margin for the second quarter of fiscal 2009 was 52.3 percent, compared to non-GAAP gross margin of 52.0 percent for the first quarter of fiscal 2009 and non-GAAP gross margin of 49.4 percent for the second quarter of fiscal 2008.

 

Shares used to compute GAAP net income per share, for the second quarter of fiscal 2009 were 638 million shares (diluted), compared with 588 million shares in the second quarter of fiscal 2008 and 624 million shares (diluted) in the first quarter of fiscal 2009.  Shares used to compute non-GAAP net income per diluted share for the second quarter of fiscal 2009 were 640 million shares compared with 630 million shares for the second quarter of fiscal 2008 and 624 million shares for the first quarter of fiscal 2009.

 

Cash flow from operations for the second quarter of fiscal 2009 was $183 million, up 40% sequentially from the $130 million reported in the first quarter of fiscal 2009.  Free cash, defined as cash flow from operations, less investments in property, plant and equipment, was $167 million, up 67% sequentially from the $100 million reported in the first quarter of fiscal 2009.

 

Conference Call

 

Marvell will be conducting a conference call on August 28, 2008 at 1:45 p.m. PDT to discuss its second quarter of fiscal 2009 financial performance.  The call is being webcast by Thomson/CCBN and can be accessed at Marvell’s web site at www.marvell.com.  The conference call will also be available via the web at www.marvell.com.  Please visit Marvell’s website, under the Investor Events section of the Investor Relations page.  Replay on the Internet will be available until September 4, 2009.

 

2



 

Discussion of Non-GAAP Financial Measures

 

Non-GAAP net income consists of net income excluding stock-based compensation expense as well as charges related to acquisitions and other charges and gains that are driven primarily by discrete events that management does not consider to be directly related to Marvell’s core operating performance.  Non-GAAP earnings per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares outstanding (diluted).  For purposes of calculating non-GAAP earnings per share, the GAAP weighted average shares outstanding (diluted) is adjusted to exclude the potential benefits of compensation costs 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/antidilutive effects of warrants, common stock options and restricted stock.

 

Marvell believes that the presentation of non-GAAP net income and non-GAAP net income per share provides important supplemental information to management and investors regarding financial and business trends relating to the company’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.

 

3



 

About Marvell

 

Marvell Technology (NASDAQ: MRVL) is a leader in the development of storage, communications and consumer silicon solutions.  Marvell’s diverse product portfolio includes switching, transceiver, communications controller, wireless, and storage solutions that power the entire communications infrastructure, including enterprise, metro, home, and storage networking.  As used in this release, the terms “Company” and “Marvell” refer to Marvell Technology Group Ltd. and its subsidiaries.  For more information visit www.marvell.com

 

Forward-Looking Statements

 

This press release contains forward-looking statements that involve risks and uncertainties concerning the Company’s use of non-GAAP net income and net income per share as important supplemental information.  Actual events or results may differ materially from those described in this document due to a number of risks and uncertainties. These statements are not guarantees of results and are subject to risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements, including the Company’s reliance on major customers and suppliers; market acceptance of new products; and other risks detailed in Marvell’s SEC filings.  When Marvell files its Form 10-Q for the second quarter of fiscal 2009, 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.  The Company’s results also remain subject to review by the Company’s independent registered public accounting firm.  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, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, 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.

 

4



 

Marvell Technology Group Ltd.

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

August 2,

 

May 3,

 

July 28,

 

August 2,

 

July 28,

 

 

 

2008

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

842,575

 

$

804,075

 

$

656,711

 

$

1,646,650

 

$

1,291,761

 

Cost of goods sold

 

405,913

 

388,842

 

335,530

 

794,755

 

662,947

 

Gross profit

 

436,662

 

415,233

 

321,181

 

851,895

 

628,814

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Research and development and other

 

249,714

 

238,475

 

236,194

 

488,189

 

470,327

 

Selling and marketing

 

41,834

 

46,088

 

53,942

 

87,922

 

104,334

 

General and administrative

 

30,989

 

12,951

 

33,775

 

43,940

 

57,763

 

Amortization of acquired intangible assets

 

34,988

 

35,247

 

37,293

 

70,235

 

74,613

 

Total operating expenses

 

357,525

 

332,761

 

361,204

 

690,286

 

707,037

 

Operating income (loss)

 

79,137

 

82,472

 

(40,023

)

161,609

 

(78,223

)

Interest and other income (expense), net

 

(2,690

)

(3,959

)

(6,814

)

(6,649

)

(15,470

)

Income (loss) before income taxes

 

76,447

 

78,513

 

(46,837

)

154,960

 

(93,693

)

Provision for income taxes

 

5,080

 

8,574

 

9,619

 

13,654

 

15,591

 

Net income (loss)

 

$

71,367

 

$

69,939

 

$

(56,456

)

141,306

 

(109,284

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share

 

$

0.12

 

$

0.12

 

$

(0.10

)

$

0.23

 

$

(0.19

)

Diluted net income (loss) per share

 

$

0.11

 

$

0.11

 

$

(0.10

)

$

0.22

 

$

(0.19

)

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing basic earnings per share

 

606,860

 

601,222

 

587,534

 

604,041

 

587,480

 

Shares used in computing diluted earnings per share

 

637,832

 

624,351

 

587,534

 

631,091

 

587,480

 

 

5



 

Marvell Technology Group Ltd.

Reconciliation of Non-GAAP Adjustments

(Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

August 2, 2008

 

July 28, 2007

 

 

 

GAAP

 

Adjustments

 

Non-GAAP

 

GAAP

 

Adjustments

 

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

842,575

 

$

 

$

842,575

 

$

656,711

 

$

 

$

656,711

 

Cost of goods sold

 

405,913

 

3,755

(a)

402,158

 

335,530

 

3,275

(a)

332,255

 

Gross profit

 

436,662

 

3,755

 

440,417

 

321,181

 

3,275

 

324,456

 

Gross margin

 

51.8

%

 

 

52.3

%

48.9

%

 

 

49.4

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development and other

 

249,714

 

32,998

(a)

216,716

 

236,194

 

34,591

(a)

201,603

 

Selling and marketing

 

41,834

 

6,159

(a)

35,675

 

53,942

 

10,977

(a)

42,965

 

General and administrative

 

30,989

 

4,715

(a)

26,274

 

33,775

 

10,033

(a)

23,742

 

Amortization of acquired intangible assets

 

34,988

 

34,988

(b)

 

37,293

 

37,293

(b)

 

Total operating expenses

 

357,525

 

78,860

 

278,665

 

361,204

 

92,894

 

268,310

 

Operating income (loss)

 

79,137

 

82,615

 

161,752

 

(40,023

)

96,169

 

56,146

 

Interest and other income (expense), net

 

(2,690

)

 

(2,690

)

(6,814

)

 

(6,814

)

Income (loss) before income taxes

 

76,447

 

82,615

 

159,062

 

(46,837

)

96,169

 

49,332

 

Provision for income taxes

 

5,080

 

 

5,080

 

9,619

 

 

9,619

 

Net income (loss)

 

$

71,367

 

$

82,615

 

$

153,982

 

$

(56,456

)

$

96,169

 

$

39,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share

 

$

0.12

 

 

 

$

0.25

 

$

(0.10

)

 

 

$

0.07

 

Diluted net income (loss) per share

 

$

0.11

 

 

 

$

0.24

 

$

(0.10

 

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing basic earnings per share

 

606,860

 

 

 

606,860

 

587,534

 

 

 

587,534

 

Shares used in computing diluted earnings per share

 

637,832

 

 

 

640,147

 

587,534

 

 

 

630,258

 

 


(a) Consists of

 

 

 

 

For three months ending August 2, 2008, employee stock-based compensation expense of $3,755 cost of goods sold,

 

 

$32,998 research and development, $6,159 selling and marketing and $4,715 general and administrative

 

 

 

 

 

For three months ending July 28, 2007, employee stock-based compensation expense of $3,275 cost of goods sold,

 

 

$34,591 research and development, $10,977 selling and marketing and $10,033 general and administrative

 

 

 

(b) Consists of

 

 

 

 

For three months ending August 2, 2008, amortization of intangible assets of $34,988 resulting from prior acquisitions

 

 

For three months ending July 28, 2007, amortization of intangible assets of $37,293 resulting from prior acquisitions

 

6



 

Marvell Technology Group Ltd.

Reconciliation of Non-GAAP Adjustments

(Unaudited)

(In thousands, except per share amounts)

 

 

 

Six Months Ended

 

Six Months Ended

 

 

 

August 2, 2008

 

July 28, 2007

 

 

 

GAAP

 

Adjustments

 

Non-GAAP

 

GAAP

 

Adjustments

 

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

1,646,650

 

$

 

$

1,646,650

 

$

1,291,761

 

$

 

$

1,291,761

 

Cost of goods sold

 

794,755

 

6,828

 (a)

787,927

 

662,947

 

6,293

 

656,654

 

Gross profit

 

851,895

 

6,828

 

858,723

 

628,814

 

6,293

 

635,107

 

Gross margin

 

51.7

%

 

 

52.1

%

48.7

%

 

 

49.2

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development and other

 

488,189

 

62,930

(a)

425,259

 

470,327

 

66,633

(a)

403,694

 

Selling and marketing

 

87,922

 

13,507

(a)

74,415

 

104,334

 

18,148

(a)

86,186

 

General and administrative

 

43,940

 

9,588

(a)

34,352

 

57,763

 

14,590

(a)

43,173

 

Amortization of acquired intangible assets

 

70,235

 

70,235

(b)

 

74,613

 

74,613

(b)

 

Total operating expenses

 

690,286

 

156,260

 

534,026

 

707,037

 

173,984

 

533,053

 

Operating income (loss)

 

161,609

 

163,088

 

324,697

 

(78,223

)

180,277

 

102,054

 

Interest and other income (expense), net

 

(6,649

)

 

(6,649

)

(15,470

)

 

(15,470

)

Income (loss) before income taxes

 

154,960

 

163,088

 

318,048

 

(93,693

)

180,277

 

86,584

 

Provision for income taxes

 

13,654

 

 

13,654

 

15,591

 

 

15,591

 

Net income (loss)

 

$

141,306

 

$

163,088

 

$

304,394

 

$

(109,284

)

$

180,277

 

$

70,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share

 

$

0.23

 

 

 

$

0.50

 

$

(0.19

)

 

 

$

0.12

 

Diluted net income (loss) per share

 

$

0.22

 

 

 

$

0.48

 

$

(0.19

)

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing basic earnings per share

 

604,041

 

 

 

604,041

 

587,480

 

 

 

587,480

 

Shares used in computing diluted earnings per share

 

631,091

 

 

 

632,294

 

587,480

 

 

 

632,010

 

 


(a) Consists of

 

 

 

 

For six months ending August 2, 2008, employee stock-based compensation expense of $6,828 cost of goods sold,

 

 

$62,930 research and development, $13,507 selling and marketing and $9,588 general and administrative

 

 

 

 

 

For six months ending July 28, 2007, employee stock-based compensation expense of $6,293 cost of goods sold,

 

 

$66,633 research and development, $18,148 selling and marketing and $14,590 general and administrative

 

 

 

(b) Consists of

 

 

 

 

For six months ending August 2, 2008, amortization of intangible assets of $70,235 resulting from prior acquisitions

 

 

For six months ending July 28, 2007, amortization of intangible assets of $74,613 resulting from prior acquisitions

 

7



 

Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

 

 

August 2,

 

February 2,

 

 

 

2008

 

2008

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash, cash equivalents and short-term investments

 

$

888,898

 

$

630,903

 

Accounts receivable, net

 

470,646

 

332,020

 

Inventory

 

326,924

 

419,493

 

Prepaid expenses and other current assets

 

94,103

 

121,325

 

Total current assets

 

1,780,571

 

1,503,741

 

Property and equipment, net

 

412,988

 

416,241

 

Long-term investments

 

40,293

 

45,628

 

Goodwill and acquired intangible assets

 

2,357,606

 

2,427,877

 

Other non-current assets

 

132,627

 

157,107

 

Total assets

 

$

4,724,085

 

$

4,550,594

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

237,039

 

$

231,135

 

Accrued liabilities

 

217,629

 

241,062

 

Income taxes payable

 

37,008

 

39,132

 

Deferred income

 

62,005

 

69,420

 

Current portion of capital lease obligations

 

1,933

 

2,463

 

Total current liabilities

 

555,614

 

583,212

 

Capital lease obligations

 

3,363

 

4,238

 

Term loan obligations

 

288,750

 

390,750

 

Other long-term liabilities

 

169,666

 

160,875

 

Total liabilities

 

1,017,393

 

1,139,075

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

1,221

 

1,200

 

Additional paid-in capital

 

4,256,384

 

4,100,659

 

Accumulated other comprehensive income (loss)

 

(1,264

)

615

 

Accumulated deficit

 

(549,649

)

(690,955

)

Total shareholders’ equity

 

3,706,692

 

3,411,519

 

Total liabilities and shareholders’ equity

 

$

4,724,085

 

$

4,550,594

 

 

8



 

Marvell Technology Group Ltd.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

 

 

 

Six Months Ended

 

 

 

August 2,

 

July 28,

 

 

 

2008

 

2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

141,306

 

$

(109,284

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

56,650

 

52,420

 

Stock-based compensation

 

92,853

 

105,664

 

Amortization of acquired intangible assets

 

70,235

 

74,613

 

Loss from disposal of assets

 

 

(5,122

)

Fair market value adjustment to Intel inventory sold

 

(10,757

)

(77,641

)

Interest expense related to supply contract

 

 

3,023

 

Excess tax benefits from stock-based compensation

 

(494

)

(235

)

Changes in assets and liabilities, net of acquisitions:

 

 

 

 

 

Restricted cash

 

(24,500

)

 

Accounts receivable

 

(138,626

)

(28,702

)

Inventories

 

103,327

 

(88,748

)

Prepaid expenses and other assets

 

42,810

 

53,992

 

Accounts payable

 

5,878

 

22,334

 

Accrued liabilities and other

 

(33,999

)

(26,199

)

Accrued employee compensation

 

9,995

 

855

 

Income taxes payable

 

5,814

 

3,928

 

Deferred income

 

(7,415

)

8,318

 

Net cash provided by (used in) operating activities

 

313,077

 

(10,784

)

Cash flows from investing activities:

 

 

 

 

 

Cash paid in acquisitions, net

 

 

(7,141

)

Purchases of short-term and long-term investments

 

(10,172

)

(113,651

)

Sales and maturities of short-term and long-term investments

 

23,793

 

50,021

 

Acquisition costs

 

 

(1,138

)

Purchases of property and equipment

 

(46,532

)

(64,513

)

Purchases of technology licenses

 

(1,250

)

(16,850

)

Proceeds from sale of assets under construction

 

 

5,122

 

Net cash used in investing activities

 

(34,161

)

(148,150

)

Cash flows from financing activities:

 

 

 

 

 

Proceeds from the issuance of common stock and other

 

67,656

 

2,681

 

Principal payments on capital lease and debt obligations

 

(103,405

)

(7,811

)

Excess tax benefits from stock-based compensation

 

494

 

235

 

Net cash used in financing activities

 

(35,255

)

(4,895

)

Net increase (decrease) in cash and cash equivalents

 

243,661

 

(163,829

)

Cash and cash equivalents at beginning of period

 

615,648

 

568,008

 

Cash and cash equivalents at end of period

 

$

859,309

 

$

404,179

 

 

9