EX-99.1 2 a07-22566_1ex99d1.htm EX-99.1

Exhibit 99.1

Marvell Technology Group Ltd. Reports

Second Quarter Fiscal 2008 Results

Media Contact
Mike Rashkin
Chief Financial Officer
408-222-2500
mrashkin@marvell.com

Santa Clara, California (August 23, 2007) — Marvell Technology Group Ltd. (NASDAQ: MRVL), a leader in storage, communications, and consumer silicon solutions, today reported financial results for its second quarter ended July 28, 2007.

Net revenue for the second quarter of fiscal 2008 was a record $656.7 million, an increase of 14% over net revenue of $574.0 million for the second quarter of fiscal 2007 and a 3% sequential increase from net revenue of $635.1 million for the first quarter of fiscal 2008.  Net loss under generally accepted accounting principles (GAAP) was $56.5 million, or $0.10 per share (diluted), for the second quarter of fiscal 2008, compared with net income under GAAP of $44.9 million, or $0.07 per share (diluted), for the second quarter of fiscal 2007.  Shares used to compute GAAP net loss per diluted share for the second quarter ended July 28, 2007 decreased to 587.5 million shares compared with 633.5 million shares for the second quarter ended July 29, 2006.

Net revenue for the six months ended July 28, 2007 was $1,291.8 million, an increase of 18% over net revenue of $1,095.2 million for the six months ended July 29, 2006.  Net loss under GAAP was $109.3 million or $0.19 per share (diluted) for the six months ended July 28, 2007, compared with net income under GAAP of $122.4 million or $0.19 per share (diluted) for the six months ended July 29, 2006.

Marvell reports net (loss) income and basic and diluted net (loss) income per share in accordance with GAAP and additionally on a non-GAAP basis.  A discussion of Marvell’s use of these non-GAAP financial measures is set forth below, and reconciliations of GAAP net (loss) income to non-GAAP net income for the three and six months ended July 28, 2007 and July 29, 2006, respectively, appear in the financial statements portion of this releaseNon-GAAP net income, where applicable, excludes the effect of stock-based compensation, amortization of acquired intangible assets and cumulative effect of change in accounting principle.  Non-GAAP net income was $39.7 million, or $0.06 per share (diluted) for the second quarter of fiscal 2008, compared with non-GAAP net income of $127.9 million, or $0.20 per share (diluted), for the second quarter of fiscal 2007.  Shares used to compute non-GAAP net income per diluted share for the second quarter ended July 28, 2007 decreased to 630.3 million shares, compared with 638.1 million shares for the second quarter ended July 29, 2006.

Non-GAAP net income was $71.0 million, or $0.11 per share (diluted), for the six months ended July 28, 2007, compared with non-GAAP net income of $262.7 million, or $0.41 per share (diluted) for the six months ended July 29, 2006.  Shares used in computing non-GAAP net income per share for the six months ended July 28, 2007 decreased to 632.0 million shares, compared with 642.6 million shares for the six months ended July 29, 2006.

“Our Q2 revenue was greater than expected as a result of strong sales for our communications and applications processors, and our wireless LAN products,” stated Dr. Sehat Sutardja, Marvell’s President and CEO.  “We currently believe this growth trend will continue in Q3.”




Marvell will be conducting a conference call today at 1:45 p.m. PDT to discuss its second quarter business.  The call is being webcast by Thomson/CCBN and can be accessed at Marvell’s web site at www.marvell.com.  The webcast is also being distributed through Thomson StreetEvents Network.  Individual investors can listen to the call at www.earnings.com, Thomson’s individual investor portal, powered by StreetEvents.  Institutional investors can access the call via Thomson StreetEvents (www.streetevents.com), a password-protected event management site.  The conference call will also be available via the web at www.marvell.com. Please visit the Investor Events section.  Replay on the Internet will be available until August 23, 2008.

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 the company’s core operating performance. Non-GAAP net income per share is calculated by dividing non-GAAP net income by adjusted GAAP weighted average shares outstanding (diluted). For purposes of calculating non-GAAP net income per share, the calculation of GAAP weighted average shares outstanding (diluted) is adjusted to exclude the benefits of compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury stock method and also includes the 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. 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 the company’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 Investors Relations section at www.marvell.com.

2




About Marvell

Marvell (NASDAQ: MRVL) is a leader in storage, communications and consumer silicon solutions.  The Company’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, including Marvell Semiconductor, Inc. (MSI), Marvell Asia Pte Ltd (MAPL), Marvell Japan K.K., Marvell Taiwan Ltd., Marvell International Ltd. (MIL), Marvell U.K. Limited, Marvell Semiconductor Israel Ltd. (MSIL), Marvell Software Solutions Israel, Ltd., and Marvell Semiconductor Germany GmbH.  MSI is headquartered in Santa Clara, Calif., and designs, develops and markets products on behalf of MIL and MAPL.  MSI may be contacted at (408) 222-2500 or at www.marvell.com.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995:

This release contains forward-looking statements based on projections and assumptions about our products and our markets.  Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “may,” “will,” “should,” and their variations identify forward-looking statements.  Statements that refer to, or are based on projections, uncertain events or assumptions also identify forward-looking statements.  These statements include statements regarding our current beliefs regarding continued growth in sales of our communications and applications processors, and our wireless LAN products for our third fiscal quarter of 2008.  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.  When Marvell files its Form 10-Q for the second quarter of fiscal 2008, 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 Securities and Exchange Commission and other factors detailed from time to time in Marvell’s filings with the Securities and Exchange Commission. Marvell undertakes no obligation to revise or update publicly any forward-looking statements.

Marvell® and the Marvell logo are trademarks of Marvell.

3




Marvell Technology Group Ltd.

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share amounts)

 

 

Three Months Ended

 

Six Months Ended

 

 

 

July 28,

 

July 29,

 

July 28,

 

July 29,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

656,711

 

$

573,985

 

$

1,291,761

 

$

1,095,181

 

Cost of goods sold

 

335,530

 

279,075

 

662,947

 

519,308

 

Gross profit

 

321,181

 

294,910

 

628,814

 

575,873

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development and other

 

236,194

 

152,645

 

470,327

 

281,873

 

Selling and marketing

 

53,942

 

39,267

 

104,334

 

78,129

 

General and administrative

 

33,775

 

19,689

 

57,763

 

38,247

 

Amortization of acquired intangible assets

 

37,293

 

27,405

 

74,613

 

44,756

 

Total operating expenses

 

361,204

 

239,006

 

707,037

 

443,005

 

Operating (loss) income

 

(40,023

)

55,904

 

(78,223

)

132,868

 

Interest and other income (expense), net

 

(6,814

)

1,091

 

(15,470

)

8,707

 

(Loss) income before income taxes

 

(46,837

)

56,995

 

(93,693

)

141,575

 

Provision for income taxes

 

9,619

 

12,114

 

15,591

 

27,977

 

(Loss) income before change in accounting principle

 

(56,456

)

44,881

 

(109,284

)

113,598

 

Cumulative effect of change in accounting principle, net of tax effect

 

 

 

 

8,846

 

Net (loss) income

 

$

(56,456

)

$

44,881

 

$

(109,284

)

$

122,444

 

 

 

 

 

 

 

 

 

 

 

Basic net (loss) income per share:

 

 

 

 

 

 

 

 

 

(Loss) income before change in accounting principle, net of tax effect

 

$

(0.10

)

$

0.08

 

$

(0.19

)

$

0.19

 

Cumulative effect of change in accounting principle, net of tax effect

 

 

 

 

0.02

 

Basic net (loss) income per share

 

$

(0.10

)

$

0.08

 

$

(0.19

)

$

0.21

 

Shares used in basic per share computation

 

587,534

 

586,133

 

587,480

 

584,918

 

 

 

 

 

 

 

 

 

 

 

Diluted net (loss) income per share:

 

 

 

 

 

 

 

 

 

(Loss) income before change in accounting principle, net of tax effect

 

$

(0.10

)

$

0.07

 

$

(0.19

)

$

0.18

 

Cumulative effect of change in accounting principle, net of tax effect

 

 

 

 

0.01

 

Diluted net (loss) income per share

 

$

(0.10

)

$

0.07

 

$

(0.19

)

$

0.19

 

Shares used in diluted per share computation

 

587,534

 

633,533

 

587,480

 

636,524

 

 

4




Marvell Technology Group Ltd.

Reconciliation of Non-GAAP Adjustments

(Unaudited)

(In thousands, except per share amounts)

Reconciliation of GAAP net (loss) income to non-GAAP net income:

 

 

Three Months Ended

 

Six Months Ended

 

 

 

July 28,

 

July 29,

 

July 28,

 

July 29,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

GAAP net (loss) income

 

$

(56,456

)

$

44,881

 

$

(109,284

)

$

122,444

 

Stock-based compensation included in:

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

3,275

 

3,461

 

6,293

 

5,895

 

Research and development and other

 

34,591

 

36,244

 

66,634

 

66,681

 

Selling and marketing

 

10,997

 

8,462

 

18,148

 

16,696

 

General and administrative

 

10,033

 

7,437

 

14,590

 

15,094

 

Amortization of acquired intangible assets

 

37,293

 

27,405

 

74,613

 

44,756

 

Cumulative effect of change in accounting principle

 

 

 

 

(8,846

)

Non-GAAP net income

 

$

39,733

 

$

127,890

 

$

70,994

 

$

262,720

 

 

 

 

 

 

 

 

 

 

 

GAAP weighted average shares - diluted

 

587,534

 

633,533

 

587,480

 

636,524

 

Non-GAAP adjustment

 

42,724

 

4,606

 

44,529

 

6,081

 

Non-GAAP weighted average shares diluted (b)

 

630,258

 

638,139

 

632,009

 

642,605

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted net (loss) income per share

 

$

(0.10

)

$

0.07

 

$

(0.19

)

$

0.19

 

Non-GAAP diluted net income per share (a)

 

$

0.06

 

$

0.20

 

$

0.11

 

$

0.41

 

 


(a)       Non GAAP net income per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares diluted.

(b)       For purposes of calculating non-GAAP net income per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the benefits of SFAS 123R compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury method and also includes the antidilutive effects of warrants, common stock options and restricted stock.

5




Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

 

July 28,

 

January 27,

 

 

 

2007

 

2007

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash, cash equivalents and short-term investments

 

$

496,448

 

$

596,380

 

Accounts receivable, net

 

358,312

 

328,283

 

Inventory

 

295,292

 

247,403

 

Prepaid expenses and other current assets

 

160,625

 

175,969

 

Total current assets

 

1,310,677

 

1,348,035

 

Property and equipment, net

 

426,177

 

440,943

 

Goodwill and acquired intangible assets

 

2,488,650

 

2,558,363

 

Other non current assets

 

154,998

 

180,359

 

Total assets

 

$

4,380,502

 

$

4,527,700

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

261,208

 

$

244,959

 

Accrued liabilities

 

238,566

 

368,867

 

Income taxes payable

 

21,138

 

29,078

 

Deferred income

 

54,777

 

50,874

 

Current portion of capital lease obligations

 

4,471

 

17,408

 

Total current liabilities

 

580,160

 

711,186

 

Capital lease obligations

 

9,104

 

17,096

 

Term loan obligations

 

392,750

 

394,750

 

Other long-term liabilities

 

170,990

 

177,484

 

Total liabilities

 

1,153,004

 

1,300,516

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

1,176

 

1,175

 

Additional paid-in capital

 

3,911,782

 

3,802,509

 

Accumulated other comprehensive gain (loss)

 

352

 

28

 

Accumulated deficit

 

(685,812

)

(576,528

)

Total shareholders’ equity

 

3,227,498

 

3,227,184

 

Total liabilities and shareholders’ equity

 

$

4,380,502

 

$

4,527,700

 

 

6