EXHIBIT 99.1
Published on August 21, 2003
Exhibit 99.1
NEWS RELEASE
Marvell® Technology Group Ltd. Reports
Record Second Quarter Fiscal 2004 Results
Sunnyvale, CA. (August 21, 2003) Marvell® Technology Group Ltd. (NASDAQ: MRVL), the technology leader in the development of extreme broadband communications and storage solutions, today reported financial results for its second fiscal quarter ended August 2, 2003.
Net revenue for the second quarter of fiscal 2004 was a record $192.9 million, an increase of 61% over net revenue of $119.7 million for the second quarter of fiscal 2003 and a 15% sequential increase from net revenue of $168.3 million for the first quarter of fiscal 2004. Net income under generally accepted accounting principles (GAAP) was $9.4 million, or $0.07 per share (diluted), for the second quarter of fiscal 2004, compared with net loss under GAAP of $9.3 million, or $0.08 per share (diluted), for the second quarter of fiscal 2003.
Net revenue for the six months ended August 2, 2003 was $361.1 million, an increase of 65% over net revenue of $218.5 million for six months ended August 3, 2002. Net income under GAAP was $13.8 million, or $0.10 per share (diluted), for the six months ended August 2, 2003, compared with net loss under GAAP of $40.3 million, or $0.34 per share (diluted), for the six months ended August 3, 2002.
Marvell reports net income (loss) and basic and diluted net income (loss) per share in accordance with GAAP and additionally on a non-GAAP basis, referred to as pro forma. Pro forma net income, where applicable, excludes the effect of acquisition-related expenses, amortization of stock-based compensation and charges related to facilities consolidation. Pro forma net income was $30.0 million, or $0.22 per share (diluted), for the second quarter of fiscal 2004, compared with pro forma net income of $14.2 million, or $0.11 per share (diluted), for the second quarter of fiscal 2003. Shares used in computing pro forma net income per share for the second quarter of fiscal 2004 increased to 136.8 million, compared with 129.6 million for the second quarter of fiscal 2003.
Pro forma net income was $54.5 million, or $0.41 per share (diluted), for the six months ended August 2, 2003, compared with pro forma net income of $24.7 million, or $0.19 per share (diluted), for the six months ended August 3, 2002. Shares used in computing pro forma net income per share for the six months ended August 2, 2003 were 133.2 million, compared to 131.0 million for the six months ended August 3, 2002. These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP. A reconciliation of GAAP net income (loss) to pro forma net income is included in the financial statements portion of this release as well as on our website in the Investors section at www.marvell.com.
Marvells management believes the non-GAAP information is useful because it can enhance the understanding of the Companys ongoing economic performance and Marvell therefore uses pro forma
reporting internally to evaluate and manage the Companys operations. Marvell has chosen to provide this information to investors to enable them to perform comparisons of operating results in a manner similar to how the Company analyzes its operating results.
We are very pleased with our Q2 financial results, stated Dr. Sehat Sutardja, Marvells President and CEO. Our 15% sequential increase in quarterly revenue continues to be driven by strength in both our data storage and data communications products. Our strong execution has resulted in continued improvement in our profitability and cash flow.
Marvell will be conducting a conference call today at 1:45 p.m. PDT to discuss its second quarter fiscal 2004 financial results. To listen to the conference call, investors can dial (706) 679-0800 approximately ten minutes prior to the initiation of the teleconference and refer to conference code 2045754. Replay of the conference call will be available until August 28, 2003 at midnight by calling (706) 645-9291. The conference call will also be available via the web at www.marvell.com until August 21, 2004.
About Marvell
Marvell (NASDAQ: MRVL) is the leading global semiconductor provider of complete broadband communications and storage solutions. The Companys 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), RADLAN Computer Communications Ltd., and SysKonnect GmbH. MSI is headquartered in Sunnyvale, 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. These statements include those relating to sequential increase in our quarterly revenue, strength in both our data storage and data communication products and continued improvement in our profitability and cash flow. Statements that refer to, or are based on projections, uncertain events or assumptions also identify forward-looking statements. These statements are not guarantees of results and are subject to risks and uncertainties. Some risks and uncertainties that may adversely impact the statements in this release include, but are not limited to, the timing, cost and successful completion of development and volume production, end-customer qualification and adoption, and the timing, pricing, rescheduling, or cancellation of orders. For other factors that could cause Marvells results to vary from expectations, please see the sections titled Additional Factors That May Affect Future Results in Marvells annual report on Form 10-K for the fiscal year ended February 1, 2003 and Marvells subsequent reports on Form 10-Q. We undertake no obligation to revise or update publicly any forward-looking statements.
Marvell® and the Marvell logo are trademarks of Marvell. All other trademarks are the property of their respective owners.
Marvell Technology Group Ltd.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
Three Months Ended | Six Months Ended | |||||||||||||||||
August 2, | August 3, | August 2, | August 3, | |||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||||
Net revenue |
$ | 192,854 | $ | 119,694 | $ | 361,137 | $ | 218,494 | ||||||||||
Cost of goods sold |
88,944 | 56,033 | 165,057 | 99,813 | ||||||||||||||
Gross profit |
103,910 | 63,661 | 196,080 | 118,681 | ||||||||||||||
Operating expenses: |
||||||||||||||||||
Research and development |
52,252 | 33,599 | 98,891 | 64,208 | ||||||||||||||
Selling and marketing |
14,783 | 12,321 | 30,246 | 23,333 | ||||||||||||||
General and administrative |
4,351 | 3,523 | 7,931 | 7,165 | ||||||||||||||
Amortization of stock-based compensation |
1,020 | 2,192 | 1,678 | 4,474 | ||||||||||||||
Amortization of acquired intangible assets |
19,560 | 21,323 | 39,008 | 42,646 | ||||||||||||||
Facilities consolidation charge |
| | | 17,799 | ||||||||||||||
Total operating expenses |
91,966 | 72,958 | 177,754 | 159,625 | ||||||||||||||
Operating income (loss) |
11,944 | (9,297 | ) | 18,326 | (40,944 | ) | ||||||||||||
Interest and other income, net |
1,569 | 1,906 | 2,880 | 4,045 | ||||||||||||||
Income (loss) before income taxes |
13,513 | (7,391 | ) | 21,206 | (36,899 | ) | ||||||||||||
Provision for income taxes |
4,091 | 1,935 | 7,427 | 3,361 | ||||||||||||||
Net income (loss) |
$ | 9,422 | $ | (9,326 | ) | $ | 13,779 | $ | (40,260 | ) | ||||||||
Basic net income (loss) per share |
$ | 0.08 | $ | (0.08 | ) | $ | 0.11 | $ | (0.34 | ) | ||||||||
Diluted net income (loss) per share |
$ | 0.07 | $ | (0.08 | ) | $ | 0.10 | $ | (0.34 | ) | ||||||||
Weighted average shares basic |
123,667 | 118,886 | 122,502 | 118,487 | ||||||||||||||
Weighted average shares diluted |
136,804 | 118,886 | 133,188 | 118,487 | ||||||||||||||
Marvell Technology Group Ltd.
Pro Forma Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)
Three Months Ended | Six Months Ended | |||||||||||||||||
August 2, | August 3, | August 2, | August 3, | |||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||||
Net revenue |
$ | 192,854 | $ | 119,694 | $ | 361,137 | $ | 218,494 | ||||||||||
Cost of goods sold |
88,944 | 56,033 | 165,057 | 99,813 | ||||||||||||||
Gross profit |
103,910 | 63,661 | 196,080 | 118,681 | ||||||||||||||
Operating expenses: |
||||||||||||||||||
Research and development |
52,252 | 33,599 | 98,891 | 64,208 | ||||||||||||||
Selling and marketing |
14,783 | 12,321 | 30,246 | 23,333 | ||||||||||||||
General and administrative |
4,351 | 3,523 | 7,931 | 7,165 | ||||||||||||||
Total operating expenses |
71,386 | 49,443 | 137,068 | 94,706 | ||||||||||||||
Operating income |
32,524 | 14,218 | 59,012 | 23,975 | ||||||||||||||
Interest and other income, net |
1,569 | 1,906 | 2,880 | 4,045 | ||||||||||||||
Income before income taxes |
34,093 | 16,124 | 61,892 | 28,020 | ||||||||||||||
Provision for income taxes |
4,091 | 1,935 | 7,427 | 3,361 | ||||||||||||||
Pro forma net income |
$ | 30,002 | $ | 14,189 | $ | 54,465 | $ | 24,659 | ||||||||||
Basic pro forma net income per share |
$ | 0.24 | $ | 0.12 | $ | 0.44 | $ | 0.21 | ||||||||||
Diluted pro forma net income per share |
$ | 0.22 | $ | 0.11 | $ | 0.41 | $ | 0.19 | ||||||||||
Weighted average shares basic |
123,667 | 118,886 | 122,502 | 118,487 | ||||||||||||||
Weighted average shares diluted |
136,804 | 129,634 | 133,188 | 131,042 | ||||||||||||||
Reconciliation of GAAP net income (loss) to pro forma net income: |
||||||||||||||||||
GAAP net income (loss) |
$ | 9,422 | $ | (9,326 | ) | $ | 13,779 | $ | (40,260 | ) | ||||||||
Amortization of stock-based compensation |
1,020 | 2,192 | 1,678 | 4,474 | ||||||||||||||
Amortization of acquired intangible assets |
19,560 | 21,323 | 39,008 | 42,646 | ||||||||||||||
Facilities consolidation charge |
| | | 17,799 | ||||||||||||||
Pro forma net income |
$ | 30,002 | $ | 14,189 | $ | 54,465 | $ | 24,659 | ||||||||||
The above pro forma statements of operations are for informational purposes only and are provided for understanding our operating results. The pro forma statements of operations have not been prepared in accordance with GAAP, should not be considered a substitute for our historical financial information prepared in accordance with GAAP and may be different from pro forma measures used by other companies. The pro forma income has been derived by adjusting the net income (loss) under generally accepted accounting principles for the impact of non cash stock-based compensation charges, charges associated with purchase accounting and charges for facilities consolidation.
Marvell Technology Group Ltd.
Consolidated Balance Sheets
(Unaudited)
(In thousands)
August 2, | February 1, | |||||||||
2003 | 2003 | |||||||||
Assets |
||||||||||
Current assets: |
||||||||||
Cash and cash equivalents |
$ | 208,733 | $ | 125,316 | ||||||
Short-term investments |
135,247 | 139,912 | ||||||||
Accounts receivable, net |
102,925 | 86,175 | ||||||||
Inventory, net |
60,377 | 39,712 | ||||||||
Prepaid expenses and other current assets |
22,226 | 19,979 | ||||||||
Total current assets |
529,508 | 411,094 | ||||||||
Property and equipment, net |
71,549 | 69,246 | ||||||||
Goodwill and acquired intangible assets |
1,613,101 | 1,570,643 | ||||||||
Other noncurrent assets |
40,366 | 49,313 | ||||||||
Total assets |
$ | 2,254,524 | $ | 2,100,296 | ||||||
Liabilities and Shareholders Equity |
||||||||||
Current liabilities: |
||||||||||
Accounts payable |
$ | 77,924 | $ | 47,672 | ||||||
Accrued liabilities |
64,268 | 26,955 | ||||||||
Income taxes payable |
7,467 | 2,247 | ||||||||
Deferred income |
12,373 | 12,481 | ||||||||
Current portion of capital lease obligations |
6,850 | 5,019 | ||||||||
Total current liabilities |
168,882 | 94,374 | ||||||||
Capital lease obligations |
12,491 | 13,755 | ||||||||
Other long-term liabilities |
43,596 | 42,029 | ||||||||
Total liabilities |
224,969 | 150,158 | ||||||||
Shareholders equity: |
||||||||||
Common stock |
251 | 243 | ||||||||
Additional paid-in capital |
2,744,205 | 2,674,095 | ||||||||
Deferred stock-based compensation |
(9,313 | ) | (5,899 | ) | ||||||
Accumulated other comprehensive income |
922 | 1,988 | ||||||||
Accumulated deficit |
(706,510 | ) | (720,289 | ) | ||||||
Total shareholders equity |
2,029,555 | 1,950,138 | ||||||||
Total liabilities and
shareholders equity |
$ | 2,254,524 | $ | 2,100,296 | ||||||