Form: 8-K

Current report

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.

Marvell’s management believes the non-GAAP information is useful because it can enhance the understanding of the Company’s ongoing economic performance and Marvell therefore uses pro forma

 


 

reporting internally to evaluate and manage the Company’s 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, Marvell’s 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 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), 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 Marvell’s results to vary from expectations, please see the sections titled “Additional Factors That May Affect Future Results” in Marvell’s annual report on Form 10-K for the fiscal year ended February 1, 2003 and Marvell’s 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