Marvell Technology Group Ltd. Reports Fourth Quarter and Fiscal Year 2020 Financial Results

SANTA CLARA, Calif., March 4, 2020 /PRNewswire/ -- Marvell Technology Group Ltd. (NASDAQ: MRVL), a leader in infrastructure semiconductor solutions, today reported financial results for the fourth fiscal quarter and the full fiscal year, ended February 1, 2020. Revenue for the fourth quarter of fiscal 2020 was $718 million.

Marvell completed the acquisition of Avera Semiconductor ("Avera"), the Application Specific Integrated Circuit ("ASIC") business of GlobalFoundries on November 5, 2019. Marvell's results for the fourth quarter of fiscal 2020 and fiscal year 2020 include the results of Avera from the acquisition date, while prior periods presented do not.

On December 6, 2019, the Company completed the divestiture of the Wi-Fi Connectivity business to NXP. The Company received $1.7 billion in cash proceeds. The divestiture resulted in a pre-tax gain on sale of $1.1 billion. Marvell's results for the fourth quarter of fiscal 2020 and fiscal year 2020 include the results of the Wi-Fi Connectivity business through the divestiture date, while prior periods presented include the results of the Wi-Fi Connectivity business for the entire period.

On December 31, 2019, the Company completed an intra-entity asset transfer of certain of the Company's intellectual property to a subsidiary in Singapore. The internal restructuring aligns the global economic ownership of the Company's intellectual property rights with the Company's current and future business operations. The internal restructuring resulted in an income tax benefit of approximately $763 million for the fourth quarter of fiscal 2020 and for fiscal year 2020, which primarily captures the tax effect of future deductions.

GAAP net income for the fourth quarter of fiscal 2020 was $1.8 billion, or $2.62 per diluted share. Non-GAAP net income for the fourth quarter of fiscal 2020 was $117 million, or $0.17 per diluted share.

Revenue for fiscal 2020 was $2.7 billion. GAAP net income for fiscal 2020 was $1.6 billion, or $2.34 per diluted share. Non-GAAP net income for fiscal 2020 was $444 million, or $0.66 per diluted share.

"Marvell delivered fourth quarter revenue above the mid-point of guidance with solid results from both our networking and storage businesses. Our guidance for the first quarter of fiscal 2021 reflects the reduction of approximately 5 percent of revenue to account for coronavirus impacts we are aware of so far," said Matt Murphy, Marvell's President and CEO. "Our customer and design win traction in the wireless infrastructure market continues to grow and Nokia announced an expanded relationship with Marvell to develop multiple generations of leading 5G silicon solutions. We also announced the extension of our long-term collaboration with Samsung on the radio access network."

Marvell's first quarter guidance takes into account the U.S. Government's export restriction on certain Chinese customers. Given the ongoing uncertainty associated with the coronavirus, we also have temporarily widened the guidance range on revenue.

First Quarter of Fiscal 2021 Financial Outlook

    --  Revenue is expected to be $680 million +/- 5%.
    --  GAAP gross margin is expected to be approximately 47.5%.
    --  Non-GAAP gross margin is expected to be approximately 63%.
    --  GAAP operating expenses are expected to be $410 million +/- $3 million.
    --  Non-GAAP operating expenses are expected to be $310 million +/- $2.5
        million.
    --  GAAP diluted loss per share is expected to be $(0.20) to $(0.12) per
        share.
    --  Non-GAAP diluted income per share is expected to be $0.11 to $0.17 per
        share.

Conference Call

Marvell will conduct a conference call on Wednesday, March 4, 2020 at 1:45 p.m. Pacific Time to discuss results for the fourth quarter and full fiscal year 2020. Interested parties may join the conference call by dialing 1-844-647-5488 or 1-615-247-0258, passcode 3670507. The call will be webcast and can be accessed at the Marvell Investor Relations website at http://investor.marvell.com/ with a replay available following the call until Wednesday, March 11, 2020.

Discussion of Non-GAAP Financial Measures

Non-GAAP financial measures exclude the effect of share-based compensation expense, amortization of the inventory fair value adjustment associated with the Aquantia and Avera acquisitions, amortization of acquired intangible assets, acquisition and divestiture-related costs, restructuring and other related charges, resolution of legal matters, and certain expenses and benefits that are driven primarily by discrete events that management does not consider to be directly related to Marvell's core business.

Marvell uses a non-GAAP tax rate to compute the non-GAAP tax provision. This non-GAAP tax rate is based on Marvell's estimated annual GAAP income tax forecast, adjusted to account for items excluded from GAAP income in calculating Marvell's non-GAAP income, as well as the effects of significant non-recurring and period specific tax items which vary in size and frequency. Marvell's non-GAAP tax rate is determined on an annual basis and may be adjusted during the year to take into account events that may materially affect the non-GAAP tax rate such as tax law changes; significant changes in Marvell's geographic mix of revenue and expenses; or changes to Marvell's corporate structure. For the fourth quarter of fiscal 2020, a non-GAAP tax rate of 4.5% has been applied to the non-GAAP financial results.

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, financial measures calculated in accordance with GAAP. 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.

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 evaluation of Marvell's operating performance;
    --  Management's establishment of internal operating budgets;
    --  Management's performance comparisons with internal forecasts and
        targeted business models; and
    --  Management's determination of the achievement and measurement of certain
        performance-based equity awards (adjustments may vary from award to
        award).

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. The exclusion of the above items from our GAAP financial metrics does not necessarily mean that these costs are unusual or infrequent.

Forward-Looking Statements under the Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements within the meaning of the federal securities laws that involve risks and uncertainties. Words such as "anticipates," "expects," "intends," "plans," "projects," "believes," "seeks," "estimates," "can," "may," "will," "would" and similar expressions identify such forward-looking statements. 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 press release due to a number of risks and uncertainties, including, but not limited to: the risk that the company may not realize the anticipated benefits of the acquisitions of Aquantia Corp. and the Application Specific Integrated Circuit (ASIC) business of GLOBALFOUNDRIES and the divestiture of NXP (collectively, the "Transactions"); the effect of the consummation of the Transactions on the company's business relationships, operating results, and business generally; potential difficulties in employee retention as a result of the Transactions; the ability of Marvell to successfully integrate operations and product lines related to the acquisitions; the ability of Marvell to implement its plans, forecasts, and other expectations with respect to the Transactions and realize the anticipated synergies and cost savings in the time frame anticipated or at all; the impact of international conflict and economic volatility in either domestic or foreign markets including risks related to trade conflicts, bans and tariffs; the risks associated with manufacturing and selling products and customers' products outside of the United States; Marvell's ability to define, design and develop products for the 5G market; Marvell's ability to market its 5G products to Tier 1 infrastructure customers; the effects of transitioning to smaller geometry process technologies; the impact of any change in the income tax laws in jurisdictions where Marvell operates and the loss of any beneficial tax treatment that Marvell currently enjoys; the risk of downturns in the highly cyclical semiconductor industry; Marvell's dependence upon the storage and networking markets, which are highly cyclical and intensely competitive; the outcome of pending or future litigation and legal and regulatory proceedings; Marvell's dependence on a small number of customers; the impact and costs associated with changes in international financial and regulatory conditions; Marvell's ability and the ability of its customers to successfully compete in the markets in which it serves; Marvell's reliance on independent foundries and subcontractors for the manufacture, assembly and testing of its products; the effects of epidemics like the coronavirus on Marvell's employees, customers and suppliers; Marvell's ability and its customers' ability to develop new and enhanced products and the adoption of those products in the market; decreases in gross margin and results of operations in the future due to a number of factors; Marvell's ability to estimate customer demand and future sales accurately; Marvell's ability to scale its operations in response to changes in demand for existing or new products and services; risks associated with acquisition and consolidation activity in the semiconductor industry; the effects of any other potential acquisitions, divestitures or investments; Marvell's ability to protect its intellectual property; Marvell's maintenance of an effective system of internal controls; severe financial hardship or bankruptcy of one or more of Marvell's major customers; and other risks detailed in Marvell's SEC filings from time to time. For other factors that could cause Marvell's results to vary from expectations, please see the risk factors identified in Marvell's Quarterly Report on Form 10-Q for the fiscal quarter ended November 2, 2019 as filed with the SEC on December 4, 2019, and other factors detailed from time to time in Marvell's filings with the SEC. Marvell undertakes no obligation to revise or publicly update any forward-looking statements.

About Marvell

Marvell first revolutionized the digital storage industry by moving information at speeds never thought possible. Today, that same breakthrough innovation remains at the heart of the Company's storage, processing, networking, security and connectivity solutions. With leading intellectual property and deep system-level knowledge, Marvell's semiconductor solutions continue to transform the enterprise, cloud, automotive, industrial, and consumer markets. To learn more, visit: www.marvell.com.

Marvell(®) and the Marvell logo are registered trademarks of Marvell and/or its affiliates.


                                                                                                
            
              Marvell Technology Group Ltd.


                                                                                 
            
              Condensed Consolidated Statements of Operations (Unaudited)


                                                                                           
            
              (In thousands, except per share amounts)




                                                                         
     
     Three Months Ended                                                                             
            
        Year Ended


                                            February 1,                         November 2,                                   February 2,                                     February 1,                          February 2,
                                                   2020                                 2019                                           2019                                 2020                                  2019



     Net revenue                                         $
          717,671                                                                     $
            662,470                                         $
         744,799                       $
          2,699,161   $
        2,865,791



     Cost of goods sold                        412,927                                          322,403                                                            422,797                                   1,342,220           1,407,399



     Gross profit                              304,744                                          340,067                                                            322,002                                   1,356,941           1,458,392





     Operating expenses:



     Research and development                  279,389                                          267,781                                                            256,102                                   1,080,391             914,009



     Selling, general and administrative       121,592                                          118,993                                                            106,168                                     464,580             424,360



     Restructuring related charges              18,258                                           14,802                                                             12,740                                      55,328              76,753



     Total operating expenses                  419,239                                          401,576                                                            375,010                                   1,600,299           1,415,122



     Operating income (loss)                 (114,495)                                        (61,509)                                                          (53,008)                                  (243,358)             43,270



     Interest income                             1,379                                            1,092                                                              1,236                                       4,816              11,926



     Interest expense                         (22,656)                                        (21,241)                                                          (21,953)                                   (85,631)           (60,362)



     Other income, net                       1,124,179                                              689                                                              4,377                                   1,122,555                 519



     Interest and other income (loss), net   1,102,902                                         (19,460)                                                          (16,340)                                  1,041,740            (47,917)



     Income (loss) before income taxes         988,407                                         (80,969)                                                          (69,348)                                    798,382             (4,647)



     Provision (benefit) for income taxes    (784,266)                                           1,532                                                            191,350                                   (786,009)            174,447



     Net income (loss)                                 $
          1,772,673                                                                    $
            (82,501)                                      $
         (260,698)                      $
          1,584,391   $
        (179,094)





     Net income (loss) per share - Basic                    $
          2.66                                                                      $
            (0.12)                                         $
         (0.40)                           $
          2.38      $
        (0.30)





     Net income (loss) per share - Diluted                  $
          2.62                                                                      $
            (0.12)                                         $
         (0.40)                           $
          2.34      $
        (0.30)





     Weighted average shares:



     Basic                                     665,562                                          668,178                                                            657,835                                     664,709             591,232



     Diluted                                   675,700                                          668,178                                                            657,835                                     676,094             591,232


                                                        
        
               Marvell Technology Group Ltd.


                                                   
         
         Condensed Consolidated Balance Sheets (Unaudited)


                                                           
            
                (In thousands)




                                                                                      February 1,                                    February 2,
                                                                                             2020                             2019



     
                Assets



     Current assets:



     Cash and cash equivalents                                                                        $
              647,604                         $
        582,410



     Accounts receivable, net                                                            492,346                            493,122



     Inventories                                                                         322,980                            276,005



     Prepaid expenses and other current assets                                            74,567                             43,721



     Total current assets                                                              1,537,497                          1,395,258



     Property and equipment, net                                                         357,092                            318,978



     Goodwill                                                                          5,337,405                          5,494,505



     Acquired intangible assets, net                                                   2,764,600                          2,560,682



     Deferred tax assets                                                                 639,791                             12,460



     Other non-current assets                                                            496,850                            234,869



     Total assets                                                                                  $
              11,133,235                      $
        10,016,752





     
                Liabilities and Shareholders' Equity



     Current liabilities:



     Accounts payable                                                                                 $
              213,747                         $
        185,362



     Accrued liabilities                                                                 346,639                            335,509



     Accrued employee compensation                                                       149,780                            115,925



     Total current liabilities                                                           710,166                            636,796



     Long-term debt                                                                    1,439,024                          1,732,699



     Deferred tax liabilities                                                             31,233                            246,252



     Other non-current liabilities                                                       274,232                             94,595



     Total liabilities                                                                 2,454,655                          2,710,342





     Shareholders' equity:



     Common stock                                                                          1,328                              1,317



     Additional paid-in capital                                                        6,135,939                          6,188,598



     Retained earnings                                                                 2,541,313                          1,116,495



     Total shareholders' equity                                                        8,678,580                          7,306,410



     Total liabilities and shareholders' equity                                                    $
              11,133,235                      $
        10,016,752


                                                                                                          
        
                Marvell Technology Group Ltd.


                                                                                           
              
          Condensed Consolidated Statements of Cash Flows (Unaudited)


                                                                                                            
              
                (In thousands)




                                                                                         Three Months Ended                                                         
              
               Year Ended


                                                                         February 1,                                           February 2,                                       February 1,               February 2,
                                                                                2020                                   2019                                                2020                       2019



     
                Cash flows from operating activities:



     Net income (loss)                                                              $
              1,772,673                                                 $
              (260,698)                                       $
          1,584,391   $
        (179,094)


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



     Depreciation and amortization                                           43,996                                   37,627                                                          156,658                                     123,983



     Share-based compensation                                                53,171                                   50,580                                                          242,207                                     184,064



     Amortization of acquired intangible assets                             114,615                                   78,688                                                          368,082                                     183,318


      Amortization of inventory fair value adjustment associated with
       acquisitions                                                           52,510                                   97,597                                                           55,826                                     223,372


      Amortization of deferred debt issuance costs and debt discounts          2,723                                    2,064                                                            6,763                                      11,354



     Restructuring related impairment charges (gain)                          1,328                                 (12,081)                                                          17,571                                       (200)



     Deferred income taxes                                                (777,257)                                 146,322                                                        (785,158)                                    118,647



     Gain on sale of business                                           (1,123,223)                                                                                             (1,121,709)                                       1,592



     Other expense (income), net                                              9,287                                      344                                                           26,448                                       4,154



     Changes in assets and liabilities:



     Accounts receivable                                                      2,870                                 (39,347)                                                          11,244                                    (99,044)



     Inventories                                                             43,361                                    2,489                                                           12,759                                       4,348



     Prepaid expenses and other assets                                     (43,099)                                     189                                                         (54,138)                                   (11,685)



     Accounts payable                                                      (29,143)                                (28,753)                                                           1,658                                     (6,493)



     Accrued liabilities and other non-current liabilities                 (76,635)                                  57,297                                                        (182,893)                                     85,027



     Accrued employee compensation                                            8,661                                 (25,677)                                                          20,588                                    (46,599)



     Net cash provided by operating activities                               55,838                                  106,641                                                          360,297                                     596,744



     
                Cash flows from investing activities:



     Purchases of available-for-sale securities                                                                                                                                                                               (14,956)



     Sales of available-for-sale securities                                                                                                                                          18,832                                     623,896



     Maturities of available-for-sale securities                                                                                                                                                                               187,985



     Purchases of time deposits                                                                                                                                                                                               (25,000)



     Maturities of time deposits                                                                                                                                                                                               175,000



     Purchases of technology licenses                                       (2,776)                                   (359)                                                         (4,712)                                   (11,540)



     Purchases of property and equipment                                   (18,986)                                (28,886)                                                        (81,921)                                   (75,921)



     Proceeds from sales of property and equipment                               89                                   42,707                                                              620                                      43,525


      Cash payment for acquisition, net of cash and cash equivalents
       acquired                                                            (593,500)                                                                                             (1,071,079)                                 (2,649,465)



     Net proceeds from sale of business                                   1,699,835                                                                                                1,698,783                                     (3,352)



     Other                                                                    (405)                                   2,275                                                          (1,677)                                    (2,725)



     Net cash provided by (used in) investing activities                  1,084,257                                   15,737                                                          558,846                                 (1,752,553)



     
                Cash flows from financing activities:



     Repurchases of common stock                                          (300,000)                                (50,005)                                                       (364,272)                                  (103,974)



     Proceeds from employee stock plans                                      44,167                                   40,189                                                          147,276                                     100,961


      Tax withholding paid on behalf of employees for net share
       settlement                                                           (17,440)                                 (9,248)                                                        (98,302)                                   (54,939)



     Dividend payments to shareholders                                     (40,077)                                (39,489)                                                       (159,573)                                  (148,081)



     Payments on technology license obligations                            (15,053)                                (16,676)                                                        (72,266)                                   (69,157)



     Proceeds from issuance of debt                                         600,000                                                                                                  950,000                                   1,892,605



     Principal payments of debt                                         (1,200,000)                                (75,000)                                                     (1,250,000)                                   (756,128)



     Payment of equity and debt financing costs                                                                                                                                                                               (11,550)



     Other, net                                                             (2,457)                                                                                                 (6,812)



     Net cash provided by (used in) financing activities                  (930,860)                               (150,229)                                                        (853,949)                                    849,737



     Net increase (decrease) in cash and cash equivalents                   209,235                                 (27,851)                                                          65,194                                   (306,072)



     Cash and cash equivalents at beginning of period                       438,369                                  610,261                                                          582,410                                     888,482



     Cash and cash equivalents at end of period                                       $
              647,604                                                   $
              582,410                                          $
          647,604     $
        582,410



                                                                                                                               
        
                Marvell Technology Group Ltd.


                                                                                                                           
        
          Reconciliations from GAAP to Non-GAAP (Unaudited)


                                                                                                                             
        
            (In thousands, except per share amounts)




                                                                                         
     
     Three Months Ended                                                                                            
     
      Year Ended


                                                           February 1,                       November 2,                             February 2,                                            February 1,        February 2,
                                                                  2020                               2019                                     2019                                                    2020                2019



     GAAP gross profit:                                                 $
          304,744                                                             $
              340,067                                                         $
              322,002                      $
            1,356,941    $
             1,458,392



     Special items:



     Share-based compensation                                   3,181                                               3,990                                                                          2,942                                      13,759             12,024


      Amortization of acquired intangible assets                86,383                                              72,146                                                                         57,591                                     279,567            134,169



     Other cost of goods sold (a)                              52,510                                               4,758                                                                         97,598                                      57,718            226,372



     Total special items                                      142,074                                              80,894                                                                        158,131                                     351,044            372,565



     Non-GAAP gross profit                                              $
          446,818                                                             $
              420,961                                                         $
              480,133                      $
            1,707,985    $
             1,830,957





     GAAP gross margin                                 42.5
            %                                     51.3
            %                                                                43.2
            %                             50.3
            %    50.9
            %



     Non-GAAP gross margin                             62.3
            %                                     63.5
            %                                                                64.5
            %                             63.3
            %    63.9
            %









     Total GAAP operating expenses                                      $
          419,239                                                             $
              401,576                                                         $
              375,010                      $
            1,600,299    $
             1,415,122



     Special items:



     Share-based compensation                                (49,989)                                           (63,375)                                                                      (47,638)                                  (229,050)         (186,071)



     Restructuring related charges (b)                       (18,258)                                           (14,802)                                                                      (12,740)                                   (55,328)          (76,753)


      Amortization of acquired intangible assets              (28,232)                                           (20,614)                                                                      (21,097)                                   (88,515)          (49,150)



     Other operating expenses (c)                            (16,621)                                           (19,495)                                                                       (7,392)                                   (63,361)          (62,095)



     Total special items                                    (113,100)                                          (118,286)                                                                      (88,867)                                  (436,254)         (374,069)



     Total non-GAAP operating expenses                                  $
          306,139                                                             $
              283,290                                                         $
              286,143                      $
            1,164,045    $
             1,041,053









     GAAP operating margin                                     (16.0)                                              (9.3)                                                                         (7.1)
                                                                     %                                                  %                                                                             %                            (9.0)
            %     1.5
            %



     Other cost of goods sold (a)                       7.3
            %                                      0.7
            %                                                                13.1
            %                              2.1
            %     7.9
            %



     Share-based compensation                           7.4
            %                                     10.2
            %                                                                 6.8
            %                              9.0
            %     6.9
            %



     Restructuring related charges (b)                  2.5
            %                                      2.2
            %                                                                 1.7
            %                              2.0
            %     2.7
            %


      Amortization of acquired intangible assets        16.0
            %                                     14.0
            %                                                                10.6
            %                             13.6
            %     6.4
            %



     Other operating expenses (c)                       2.4
            %                                      3.0
            %                                                                 0.9
            %                              2.5
            %     2.2
            %



     Non-GAAP operating margin                         19.6
            %                                     20.8
            %                                                                26.0
            %                             20.2
            %    27.6
            %








      GAAP interest and other income (loss), net                       $
          1,102,902                                                            $
              (19,460)                                                       $
              (16,340)                     $
            1,041,740     $
             (47,917)



     Special items:


            Gain on sale of intellectual property                                                                                                                                               (3,500)                                                      (3,500)



            Restructuring related items (d)               (1,122,988)                                              (946)                                                                           157                                 (1,124,197)                15


             Write-off of debt issuance costs (e)                1,621                                                                                                                               782                                       2,079              7,736



            Deal costs (f)                                                                                           496                                                                                                                     1,505



     Total special items                                  (1,121,367)                                              (450)                                                                       (2,561)                                (1,120,613)             4,251


      Total non-GAAP interest and other income (loss),
       net                                                              $
          (18,465)                                                           $
              (19,910)                                                       $
              (18,901)                      $
            (78,873)    $
             (43,666)









     GAAP net income (loss)                                           $
          1,772,673                                                            $
              (82,501)                                                      $
              (260,698)                     $
            1,584,391    $
             (179,094)



     Special items:



     Other cost of goods sold (a)                              52,510                                               4,758                                                                         97,598                                      57,718            226,372



     Share-based compensation                                  53,170                                              67,365                                                                         50,580                                     242,809            198,095


      Restructuring related charges (gain) in operating
       expenses (b)                                             18,258                                              14,802                                                                         12,740                                      55,328             76,753


      Restructuring related items in interest and other
       income (loss), net (d)                              (1,122,988)                                              (946)                                                                           157                                 (1,124,197)                15


      Amortization of acquired intangible assets               114,615                                              92,760                                                                         78,688                                     368,082            183,319



     Gain on sale of intellectual property                                                                                                                                                     (3,500)                                                      (3,500)



     Write-off of debt issuance costs (e)                       1,621                                                                                                                               782                                       2,079              7,736


      Transaction costs included in interest and other
       income, net (f)                                                                                                496                                                                                                                     1,505



     Other operating expenses (c)                              16,621                                              19,495                                                                          7,392                                      63,361             62,095



     Pre-tax total special items                            (866,193)                                            198,730                                                                        244,437                                   (333,315)           750,885


      Other income tax effects and adjustments (g)           (789,761)                                            (3,773)                                                                       184,348                                   (806,938)           144,585



     Non-GAAP net income                                                $
          116,719                                                             $
              112,456                                                         $
              168,087                        $
            444,138      $
             716,376









     Weighted average shares - basic                          665,562                                             668,178                                                                        657,835                                     664,709            591,232



     Weighted average shares - diluted                        675,700                                             668,178                                                                        657,835                                     676,094            591,232




      GAAP diluted net income (loss) per share                              $
          2.62                                                              $
              (0.12)                                                         $
              (0.40)                          $
            2.34       $
             (0.30)


      Non-GAAP diluted net income per share (h)                             $
          0.17                                                                $
              0.17                                                            $
              0.25                           $
            0.66         $
             1.19



     (a) Other costs of goods sold includes
          amortization of the Avera and
          Aquantia inventory fair value
          adjustment in fiscal 2020,
          amortization of the Cavium inventory
          fair value adjustment in fiscal 2019,
          as well as charges for past
          intellectual property licensing
          matters.




     (b) Restructuring related charges include
          employee severance, facilities
          related costs, and impairment of
          equipment and other assets.
          Restructuring related charges in the
          three months and twelve months ended
          February 2, 2019 include gain on sale
          of a building that was a direct
          result of restructuring.




     (c) Other operating expenses primarily
          include Cavium, Aquantia and Avera
          merger costs.




     (d) Interest and other income (loss), net
          includes restructuring related items
          such as gain on sale of a business
          and foreign currency remeasurement
          associated with restructuring related
          accruals.




     (e) Write-off of debt issuance costs is
          associated with the partial term loan
          repayment.




     (f) Costs incurred in connection with
          preparation of the divestiture of the
          Wi-Fi Connectivity business.




     (g) Other income tax effects and
          adjustments relate to tax provision
          based on a non-GAAP income tax rate
          of 4.5% for the three months ended
          November 2, 2019 and the three and
          twelve months ended February 1, 2020,
          and based on a non-GAAP income tax
          rate of 4% for the three and twelve
          months ended February 2, 2019.




     (h) Non-GAAP diluted net income per share
          for the three months ended November
          2, 2019 and February 2, 2019 was
          calculated by dividing non-GAAP net
          income by weighted average shares
          outstanding (diluted) of 679,345 and
          663,580 shares, respectively, due to
          the non-GAAP net income reported in
          the respective period. Non-GAAP
          diluted net income per share for the
          year ended February 2, 2019 was
          calculated by dividing non-GAAP net
          income by weighted average shares
          outstanding (diluted) of 600,049, due
          to the non-GAAP net income reported
          in the period.


                                  
              
                 Marvell Technology Group Ltd.


                        
              
                 Outlook for the First Quarter of Fiscal Year 2021


                         
              
                Reconciliations from GAAP to Non-GAAP (Unaudited)


                             
              
                 (In millions, except per share amounts)






                                                                
              
                Outlook for Three Months Ended
                                                                               
                May 2, 2020


                   GAAP revenue                                                                                       $680 +/- 5%



     Special items:                                                                                                            -



     Non-GAAP revenue                                                                                                $680 +/- 5%




                   GAAP gross margin                                                                                        47.5%



     Special items:


      Share-based compensation                                                                                               0.3%


      Amortization of acquired
       intangible assets                                                                                                    15.2%


      Non-GAAP gross margin                                                                                                   63%




                   Total GAAP operating expenses                                                           
               $410 +/- 3



     Special items:


      Share-based compensation                                                                                                 57


      Restructuring related charges                                                                                            10


      Amortization of acquired
       intangible assets                                                                                                       26


      Other operating expenses                                                                                                  7


      Total non-GAAP operating
       expenses                                                                                           
              $310 +/- 2.5






                   GAAP diluted net income per
                    share                                                                           
               $(0.20) - $(0.12)



     Special items:


      Share-based compensation                                                                                               0.09


      Amortization of acquired
       intangible assets                                                                                                     0.19


      Restructuring related charges
       in operating expenses                                                                                                 0.01


      Other operating expenses                                                                                               0.01


      Non-GAAP diluted net income
       per share                                                                                         
              $0.11 - $0.17


                                                                    
         
       Quarterly Revenue Trend (Unaudited)


                                                                          
     
                (In thousands)




                                           
     
     Three Months Ended                                                               % Change


                    February 1,                  November 2,                         February 2,                          YoY            QoQ
                           2020                          2019                                 2019


     Networking (1)             $
     376,724                                                          $
              329,962                      $
     387,457   (3)    14

                                                                                                                                                         %     %


     Storage (2)        296,486                                   287,708                                               317,042                      (6)    3

                                                                                                                                                    %    %


        Total Core      673,210                                   617,670                                               704,499                      (4)    9

                                                                                                                                                    %    %


     Other (3)           44,461                                    44,800                                                40,300                       10   (1)

                                                                                                                                                    %    %


     Total Revenue              $
     717,671                                                          $
              662,470                      $
     744,799   (4)     8

                                                                                                                                                         %     %

                                                                                                                                                                    ===


                               
             
     Three Months Ended


                  % of Total February 1,                      November 2,      February 2,
                                    2020                              2019              2019


     Networking                       52                                    50                 52
      (1)                             %                                    %                 %


     Storage (2)                      41                                    43                 43
                                       %                                    %                 %


        Total Core                    93                                    93                 95
                                       %                                    %                 %


     Other (3)                         7                                     7                  5
                                       %                                    %                 %


     Total                           100                                   100                100
      Revenue                          %                                    %                 %



                            (1) Networking products are
                             comprised primarily of Ethernet
                             Solutions, Embedded Processors and
                             Custom ASICs.




                            (2) Storage products are comprised
                             primarily of Storage Controllers
                             and Fibre Channel Adapters.




                            (3) Other products are comprised
                             primarily of Printer Solutions,
                             Application Processors and others.

For further information, contact:
Ashish Saran
Vice President, Investor Relations
408-222-0777
ir@marvell.com

View original content to download multimedia:http://www.prnewswire.com/news-releases/marvell-technology-group-ltd-reports-fourth-quarter-and-fiscal-year-2020-financial-results-301016674.html

SOURCE Marvell