SANTA CLARA, Calif., May 21, 2015 /PRNewswire/ -- Marvell Technology Group Ltd. (NASDAQ: MRVL), a global leader in integrated silicon solutions, today reported financial results for the first quarter of fiscal year 2016, ended May 2, 2015.

http://photos.prnewswire.com/prnvar/20100719/SF36559LOGO-b

Key First Quarter of Fiscal 2016 Financial Highlights


    --  Revenue: Q1 FY 2016, $724 Million
    --  GAAP Net Income: Q1 FY 2016, $14 Million
    --  GAAP Diluted EPS: Q1 FY 2016, $0.03
    --  Non-GAAP Net Income: Q1 FY 2016, $71 Million
    --  Non-GAAP Diluted EPS: Q1 FY 2016, $0.13
    --  Free Cash Flow: Q1 FY 2016, $44 Million

Second Quarter of Fiscal 2016 Financial Outlook

Marvell's financial outlook does not include the potential impact of future share repurchases, pending litigation matters, business combinations, asset acquisitions or other investments that may be completed after May 20, 2015.


    --  Revenue is expected to be in the range of $710 Million to $740 Million.
    --  GAAP Gross Margin is expected to be in the range of 49.5% +/- 100 bps. 
        Non-GAAP Gross Margin is expected to be in the range of 50.0% +/- 100
        bps.
    --  GAAP Operating Expenses are expected to be in the range of $350 Million
        +/- $10 Million.  Non-GAAP Operating Expenses to be in the range of $305
        Million +/- $10 Million.
    --  GAAP Diluted EPS expected to be in the range of $0.02 +/- $0.01. 
        Non-GAAP Diluted EPS expected to be in the range of $0.11 +/- $0.01.

First Quarter of Fiscal 2016

Revenue for the first quarter of fiscal 2016 was $724 million, down approximately 16 percent from $857 million in the fourth quarter of fiscal 2015, ended January 31, 2015, and down approximately 24 percent from $958 million in the first quarter of fiscal 2015, ended May 3, 2014.

GAAP net income for the first quarter of fiscal 2016 was $14 million, or $0.03 per share (diluted), compared with GAAP net income of $82 million, or $0.16 per share (diluted), for the fourth quarter of fiscal 2015, and $99 million, or $0.19 per share (diluted), for the first quarter of fiscal 2015.

Non-GAAP net income was $71 million, or $0.13 per share (diluted), for the first quarter of fiscal 2016, compared with non-GAAP net income of $131 million, or $0.25 per share (diluted), for the fourth quarter of fiscal 2015 and $144 million, or $0.27 per share (diluted), for the first quarter of fiscal 2015.

Marvell reports net income, basic and diluted net income per share, in accordance with U.S. generally accepted accounting principles (GAAP) and on a non-GAAP basis as outlined below. Reconciliations of GAAP net income to non-GAAP net income for the three months ended May 2, 2015, January 31, 2015, and May 3, 2014 appear in the financial statements below. Non-GAAP net income, where applicable, excludes the effect of share-based compensation, amortization and write-off of acquired intangible assets, acquisition-related costs, restructuring and other exit related costs, litigation settlement, and certain one-time expenses and benefits.

GAAP gross margin for the first quarter of fiscal 2016 was 51.5 percent, compared to 51.4 percent for the fourth quarter of fiscal 2015 and 48.4 percent for the first quarter of fiscal 2015.

Non-GAAP gross margin for the first quarter of fiscal 2016 was 51.6 percent, compared to 51.8 percent for the fourth quarter of fiscal 2015 and 48.8 percent for the first quarter of fiscal 2015.

Shares used to compute GAAP net income per diluted share for the first quarter of fiscal 2016 were 527 million shares, compared with 522 million shares in the fourth quarter of fiscal 2015 and 521 million shares in the first quarter of fiscal 2015.

Shares used to compute non-GAAP net income per diluted share for the first quarter of fiscal 2016 were 535 million shares, compared with 533 million shares for the fourth quarter of fiscal 2015 and 530 million shares for the first quarter of fiscal 2015.

Cash flow from operations for the first quarter of fiscal 2016 was $59 million, compared to the $142 million reported in the fourth quarter of fiscal 2015 and the $235 million reported in the first quarter of fiscal 2015. Free cash flow for the first quarter of fiscal 2016 was $44 million, compared to the $121 million reported in the fourth quarter of fiscal 2015 and the $211 million reported in the first quarter of fiscal 2015. Free cash flow as presented above is defined as cash flow from operations, less capital expenditures and purchases of technology licenses reported under investing and financing activities in the consolidated statement of cash flows.

Under the company's authorized share repurchase program, Marvell repurchased approximately 1.4 million shares for a total of $22 million in the first quarter of fiscal 2016. Marvell paid a quarterly dividend of $0.06 per share on April 2, 2015 to all shareholders of record as of March 12, 2015. Marvell intends to pay its next quarterly dividend of $0.06 per share on July 1, 2015 to all shareholders of record as of June 11, 2015.

The payment of future quarterly cash dividends on Marvell's common shares is subject to, among other things, the best interests of its shareholders, its results of operations, cash balances and future cash requirements, financial condition, developments in ongoing litigation, statutory requirements of Bermuda law, and other factors that the board of directors may deem relevant.

Key First Quarter of Fiscal 2016 Product Announcements


    --  Xiaomi Launches New Series of Smart Home Products Powered by Marvell's
        Best-In-Class End-to-End Internet of Things Platforms
    --  Samsung Launches New Global Mass Market Galaxy J1 LTE Smartphone Powered
        by Marvell's Industry-Leading ARMADA Mobile PXA1908 Platform
    --  Marvell's Advanced Avastar Connectivity Solution Supports New Social
        Wi-Fi and Indoor Location Technologies
    --  Marvell Partners with Google's Advanced Technology and Products (ATAP)
        Group to Support Project Ara
    --  Marvell Enhances Its LTE Broadcast Capabilities for Global Operators and
        OEMs with eMBMS Technology
    --  Marvell Open Sources KinomaJS to Accelerate Growth of the Internet of
        Things Industry
    --  Marvell Unveils ARMADA Mobile PXA1826 5-Mode 4G LTE Release 10 Modem
        Supporting Carrier Aggregation
    --  Marvell's IoT Platform is Industry's First to Offer Full HomeKit Support
        to Hardware Manufacturers
    --  Marvell Extends Lead in Android Set-top Box Segment with Launch of
        ARMADA 1500 Ultra Platform for 4K Entertainment
    --  SendTek Announces G.hn Coaxial and Phoneline Gigabit Ethernet Bridge
        Powered by Marvell's G.hn Technology to Support Market Migration from
        HPNA to G.hn Installations for Home Networking
    --  Marvell Unveils Industry-Leading ZigBee Wireless Microcontroller SoC to
        Advance Smart Home and IoT Innovations
    --  China Unicom Launches World's First 399RMB 5" 4G LTE XiaoLaJiao
        Smartphone Powered by Marvell's ARMADA Mobile SoC

Conference Call

Marvell will be conducting a conference call on Thursday, May 21, 2015 at 1:45 p.m. Pacific Time to discuss results for the first quarter of fiscal year 2016. Interested parties may join the conference call by dialing 1- 877-703-6102 or 1-857-244-7301, pass-code 47211925. The call will be webcast by Thomson Reuters and can be accessed at the Marvell Investor Relations website at http://investor.marvell.com/ with a replay available following the call until June 21, 2015.

Discussion of Non-GAAP Financial Measures

Non-GAAP financial measures exclude the effect of share-based compensation expense, amortization and write-off of acquired intangible assets, acquisition-related costs, restructuring and other exit-related costs, litigation settlement, and certain one-time expenses and benefits that are driven primarily by discrete events that management does not consider to be directly related to Marvell's core operating performance. Non-GAAP net income per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares outstanding (diluted). For purposes of calculating non-GAAP net income per share, the GAAP weighted average shares outstanding (diluted) is adjusted to exclude the potential benefits of share-based compensation expected to be incurred in future periods but not yet recognized in the financial statements. The expected compensation costs are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury stock method and also include the dilutive/anti-dilutive effects of common stock options and restricted stock units.

Marvell believes that the presentation of non-GAAP financial measures provides 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, the information provided by GAAP financial measures. Consistent with this approach, Marvell believes that disclosing non-GAAP financial measures to the readers of its financial statements provides such readers with useful supplemental data that, while not a substitute for GAAP financial measures, allows for greater transparency in the review of its financial and operational performance. For further information regarding why Marvell believes that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to Marvell's Current Report on Form 8-K filed today with the SEC. The Form 8-K is available on the SEC's website at www.sec.gov as well as on the Marvell website in the Investor Relations section at www.marvell.com.

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, including: Marvell's expectations and statements regarding its financial outlook for the second quarter of fiscal 2016; its dividend program including the declaration of, timing of, funding of, payment of and quarterly amount of dividends; and its use of non-GAAP financial measures as important supplemental information. Words such as "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "can," "will" 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, among others: Marvell's ability to compete in products and prices in an intensely competitive industry; Marvell's reliance on the hard disk drive and mobile and wireless markets, which are highly cyclical and intensely competitive; costs and liabilities relating to current and future litigation; Marvell's reliance on a few customers for a significant portion of its revenue; Marvell's ability to develop and introduce new and enhanced products in a timely and cost effective manner and the adoption of those products in the market; seasonality in sales of consumer devices in which Marvell's products are incorporated; uncertainty in the worldwide economic conditions; risks associated with manufacturing and selling a majority of Marvell's products and Marvell's customers' products outside of the United States; and other risks detailed in Marvell's SEC filings from time to time. When Marvell files its Quarterly Report on Form 10-Q for the first quarter of fiscal 2016, 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. 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 for the year ended January 31, 2015 as filed with the SEC, and other factors detailed from time to time in Marvell's filings with the SEC. Marvell undertakes no obligation to revise or update publicly any forward-looking statements.

About Marvell

Marvell (NASDAQ: MRVL) is a global leader in providing complete silicon solutions and Kinoma® software enabling the "Smart Life and Smart Lifestyle." From mobile communications to storage, Internet of Things (IoT), cloud infrastructure, digital entertainment and in-home content delivery, Marvell's diverse product portfolio aligns complete platform designs with industry-leading performance, security, reliability and efficiency. At the core of the world's most powerful consumer, network and enterprise systems, Marvell empowers partners and their customers to always stand at the forefront of innovation, performance and mass appeal. By providing people around the world with mobility and ease of access to services adding value to their social, private and work lives, Marvell is committed to enhancing the human experience.

As used in this release, the term "Marvell" refers to Marvell Technology Group Ltd. and its subsidiaries. For more information, please 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
                                                                         ------------------

                                                                           May 2,                         January 31,                    May 3,

                                                                                        2015                                2015                        2014
                                                                                        ----                                ----                        ----


    Net revenue                                                                  $724,288                            $857,452                    $957,830

    Cost of goods sold                                                           351,153                             417,131                     493,860
                                                                                 -------                             -------                     -------

    Gross profit                                                                  373,135                             440,321                     463,970

    Operating expenses:

                         Research and
                         development           280,114                                285,497                             295,363

                         Selling
                         and
                         marketing                     36,174                                    37,235                           38,358

                         General and
                         administrative         41,027                                 34,651                              30,573

                        Amortization and
                         write-off of
                         acquired
                         intangible
                         assets          2,568           3,100                                     6,689

                         Total
                         operating
                         expenses              359,883                                360,483                             370,983
                                               -------                                -------                             -------

    Operating income                                                              13,252                              79,838                      92,987

    Interest and other income, net                                                5,167                               4,382                       1,925
                                                                                  -----                               -----                       -----

    Income before income taxes                                                   18,419                              84,220                      94,912

    Provision (benefit) for income taxes                                          4,329                               2,527                     (4,567)
                                                                                  -----                               -----                      ------

    Net income                                                                    $14,090                             $81,693                     $99,479
                                                                                  =======                             =======                     =======


    Basic net income per share                                                     $0.03                               $0.16                       $0.20
                                                                                   =====                               =====                       =====

    Diluted net income per share                                                  $0.03                               $0.16                       $0.19
                                                                                  =====                               =====                       =====


    Shares used in computing basic
     earnings per share                                                         516,228                             513,574                     505,105

    Shares used in computing diluted
     earnings per share                                                         527,167                             522,112                     520,751


                                                            Marvell Technology Group Ltd.

                                                        Condensed Consolidated Balance Sheets

                                                                     (Unaudited)

                                                                    (In thousands)




                                                                                                       May 2,                       January 31,

    Assets                                                                                                      2015                             2015
                                                                                                                ----                             ----

    Current assets:

                               Cash, cash equivalents
                               and short-term
                               investments            $2,500,915                          $2,529,555

                               Accounts
                               receivable, net                                   393,814                         420,955

                              Inventories                                                                       339,859                          308,162

                               Prepaid expenses and
                               other current assets       91,151                   85,368


                               Total
                               current
                               assets                                          3,325,739                       3,344,040

    Property and equipment, net                                                                            325,754                          340,639

    Long-term investments                                                                                    10,111                           10,226

    Goodwill and acquired intangible assets, net                                                        2,057,590                        2,060,643

    Other non-current assets                                                                               122,855                          128,839
                                                                                                           -------                          -------

                               Total
                               assets                                                      $5,842,049                    $5,884,387
                                                                                           ==========                    ==========


    Liabilities and Shareholders' Equity

    Current liabilities:

                               Accounts
                               payable                                                       $297,050                      $282,899

                               Accrued
                               liabilities                                                    258,345                       286,357

                              Deferred income                                                  61,093                        68,120


                               Total
                               current
                               liabilities                                       616,488                         637,376

    Other non-current liabilities                                                                           94,289                          100,922
                                                                                                            ------                          -------

                               Total
                               liabilities                                                    710,777                       738,298
                                                                                              -------                       -------


    Shareholders' equity:

                              Common stock                                                      1,036                         1,030

                               Additional paid-
                               in capital                                      3,101,773                       3,099,548

                               Accumulated other
                               comprehensive income           80                      308

                               Retained
                               earnings                                                     2,028,383                     2,045,203


                               Total
                               shareholders'
                               equity                              5,131,272                 5,146,089

                               Total liabilities
                               and
                               shareholders'
                               equity                 $5,842,049                          $5,884,387
                                                      ==========                          ==========




                                                                    Marvell Technology Group Ltd.

                                                           Condensed Consolidated Statements of Cash Flows

                                                                             (Unaudited)

                                                                            (in thousands)


                                                                                                       Three Months Ended
                                                                                                       ------------------

                                                                                                             May 2,              May 3,

                                                                                                                          2015                 2014
                                                                                                                          ----                 ----

    Cash flows from operating activities:

    Net income                                                                                                    $14,090              $99,479
     Adjustments to reconcile net income to net cash provided by operating
      activities:

                        Depreciation and
                        amortization              26,620                   27,006

                        Share-based
                        compensation              33,221                   29,969

                        Amortization and
                        write-off of
                        acquired intangible
                        assets                     3,053                    7,174

                       Other expense, net            916                    1,470

                        Excess tax benefits
                        from share-based
                        compensation                (18)                    (44)

                        Changes in assets and
                        liabilities:

                       Accounts receivable        27,141                 (63,578)

                       Inventories              (31,318)                 (3,105)

                        Prepaid expenses
                        and other assets           1,065                  (2,161)

                       Accounts payable           17,125                   85,128

                        Accrued liabilities
                        and other non-
                        current
                        liabilities             (11,576)                 (7,134)

                        Accrued employee
                        compensation            (14,424)                  30,001

                       Deferred income           (7,027)                  30,932
                                                  ------                   ------

                                  Net cash
                                  provided by
                                  operating
                                  activities                  58,868                 235,137

    Cash flows from investing activities:

                        Purchases of
                        available-for-sale
                        securities             (392,900)                (181,889)

                        Sales and maturities
                        of available-for-
                        sale securities          247,495                  182,311

                        Investments in
                        privately-held
                        companies                                                   -                                      (441)

                        Purchases of
                        technology licenses      (3,606)                 (8,111)

                        Purchases of property
                        and equipment            (7,334)                (16,131)

                        Purchase of equipment
                        previously leased       (10,240)                                -


                                  Net cash used
                                  in investing
                                  activities               (166,585)                (24,261)

    Cash flows from financing activities:

                        Repurchase of common
                        stock (a)               (20,273)                                -

                        Proceeds from employee
                        stock plans               13,013                   19,092
                       Minimum tax
                         withholding paid on
                         behalf of employees
                         for net share
                         settlement
                                    (22,310)                (24,286)

                        Dividend payments to
                        shareholders            (30,910)                (30,172)

                        Payments on technology
                        license obligations      (4,067)                                -

                        Excess tax benefits
                        from share-based
                        compensation                  18                       44


                                  Net cash used
                                  in financing
                                  activities                (64,529)               (35,322)
                                                             -------                 -------

    Net increase (decrease) in cash and cash
     equivalents                                                                                                (172,246)             175,554

    Cash and cash equivalents at beginning of period                                                            1,210,977              965,750
                                                                                                                ---------              -------

    Cash and cash equivalents at end of period                                                                 $1,038,731           $1,141,304
                                                                                                               ==========           ==========


                (a)    Marvell
                        records all
                        repurchases
                        as well as
                        investment
                        purchases
                        and sales,
                        based on
                        trade date
                        in
                        accordance
                        with U.S.
                        GAAP. Cash
                        paid for
                        repurchase
                        of Marvell
                        common
                        shares
                        includes a
                        total of 1.4
                        million
                        shares
                        repurchased
                        for $22.1
                        million in
                        the first
                        quarter of
                        fiscal 2016,
                        adjusted for
                        repurchases
                        of $1.8
                        million made
                        within the
                        final three
                        days of the
                        quarter that
                        are accrued
                        but not yet
                        paid due to
                        the standard
                        settlement
                        period that
                        normally
                        takes up to
                        three days.




                                                                                          Marvell Technology Group Ltd.

                                                                                      Reconciliations from GAAP to Non-GAAP

                                                                                                   (Unaudited)

                                                                                    (In thousands, except per share amounts)


                                                                                                                                         Three Months Ended
                                                                                                                                       ------------------

                                                                                                                             May 2,                           January 31,                 May 3,

                                                                                                                                                     2015                         2015                  2014
                                                                                                                                                     ----                         ----                  ----


    GAAP net income                                                                                 $14,090                    $81,693                              $99,479

    Share-based compensation                                                                                                                    33,221                       37,963                29,969

    Amortization and write-off of acquired intangible assets                             3,493                      4,025                               7,614

    Restructuring and other exit-related costs                                                                                                     592                        3,412                 5,088

    Litigation matters (a)                                                                          (1,700)                         -                               2,000

    Other (b)                                                                                                                                    21,382                        3,764                     -

    Non-GAAP net income                                                                $71,078                   $130,857                            $144,150
                                                                                       =======                   ========                            ========


    GAAP weighted average shares - diluted                                                                                                     527,167                      522,112               520,751

                                                             Non-GAAP adjustment                                   7,993                              10,688                        9,625


    Non-GAAP weighted average shares diluted (c)                                       535,160                    532,800                             530,376
                                                                                       =======                    =======                             =======


    GAAP diluted net income per share                                                    $0.03                      $0.16                               $0.19
                                                                                         =====                      =====                               =====

    Non-GAAP diluted net income per share                                                $0.13                      $0.25                               $0.27
                                                                                         =====                      =====                               =====


    GAAP gross profit:                                                                             $373,135                   $440,321                             $463,970

                                                              Share-based
                                                              compensation                                         1,547                               2,006                        2,299

                                                              Amortization of
                                                              acquired intangible
                                                              assets                                                 925                                 925                          925

                                                              Litigation matters
                                                              (a)                                                (1,700)                                  -                                    -

                                                             Other (b)                                                              -                               1,000                                 -

    Non-GAAP gross profit                                                             $373,907                   $444,252                            $467,194
                                                                                      ========                   ========                            ========


    GAAP gross margin                                                                                                                             51.5%                       51.4%                48.4%

                                                              Share-based
                                                              compensation                                          0.2%                               0.2%                        0.3%

                                                              Amortization of
                                                              acquired intangible
                                                              assets                                                0.1%                               0.1%                        0.1%

                                                              Litigation matters
                                                              (a)                                                  -0.2%                                  -                                    -

                                                             Other (b)                                                              -                                0.1%                                -

    Non-GAAP gross margin                                                                                                                        51.6%                       51.8%                48.8%
                                                                                                                                                  ====                         ====                  ====


    GAAP research and development:                                                    $280,114                   $285,497                            $295,363

                                                              Share-based
                                                              compensation                                      (24,781)                           (25,590)                    (20,368)

                                                              Restructuring and other exit-
                                                              related costs                                                                               -                        (67)              (4,682)

    Non-GAAP research and development                                                 $255,333                   $259,840                            $270,313
                                                                                      ========                   ========                            ========


    GAAP selling and marketing:                                                        $36,174                    $37,235                             $38,358

                                                              Share-based
                                                              compensation                                       (2,577)                            (3,069)                     (2,928)

                                                              Restructuring and other exit-
                                                              related costs                                                                               -                           -                 (48)

    Non-GAAP selling and marketing                                                     $33,597                    $34,166                             $35,382
                                                                                       =======                    =======                             =======


    GAAP general and administrative:                                                   $41,027                    $34,651                             $30,573

                                                              Share-based
                                                              compensation                                       (4,316)                            (7,298)                     (4,374)

                                                              Restructuring and other exit-
                                                              related costs                                                                           (592)                     (3,345)                (358)

                                                              Litigation matters
                                                              (a)                                                                 -                                               -              (2,000)

                                                             Other (b)                                                       (18,302)                             (2,764)                                -

    Non-GAAP general and administrative                                                $17,817                    $21,244                             $23,841
                                                                                       =======                    =======                             =======


    GAAP provision (benefit) for income taxes                                           $4,329                     $2,527                            $(4,567)

                                                             Other (b)                                                        (3,080)                                               -                    -


    Non-GAAP provision (benefit) for income taxes                                       $1,249                     $2,527                            $(4,567)
                                                                                        ======                     ======                             =======


                       The amounts
                        recorded do
                        not relate
                        to Marvell's
                        litigation
                        with
                        Carnegie
                        Mellon
                (a)     University.


    (b)                 Other costs
                        included in
                        general and
                        administrative
                        expenses for
                        the three
                        months ended
                        May 2, 2015
                        includes a
                        cash payment
                        of $15.4
                        million to
                        Dr. Sehat
                        Sutardja,
                        the
                        Company's
                        Chief
                        Executive
                        Officer (See
                        "Note 15 -
                        Subsequent
                        Events" in
                        the Notes to
                        the
                        Consolidated
                        Financial
                        Statements
                        set forth in
                        Part II,
                        Item 8 of
                        the
                        Company's
                        Annual
                        Report on
                        Form 10-K
                        for fiscal
                        2015). Other
                        costs
                        included in
                        the
                        provision
                        for income
                        taxes for
                        the three
                        months ended
                        May 2, 2015
                        includes the
                        corporate
                        income tax
                        effect of
                        the $15.4
                        million cash
                        payment.
                        Other costs
                        for all
                        periods
                        presented
                        also
                        includes
                        costs
                        associated
                        with the
                        surety bond
                        to appeal
                        the Carnegie
                        Mellon
                        University
                        judgment.


    (c)                 For purposes
                        of
                        calculating
                        non-GAAP
                        diluted net
                        income per
                        share, the
                        GAAP diluted
                        weighted
                        average
                        shares
                        outstanding
                        is adjusted
                        to exclude
                        the
                        potential
                        benefits of
                        share-based
                        compensation
                        costs
                        expected to
                        be incurred
                        in future
                        periods but
                        not yet
                        recognized
                        in the
                        financial
                        statements.


                        Marvell Technology Group Ltd.

                Reconciliations from GAAP to Non-GAAP Outlook

                                 (Unaudited)

                   (In millions, except per share amounts)




                                                        Second Quarter

    Note : Amounts represent the midpoint of the
     expected range                                       Fiscal 2016
                                                          -----------



    GAAP gross margin                                             49.5%

                    Share-based compensation,
                    acquisition related costs, and
                    other                                            0.5%

    Non-GAAP gross margin                                         50.0%
                                                                   ====


                                                        Second Quarter

                                                          Fiscal 2016
                                                          -----------


    GAAP operating expenses                                        $350

                    Share-based compensation,
                    acquisition-related costs,
                    restructuring,

                    amortization of intangible assets
                    and other                                        (45)

    Non-GAAP operating expenses                                    $305
                                                                   ====


                                                        Second Quarter

                                                          Fiscal 2016
                                                          -----------


    GAAP diluted earnings per share                               $0.02

                    Share-based compensation,
                    acquisition-related costs,
                    restructuring,

                    amortization of intangible assets
                    and other                                        0.09

    Non-GAAP diluted earnings per share                           $0.11
                                                                  =====



    For further information, contact:

    John Spencer Ahn                                      Sue Kim

    Investor Relations                                    Media Relations

    408-222-7544                                          408-222-1942

    johnahn@marvell.com                                   suekim@marvell.com

Logo - http://photos.prnewswire.com/prnh/20100719/SF36559LOGO-b

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/marvell-technology-group-ltd-reports-first-quarter-of-fiscal-2016-financial-results-300087550.html

SOURCE Marvell Technology Group Ltd.