MaxLinear, Inc. Announces Second Quarter 2016 Financial Results
|
MAXLINEAR, INC. |
|
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
| |
| |
Three Months Ended |
| |
June 30, 2016 | |
March 31, 2016 | |
June 30, 2015 |
| GAAP cost of net revenue | 38.1 | % | | 40.4 | % | | 62.0 | % |
| Stock based compensation | (0.1 | )% | | — | % | | (0.1 | )% |
| Performance based equity | 0.2 | % | | (0.1 | )% | | — | % |
| Amortization of inventory step-up | (0.3 | )% | | — | % | | (18.8 | )% |
| Amortization of purchased intangible assets | (1.7 | )% | | (1.6 | )% | | (1.5 | )% |
| Non-GAAP cost of net revenue | 36.2 | % | | 38.7 | % | | 41.6 | % |
| | | | | | | | | |
| GAAP R&D expenses | 23.6 | % | | 23.1 | % | | 33.9 | % |
| Stock based compensation | (3.1 | )% | | (3.0 | )% | | (4.3 | )% |
| Incentive award compensation | (0.2 | )% | | (0.2 | )% | | (0.5 | )% |
| Performance based equity | (1.5 | )% | | (1.1 | )% | | (1.7 | )% |
| Amortization of purchased intangible assets | (0.1 | )% | | (0.1 | )% | | (0.1 | )% |
| Restricted merger proceeds and contingent consideration | (0.2 | )% | | (0.2 | )% | | (0.3 | )% |
| Non-GAAP R&D expenses | 18.5 | % | | 18.5 | % | | 27.0 | % |
| | | | | | | | | |
| GAAP SG&A expenses | 16.2 | % | | 13.3 | % | | 33.4 | % |
| Stock based compensation | (1.7 | )% | | (1.7 | )% | | (2.4 | )% |
| Incentive award compensation | — | % | | — | % | | — | % |
| Performance based equity | (0.8 | )% | | (0.6 | )% | | (0.8 | )% |
| Amortization of purchased intangible assets | (0.6 | )% | | (0.3 | )% | | (11.3 | )% |
| Acquisition and integration costs | (1.3 | )% | | 0.1 | % | | (4.0 | )% |
| Restricted merger proceeds and contingent consideration | — | % | | (0.1 | )% | | (0.1 | )% |
| Severance charges | — | % | | — | % | | — | % |
| IP litigation costs, net | (0.2 | )% | | (0.5 | )% | | (0.5 | )% |
| Non-GAAP SG&A expenses | 11.6 | % | | 10.2 | % | | 14.3 | % |
| | | | | | | | | |
| GAAP restructuring expenses | — | % | | 2.1 | % | | 16.1 | % |
| Restructuring Charges | — | % | | (2.1 | )% | | (16.1 | )% |
| Non-GAAP restructuring expenses | — | % | | — | % | | — | % |
| | | | | | | | | |
| GAAP income (loss) before income taxes | 22.3 | % | | 21.1 | % | | (45.2 | )% |
| Total non-GAAP adjustments before income taxes | 11.8 | % | | 11.4 | % | | 62.3 | % |
| Non-GAAP income before income taxes | 34.1 | % | | 32.5 | % | | 17.1 | % |
| | | | | | | | | |
| GAAP income tax expense (benefit) | 0.1 | % | | 1.0 | % | | (2.0 | )% |
| Tax impact of non-GAAP adjustments | 0.7 | % | | (0.3 | )% | | (0.5 | )% |
| Record valuation allowance due to net deferred liability acquired | — | % | | — | % | | 2.7 | % |
| Non-GAAP income tax expense (benefit) | 0.8 | % | | 0.7 | % | | 0.2 | % |
| | | | | | | | | |
| GAAP net income (loss) | 22.2 | % | | 20.1 | % | | (43.3 | )% |
| Total non-GAAP adjustments before income taxes | 11.8 | % | | 11.4 | % | | 62.3 | % |
| Total tax adjustments | 0.7 | % | | (0.3 | )% | | 2.2 | % |
| Non-GAAP net income | 33.3 | % | | 31.8 | % | | 16.8 | % |
| | | | | | | | | |
