MaxLinear, Inc. Announces Second Quarter 2017 Financial Results
MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
| |
| |
Six Months Ended |
| |
June 30, 2017 | |
June 30, 2016 |
| GAAP gross profit | 53.9 | % | | 60.7 | % |
| Stock-based compensation | 0.1 | % | | — | % |
| Performance based equity | — | % | | — | % |
| Amortization of inventory step-up | 2.9 | % | | 0.2 | % |
| Amortization of purchased intangible assets | 4.6 | % | | 1.6 | % |
| Depreciation of fixed asset step-up | 0.1 | % | | — | % |
| Deferred profit eliminated in purchase price accounting | 2.0 | % | | — | % |
| Non-GAAP gross profit | 63.6 | % | | 62.5 | % |
| | | | | | |
| GAAP R&D expenses | 27.4 | % | | 23.3 | % |
| Stock-based compensation | (3.9 | )% | | (3.0 | )% |
| Incentive award compensation | — | % | | (0.2 | )% |
| Performance based equity | (1.0 | )% | | (1.3 | )% |
| Amortization of purchased intangible assets | (0.1 | )% | | (0.1 | )% |
| Depreciation of fixed asset step-up | (0.4 | )% | | — | % |
| Restricted merger proceeds and contingent consideration | — | % | | (0.2 | )% |
| Non-GAAP R&D expenses | 22.0 | % | | 18.5 | % |
| | | | |
| GAAP SG&A expenses | 25.9 | % | | 14.7 | % |
| Stock-based compensation | (2.6 | )% | | (1.7 | )% |
| Performance based equity | (0.5 | )% | | (0.7 | )% |
| Amortization of purchased intangible assets | (5.2 | )% | | (0.4 | )% |
| Depreciation of fixed asset step-up | (0.1 | )% | | — | % |
| Acquisition and integration costs | (4.7 | )% | | (0.6 | )% |
| Restricted merger proceeds and contingent consideration | — | % | | (0.1 | )% |
| IP litigation costs, net | (0.1 | )% | | (0.3 | )% |
| Non-GAAP SG&A expenses | 12.7 | % | | 10.9 | % |
| | | | |
| GAAP restructuring expenses | 3.4 | % | | 1.0 | % |
| Restructuring charges | (3.4 | )% | | (1.0 | )% |
| Non-GAAP restructuring expenses | — | % | | — | % |
| | | | | | |
| GAAP and non-GAAP interest and other income (expense), net | (1.4 | )% | | 0.1 | % |
| | | | | | |
| GAAP income (loss) before income taxes | (4.2 | )% | | 21.7 | % |
| Total non-GAAP adjustments before income taxes | 31.7 | % | | 11.6 | % |
| Non-GAAP income before income taxes | 27.5 | % | | 33.3 | % |
| | | | | | |
| GAAP income tax provision (benefit) | (14.2 | )% | | 0.5 | % |
| Adjustment for non-cash tax benefits/expenses | 16.9 | % | | 0.2 | % |
| Non-GAAP income tax provision | 2.8 | % | | 0.7 | % |
| | | | | | |
| GAAP net income | 10.0 | % | | 21.2 | % |
| Total non-GAAP adjustments before income taxes | 31.7 | % | | 11.6 | % |
| Less: total tax adjustments | 16.9 | % | | 0.2 | % |
| Non-GAAP net income | 24.8 | % | | 32.6 | % |
