MaxLinear, Inc. Announces Second Quarter 2018 Financial Results
|
MAXLINEAR, INC. |
|
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
| |
| |
Six Months Ended |
| |
June 30, 2018 | |
June 30, 2017 |
| GAAP gross profit | 56.0 | % | | 53.9 | % |
| Stock-based compensation | 0.1 | % | | 0.1 | % |
| Performance based equity | 0.1 | % | | — | % |
| Amortization of inventory step-up | — | % | | 2.9 | % |
| Amortization of purchased intangible assets | 8.4 | % | | 4.6 | % |
| Depreciation of fixed asset step-up | 0.1 | % | | 0.1 | % |
| Deferred profit eliminated in purchase price accounting | — | % | | 2.0 | % |
| Non-GAAP gross profit | 64.7 | % | | 63.6 | % |
| | | | |
| GAAP R&D expenses | 28.9 | % | | 27.4 | % |
| Stock-based compensation | (4.2 | )% | | (3.9 | )% |
| Performance based equity | (1.1 | )% | | (1.0 | )% |
| Amortization of purchased intangible assets | — | % | | (0.1 | )% |
| Depreciation of fixed asset step-up | (0.3 | )% | | (0.4 | )% |
| Non-GAAP R&D expenses | 23.3 | % | | 22.0 | % |
| | | | |
| GAAP SG&A expenses | 24.3 | % | | 25.9 | % |
| Stock-based compensation | (3.2 | )% | | (2.6 | )% |
| Performance based equity | (0.8 | )% | | (0.5 | )% |
| Amortization of purchased intangible assets | (7.5 | )% | | (5.2 | )% |
| Depreciation of fixed asset step-up | — | % | | (0.1 | )% |
| Acquisition and integration costs | — | % | | (4.7 | )% |
| IP litigation costs, net | — | % | | (0.1 | )% |
| Non-GAAP SG&A expenses | 12.7 | % | | 12.7 | % |
| | | | |
| GAAP restructuring expenses | 0.9 | % | | 3.4 | % |
| Restructuring charges | (0.9 | )% | | (3.4 | )% |
| Non-GAAP restructuring expenses | — | % | | — | % |
| | | | |
| GAAP income (loss) from operations | 2.0 | % | | (2.8 | )% |
| Total non-GAAP adjustments | 26.8 | % | | 31.7 | % |
| Non-GAAP income from operations | 28.7 | % | | 28.8 | % |
| | | | |
| GAAP and non-GAAP interest and other income (expense), net | (3.5 | )% | | (1.4 | )% |
| | | | |
| GAAP loss before income taxes | (1.5 | )% | | (4.2 | )% |
| Total non-GAAP adjustments before income taxes | 26.8 | % | | 31.7 | % |
| Non-GAAP income before income taxes | 25.3 | % | | 27.5 | % |
| | | | |
| GAAP income tax provision (benefit) | 4.4 | % | | (14.2 | )% |
| Adjustment for non-cash tax benefits/expenses | (2.6 | )% | | 16.9 | % |
| Non-GAAP income tax provision | 1.8 | % | | 2.8 | % |
| | | | |
| GAAP net income (loss) | (5.9 | )% | | 10.1 | % |
| Total non-GAAP adjustments before income taxes | 26.8 | % | | 31.7 | % |
| Less: total tax adjustments | (2.6 | )% | | 16.9 | % |
| Non-GAAP net income | 23.5 | % | | 24.8 | % |
