CARLSBAD, Calif., Aug. 07, 2018 (GLOBE NEWSWIRE) -- MaxLinear, Inc. (NYSE: MXL), a leading provider of radio-frequency, mixed-signal and high-performance analog integrated circuits for the connected home, wired and wireless infrastructure, and industrial and multi-market applications, today announced financial results for the second quarter ended June 30, 2018.

Management Commentary

“In the second quarter of 2018, we delivered net revenue of $101.5 million, highlighted by strong GAAP and non-GAAP gross margins of 55.5% and 64.6%, respectively. Our GAAP loss from operations of 0% of revenue and non-GAAP income from operations of 28% of revenue underscore our strong execution and overall profitability. We are making strong progress in expanding the Company toward becoming a leading provider of high-performance analog and mixed-signal products addressing the capacity, speed, and power bottlenecks in the large and rapidly transforming wired and wireless network infrastructure markets,” commented Kishore Seendripu, Ph.D., Chairman and CEO. “Looking forward, while the cable broadband DOCSIS data standard transition has proven to be a revenue challenge owing to our customers drawing down inventories, we believe Q3 marks the bottom for our DOCSIS and Connected Home business with a resumption of growth of overall revenue beginning in Q4. The continued progress on our infrastructure efforts combined with a growing high-performance analog business gives us confidence in our outlook,” continued Dr. Seendripu.

Second Quarter 2018 Business Highlights

  • G.hn Wave 2 transceiver ICs were selected by German home networking pioneer devolo.
  • Announced hardware compression solution XR9240 that supports the Dell EMC VMAX All-Flash storage array portfolio.
  • MxL69x ATSC receiver was selected by Nuvyyo, Inc. for an innovative new Tablo DVR product.
  • MxL85110 broadband modem SoC was selected by GiaX GmbH for its HelEOS network system.
  • Announced MaxLinear's MoCA 2.5 networking ICs were selected by Teamly Digital for its new FiberCableStream cable micronode.
  • Announced collaboration with Hitron Technologies America to integrate MxL3710 on a range of Hitron's new multi-gigabit client devices addressing MoCA 2.5 based broadband data access networks.
  • Announced that Thailand's TOT Public Company Limited is deploying a new gigabit broadband internet service that is powered by MaxLinear's G.hn wired connectivity technology.
  • Announced a new G.hn-based fiber-to-the-distribution-point (FTTdp) platform addressing the needs of service providers in partnership with Methode Electronics, Inc. and LEA Networks.

Second Quarter Financial Highlights

The results of the second quarter of 2018 continue to be influenced by the Company's most recent acquisitions and related purchase price accounting impacts. Specifically, this included the acquisitions of Marvell’s G.hn business in April 2017 and Exar Corporation in May 2017, and the interest on the Term loan that was secured to finance the Exar transaction. Additionally, on January 1, 2018, MaxLinear adopted new revenue accounting guidance that accelerated the recognition of revenue and costs on certain distributor sales upon sale to the distributor, or the sell-in method, versus revenue recognition upon sale to the distributor’s end customers, or the sell-through method. Due to a reduction in the level of inventory in the distribution channel at the end of the second quarter, owing to greater sell-through of product to the distributors' end customers, the impact of adopting the new accounting guidance resulted in a decrement of $2.4 million in recognized revenue, and a corresponding decrease in GAAP and non-GAAP gross profit of $1.0 million. Under the prospective method of adoption, the results for the periods prior to the first quarter of 2018 have not been adjusted to reflect the change in timing of revenue recognition on such distributor sales.

GAAP basis:

  • Net revenue was $101.5 million, down 8% sequentially and down 3% year-on-year.
  • GAAP gross margin was 55.5%, compared to 56.5% in the prior quarter, and 49.1% in the year-ago quarter.
  • GAAP operating expenses were $56.6 million in the second quarter 2018, or 56% of revenue, compared to $58.2 million or 53% of revenue in the prior quarter, and $66.9 million or 64% of revenue in the year-ago quarter.
  • GAAP loss from operations was 0% of revenue, compared to income from operations of 4% in the prior quarter, and loss from operations of 15% in the year-ago quarter.
  • Net cash flow provided by operating activities of $35.8 million, compared to $12.0 million in the prior quarter and cash used in operating activities of $7.1 million in the year-ago quarter.
  • GAAP pre-tax losses were 3% of revenue, compared to pre-tax losses that were 0% of revenue in the prior quarter, and pre-tax losses that were 18% of revenue in the year-ago quarter.
  • GAAP income tax provision was $11.2 million, compared to an income tax benefit of $1.9 million in the prior quarter, and an income tax benefit of $29.5 million in the year-ago quarter.
  • GAAP net loss was $14.4 million, compared to net income of $1.8 million in the prior quarter, and net income of $11.0 million in the year-ago quarter.
  • GAAP diluted loss per share was $0.21, compared to diluted earnings per share of $0.03 in the prior quarter, and diluted earnings per share of $0.16 in the year-ago quarter.

Non-GAAP basis:

  • Non-GAAP gross margin was 64.6%. This compares to 64.9% in the prior quarter, and 64.4% in the year-ago quarter.
  • Non-GAAP operating expenses were $37.1 million, or 37% of revenue, compared to $39.3 million or 35% of revenue in the prior quarter, and $36.9 million and 35% of revenue in the year-ago quarter.
  • Non-GAAP income from operations was 28% of revenue, compared to 29% in the prior quarter, and 29% in the year-ago quarter.
  • Non-GAAP pre-tax margin was 25% of revenue, compared to 25% in the prior quarter, and 26% in the year-ago quarter.
  • Non-GAAP effective tax rate was 7% of non-GAAP pre-tax income, compared to 7% in the prior quarter, and 10% in the year-ago quarter.
  • Non-GAAP net income was $23.7 million, compared to $26.2 million in the prior quarter, and $24.7 million in the year-ago quarter.
  • Non-GAAP diluted earnings per share was $0.34, compared to $0.37 in the prior quarter, and $0.35 in the year-ago quarter.

Third Quarter 2018 Business Outlook
The company expects revenue in the third quarter to be in the range of $83 million to $87 million, and also estimates the following:

  • GAAP and non-GAAP gross margin of approximately 51.5% and 62.5%, respectively.
  • GAAP and non-GAAP operating expenses of approximately $54.5 million and $36.0 million, respectively.
  • GAAP and non-GAAP interest expenses of approximately $3.8 million.
  • GAAP income taxes of approximately $0.5 million and non-GAAP cash tax rate of approximately 7%.

Webcast and Conference Call
MaxLinear will host its second quarter financial results conference call today, August 7, 2018 at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time). To access this call, dial US toll free: 1-877-407-3109 / International: 1-201-493-6798. A live webcast of the conference call will be accessible from the investor relations section of the MaxLinear website at http://investors.maxlinear.com, and will be archived and available after the call at http://investors.maxlinear.com until August 21, 2018. A replay of the conference call will also be available until August 21, 2018 by dialing US toll free: 1-877-660-6853 / International: 1-201-612-7415 and Conference ID#: 13653123.

Cautionary Note Concerning Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, among others, statements concerning our future financial performance (including our current guidance for third quarter 2018 revenue, gross margins, operating expenses, interest expenses, and tax rates). These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to be materially different from any future results expressed or implied by the forward-looking statements. Forward-looking statements are based on management’s current, preliminary expectations and are subject to various risks and uncertainties. In particular, our future operating results are substantially dependent on our assumptions about market trends and conditions and our expectations with respect to recently completed acquisitions. With respect to the 2017 acquisition of Exar Corporation, Exar’s target markets and business operations differ substantially from those of MaxLinear, and we may be unable to realize anticipated strategic, financial, and operating synergies to the same relative extent as we were able to achieve in other recent acquisitions.  In addition, our decisions with respect to all our acquisitions were based on management’s current expectations with respect to the size of the available markets and growth opportunities presented by these acquisitions, all of which are subject to material risks and uncertainties. In connection with the acquisition of Exar, we incurred substantial acquisition-related indebtedness, which materially changed our financial profile and presents specific risks relating to our ability to service interest and principal payments and limitations on our operating flexibility based on operating covenants in the applicable term loan agreements, including (without limitation) debt covenant restrictions that limit our ability to obtain additional financing, issue guarantees, create liens, make certain restricted payments or repay certain obligations or to pursue future acquisitions. Additional risks and uncertainties arising from our operations generally and our recently completed acquisitions include intense competition in our industry; our dependence on a limited number of customers for a substantial portion of our revenues; uncertainties concerning how end user markets for our products will develop; potential uncertainties arising from continued consolidation among cable television and satellite operators in our target markets and continued consolidation among competitors within the semiconductor industry generally; our ability to develop and introduce new and enhanced products on a timely basis and achieve market acceptance of those products, particularly as we seek to expand outside of our historic markets; potential decreases in average selling prices for our products; risks relating to intellectual property protection and the prevalence of intellectual property litigation in our industry; indemnification obligations of Exar arising from a recent divestiture; the impact on our financial condition of the incurred acquisition indebtedness and cash usage arising from the Exar transaction; our reliance on a limited number of third party manufacturers; and our lack of long-term supply contracts and dependence on limited sources of supply. Our forward-looking GAAP income tax rate includes preliminary assumptions regarding the Tax Act, whereas our forward-looking non-GAAP income tax rate excludes impacts of the Tax Act. The final impact of the Tax Act on our income taxes may differ from our estimates, possibly materially, due to, among other things, changes in interpretations and assumptions made, additional guidance that may be issued, and actions taken by MaxLinear as a result of the Tax Act. In addition to these risks and uncertainties, investors should review the risks and uncertainties contained in our filings with the Securities and Exchange Commission (SEC), including our most recent Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on February 20, 2018, our Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, and our Current Reports on Form 8-K, as well as the information to be set forth under the caption “Risk Factors” in MaxLinear’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, which we expect to file shortly. All forward-looking statements are based on the estimates, projections and assumptions of management as of August 7, 2018, and MaxLinear is under no obligation (and expressly disclaims any such obligation) to update or revise any forward-looking statements whether as a result of new information, future events, or otherwise.

Use of Non-GAAP Financial Measures

To supplement our unaudited consolidated financial statements presented on a basis consistent with GAAP, we disclose certain non-GAAP financial measures, including non-GAAP gross margin, operating expenses, operating expenses as a percentage of revenue, income from operations as a percentage of revenue, pre-tax margins, effective tax rate, net income and diluted earnings per share. These supplemental measures exclude the effects of (i) stock-based compensation expense; (ii) an accrual related to our performance based bonus plan for 2018, which we currently intend to settle in shares of our common stock; (iii) accruals related to our performance based bonus plan for 2017, which we settled in shares of our common stock in 2018; (iv) amortization of purchased intangible assets and inventory step up; (v) depreciation of fixed assets step-up; (vi) acquisition and integration costs related to 2017 acquisitions; (vii) professional fees and settlement costs related to our previously disclosed IP and commercial litigation matters; (viii) severance and other restructuring charges; and (ix) non-cash income tax benefits and expenses and effects of the Tax Act. These non-GAAP measures are not in accordance with and do not serve as an alternative for GAAP. We believe that these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our GAAP results of operations. These non-GAAP measures should only be viewed in conjunction with corresponding GAAP measures. We compensate for the limitations of non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance.

We believe that non-GAAP financial measures can provide useful information to both management and investors by excluding certain non-cash and other one-time expenses that are not indicative of our core operating results. Among other uses, our management uses non-GAAP measures to compare our performance relative to forecasts and strategic plans and to benchmark our performance externally against competitors. In addition, management’s incentive compensation will be determined in part using these non-GAAP measures because we believe non-GAAP measures better reflect our core operating performance.

The following are explanations of each type of adjustment that we incorporate into non-GAAP financial measures:

Stock-based compensation expense relates to equity incentive awards granted to our employees, directors, and consultants. Our equity incentive plans are important components of our employee incentive compensation arrangements and are reflected as expenses in our GAAP results. Stock-based compensation expense has been and will continue to be a significant recurring expense for MaxLinear.

Bonuses under our executive and non-executive bonus programs have been excluded from our non-GAAP net income for all periods reported. Bonus payments for the 2017 performance periods were settled through the issuance of shares of common stock under our equity incentive plans in February 2018. We currently expect that bonus awards under our fiscal 2018 program will be settled in common stock in the first quarter of fiscal 2019. While we include the dilutive impact of equity awards in weighted average shares outstanding, the expense associated with stock-based awards reflects a non-cash charge that we exclude from non-GAAP net income.

Expenses incurred in relation to acquisitions include amortization of purchased intangible assets and step-up of inventory to fair value, depreciation of step-up of property and equipment to fair value, and acquisition and integration costs primarily consisting of professional and consulting fees.

Restructuring charges incurred are related to our restructuring plans which address issues primarily relating to the integration of the Company and acquired businesses or internal operations and primarily include severance and restructuring costs related to exiting certain facilities.

Expenses incurred in relation to our intellectual property and commercial litigation include professional fees incurred.

Income tax benefits and expense adjustments are those that do not affect cash income taxes payable. Effects of the Tax Act were excluded from Non-GAAP effective tax rate.

Reconciliations of non-GAAP measures for the historic periods disclosed in this press release appear below. Because of the inherent uncertainty associated with our ability to project future charges, particularly related to stock-based compensation and its related tax effects as well as potential impairments, we have not provided a reconciliation for non-GAAP guidance provided for the third quarter 2018.

About MaxLinear, Inc.

MaxLinear, Inc. (NYSE:MXL) is a leading provider of radio frequency (RF) and mixed-signal and high-performance analog integrated circuits for the connected home, wired and wireless infrastructure, and industrial and multi-market applications.  MaxLinear is headquartered in Carlsbad, California. For more information, please visit www.maxlinear.com.

MXL is MaxLinear’s registered trademark. Other trademarks appearing herein are the property of their respective owners.

MaxLinear, Inc. Investor Relations Contact:
Gideon Massey
Revenue and Investor Relations Manager
Tel: 949-333-0056
gmassey@maxlinear.com


MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
 
 Three Months Ended
 June 30, 2018 March 31, 2018 June 30, 2017
Net revenue$101,533  $110,827  $104,175 
Cost of net revenue45,203  48,159  53,071 
Gross profit56,330  62,668  51,104 
Operating expenses:     
Research and development30,211  31,121  29,015 
Selling, general and administrative24,501  27,117  31,338 
Restructuring charges1,865    6,546 
Total operating expenses56,577  58,238  66,899 
Income (loss) from operations(247) 4,430  (15,795)
Interest income19  18  64 
Interest expense(3,694) (3,894) (2,201)
Other income (expense), net725  (571) (618)
Total interest and other income (expense), net(2,950) (4,447) (2,755)
Loss before income taxes(3,197) (17) (18,550)
Income tax provision (benefit)11,225  (1,864) (29,515)
Net income (loss)$(14,422) $1,847  $10,965 
Net income (loss) per share:     
Basic$(0.21) $0.03  $0.17 
Diluted$(0.21) $0.03  $0.16 
Shares used to compute net income (loss) per share:     
Basic68,335  67,674  65,889 
Diluted68,335  70,440  69,645 


MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
 
 Six Months Ended
 June 30, 2018 June 30, 2017
Net revenue$212,360  $193,016 
Cost of net revenue93,362  88,988 
Gross profit118,998  104,028 
Operating expenses:   
Research and development61,332  52,893 
Selling, general and administrative51,618  49,951 
Restructuring charges1,865  6,546 
Total operating expenses114,815  109,390 
Income (loss) from operations4,183  (5,362)
Interest income37  259 
Interest expense(7,588) (2,201)
Other income (expense), net154  (762)
Total interest and other income (expense), net(7,397) (2,704)
Loss before income taxes(3,214) (8,066)
Income tax provision (benefit)9,361  (27,494)
Net income (loss)$(12,575) $19,428 
Net income (loss) per share:   
Basic$(0.18) $0.30 
Diluted$(0.18) $0.28 
Shares used to compute net income (loss) per share:   
Basic68,008  65,564 
Diluted68,008  69,398 


MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 
 Three Months Ended
 June 30, 2018 March 31, 2018 June 30, 2017
Operating Activities     
Net income (loss)$(14,422) $1,847  $10,965 
Adjustments to reconcile net income (loss) to cash provided by operating activities     
Amortization and depreciation20,051  20,084  18,261 
Accretion of investment discount    (107)
Amortization of inventory step-up    5,635 
Amortization of debt issuance costs and discount287  287  175 
Stock-based compensation7,309  8,473  11,628 
Deferred income taxes(1,289) (2,332) (53,297)
Loss on disposal of property and equipment    3 
Loss on sale of available-for-sale securities    38 
(Gain) loss on foreign currency(828) 471  898 
Excess tax benefits on stock-based awards(318) (797) (2,376)
Impairment of leasehold improvements700     
Changes in operating assets and liabilities:     
Accounts receivable6,979  (24,533) (13,496)
Inventory1,420  7,676  (2,289)
Prepaid expenses and other assets2,213  1,003  4,385 
Accounts payable, accrued expenses and other current liabilities11,540  (421) 7,610 
Accrued compensation1,401  2,502  (1,664)
Deferred revenue and deferred profit  (138) 7,633 
Accrued price protection liability(132) (1,359) 2,676 
Other long-term liabilities913  (792) (3,768)
Net cash provided by (used in) operating activities35,824  11,971  (7,090)
      
Investing Activities     
Purchases of property and equipment(2,423) (2,381) (1,155)
Purchases of intangible assets    (5,205)
Cash used in acquisition, net of cash acquired    (473,304)
Maturities of available-for-sale securities    63,761 
Net cash used in investing activities(2,423) (2,381) (415,903)
      
Financing Activities     
Net proceeds from issuance of debt    416,846 
Repayment of debt(18,000) (25,000)  
Net proceeds from issuance of common stock3,036  980  7,657 
Minimum tax withholding paid on behalf of employees for restricted stock units(1,448) (2,391) (3,496)
Net cash provided by (used in) financing activities(16,412) (26,411) 421,007 
Effect of exchange rate changes on cash and cash equivalents793  (258) 839 
Increase (decrease) in cash, cash equivalents and restricted cash17,782  (17,079) (1,147)
Cash, cash equivalents and restricted cash at beginning of period57,333  74,412  91,238 
Cash, cash equivalents and restricted cash at end of period$75,115  $57,333  $90,091 


MAXLINEAR, INC.
UNAUDITED GAAP CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 
 Six Months Ended
 June 30, 2018 June 30, 2017
Operating Activities   
Net income (loss)$(12,575) $19,428 
Adjustments to reconcile net income (loss) to cash provided by operating activities:   
Amortization and depreciation40,135  25,160 
Provision for losses on accounts receivable  87 
Accretion of investment discount  (60)
Amortization of inventory step-up  5,635 
Amortization of debt issuance costs and discount574  175 
Stock-based compensation15,782  17,102 
Deferred income taxes(3,621) (53,142)
Gain on disposal of property and equipment  (85)
Loss on sale of available-for-sale securities  38 
(Gain) loss on foreign currency(357) 682 
Excess tax benefits on stock-based awards(1,115) (3,290)
Impairment of leasehold improvements700   
Changes in operating assets and liabilities:   
Accounts receivable(17,554) (20,932)
Inventory9,096  (7,391)
Prepaid expenses and other assets3,216  5,210 
Accounts payable, accrued expenses and other current liabilities11,119  15,562 
Accrued compensation3,903  (1,282)
Deferred revenue and deferred profit(138) 7,326 
Accrued price protection liability(1,491) 9,447 
Other long-term liabilities121  (4,088)
Net cash provided by operating activities47,795  15,582 
    
Investing Activities   
Purchases of property and equipment(4,804) (1,898)
Purchases of intangible assets  (5,325)
Cash used in acquisition, net of cash acquired  (473,304)
Purchases of available-for-sale securities  (30,577)
Maturities of available-for-sale securities  84,546 
Net cash used in investing activities(4,804) (426,558)
    
Financing Activities   
Net proceeds from issuance of debt  416,846 
Repayment of debt(43,000)  
Repurchases of common stock  (334)
Net proceeds from issuance of common stock4,016  8,018 
Minimum tax withholding paid on behalf of employees for restricted stock units(3,839) (8,399)
Net cash provided by (used in) financing activities(42,823) 416,131 
Effect of exchange rate changes on cash and cash equivalents535  2,040 
Increase in cash, cash equivalents and restricted cash703  7,195 
Cash, cash equivalents and restricted cash at beginning of period74,412  82,896 
Cash, cash equivalents and restricted cash at end of period$75,115  $90,091 


MAXLINEAR, INC.
UNAUDITED GAAP CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
            
 June 30, 2018 March 31, 2018 June 30, 2017
Assets     
Current assets:     
Cash and cash equivalents$74,059  $55,645  $87,568 
Short-term restricted cash345  617  615 
Accounts receivable, net83,648  90,632  82,695 
Inventory44,338  45,758  77,559 
Prepaid expenses and other current assets7,305  8,413  9,732 
Total current assets209,695  201,065  258,169 
Long-term restricted cash711  1,071  1,908 
Property and equipment, net20,886  21,993  24,469 
Intangible assets, net281,017  298,031  353,524 
Goodwill238,330  237,810  238,838 
Deferred tax assets42,995  41,426  53,878 
Other long-term assets4,732  7,318  6,841 
Total assets$798,366  $808,714  $937,627 
      
Liabilities and stockholders’ equity     
Current liabilities$80,160  $67,061  $110,197 
Long-term debt305,183  322,896  415,032 
Other long-term liabilities13,102  12,309  14,491 
Total stockholders’ equity399,921  406,448  397,907 
Total liabilities and stockholders’ equity$798,366  $808,714  $937,627 



MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
(in thousands, except per share data)
 
 Three Months Ended
 June 30, 2018 March 31, 2018 June 30, 2017
GAAP gross profit$56,330  $62,668  $51,104 
Stock-based compensation120  106  79 
Performance based equity47  78  28 
Amortization of inventory step-up    5,635 
Amortization of purchased intangible assets8,968  8,969  6,260 
Depreciation of fixed asset step-up96  112  112 
Deferred profit eliminated in purchase price accounting    3,872 
Non-GAAP gross profit65,561  71,933  67,090 
      
GAAP R&D expenses30,211  31,121  29,015 
Stock-based compensation(4,454) (4,374) (4,011)
Performance based equity(1,297) (1,140) (1,055)
Amortization of purchased intangible assets    (97)
Depreciation of fixed asset step-up(324) (329) (760)
Non-GAAP R&D expenses24,136  25,278  23,092 
      
GAAP SG&A expenses24,501  27,117  31,338 
Stock-based compensation(2,735) (3,993) (3,024)
Performance based equity(730) (1,049) (482)
Amortization of purchased intangible assets(7,994) (7,994) (8,262)
Depreciation of fixed asset step-up(12) (10) (56)
Acquisition and integration costs    (5,609)
IP litigation costs, net(19) (42) (125)
Non-GAAP SG&A expenses13,011  14,029  13,780 
      
GAAP restructuring expenses1,865    6,546 
Restructuring charges(1,865)   (6,546)
Non-GAAP restructuring expenses     
      
GAAP income (loss) from operations(247) 4,430  (15,795)
Total non-GAAP adjustments28,661  28,196  46,013 
Non-GAAP income from operations28,414  32,626  30,218 
      
GAAP and non-GAAP interest and other income (expense), net(2,950) (4,447) (2,755)
      
GAAP loss before income taxes(3,197) (17) (18,550)
Total non-GAAP adjustments28,661  28,196  46,013 
Non-GAAP income before income taxes25,464  28,179  27,463 
      
GAAP income tax provision (benefit)11,225  (1,864) (29,515)
Adjustment for non-cash tax benefits/expenses(9,443) 3,837  32,300 
Non-GAAP income tax provision1,782  1,973  2,785 
      
GAAP net income (loss)(14,422) 1,847  10,965 
Total non-GAAP adjustments before income taxes28,661  28,196  46,013 
Less: total tax adjustments(9,443) 3,837  32,300 
Non-GAAP net income$23,682  $26,206  $24,678 
      
Shares used in computing non-GAAP basic net income per share68,335  67,674  65,889 
Shares used in computing non-GAAP diluted net income per share70,473  70,440  69,645 
Non-GAAP basic net income per share$0.35  $0.39  $0.37 
Non-GAAP diluted net income per share$0.34  $0.37  $0.35 


MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF NON-GAAP ADJUSTMENTS
(in thousands, except per share data)
 
 Six Months Ended
 June 30, 2018 June 30, 2017
GAAP gross profit$118,998  $104,028 
Stock-based compensation226  138 
Performance based equity125  70 
Amortization of inventory step-up  5,635 
Amortization of purchased intangible assets17,937  8,944 
Depreciation of fixed asset step-up208  112 
Deferred profit eliminated in purchase price accounting  3,872 
Non-GAAP gross profit137,494  122,799 
    
GAAP R&D expenses61,332  52,893 
Stock-based compensation(8,828) (7,504)
Performance based equity(2,437) (2,009)
Amortization of purchased intangible assets  (193)
Depreciation of fixed asset step-up(653) (760)
Non-GAAP R&D expenses49,414  42,427 
    
GAAP SG&A expenses51,617  49,951 
Stock-based compensation(6,728) (4,946)
Performance based equity(1,779) (1,060)
Amortization of purchased intangible assets(15,988) (10,143)
Depreciation of fixed asset step-up(22) (56)
Acquisition and integration costs  (9,003)
IP litigation costs, net(61) (230)
Non-GAAP SG&A expenses27,039  24,513 
    
GAAP restructuring expenses1,865  6,546 
Restructuring charges(1,865) (6,546)
Non-GAAP restructuring expenses   
    
GAAP income (loss) from operations4,183  (5,362)
Total non-GAAP adjustments56,857  61,221 
Non-GAAP income from operations61,041  55,859 
    
GAAP and non-GAAP interest and other expense, net(7,397) (2,704)
    
GAAP loss before income taxes(3,214) (8,066)
Total non-GAAP adjustments56,857  61,221 
Non-GAAP income before income taxes53,643  53,155 
    
GAAP income tax provision (benefit)9,361  (27,494)
Adjustment for non-cash tax benefits/expenses(5,606) 32,810 
Non-GAAP income tax provision3,755  5,316 
    
GAAP net income (loss)(12,575) 19,428 
Total non-GAAP adjustments before income taxes56,857  61,221 
Less: total tax adjustments(5,606) 32,810 
Non-GAAP net income$49,888  $47,839 
    
Shares used in computing non-GAAP basic net income per share68,008  65,564 
Shares used in computing non-GAAP diluted net income per share70,460  69,398 
Non-GAAP basic net income per share$0.73  $0.73 
Non-GAAP diluted net income per share$0.71  $0.69 


MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
 
 Three Months Ended
 June 30, 2018 March 31, 2018 June 30, 2017
GAAP gross profit55.5% 56.5% 49.1%
Stock-based compensation0.1% 0.1% 0.1%
Performance based equity% 0.1% %
Amortization of inventory step-up% % 5.4%
Amortization of purchased intangible assets8.8% 8.1% 6.0%
Depreciation of fixed asset step-up0.1% 0.1% 0.1%
Deferred profit eliminated in purchase price accounting% % 3.7%
Non-GAAP gross profit64.6% 64.9% 64.4%
      
GAAP R&D expenses29.8% 28.1% 27.9%
Stock-based compensation(4.4)% (3.9)% (3.9)%
Performance based equity(1.3)% (1.0)% (1.0)%
Amortization of purchased intangible assets% % (0.1)%
Depreciation of fixed asset step-up(0.4)% (0.4)% (0.7)%
Non-GAAP R&D expenses23.8% 22.8% 22.2%
      
GAAP SG&A expenses24.1% 24.5% 30.1%
Stock-based compensation(2.7)% (3.6)% (2.9)%
Performance based equity(0.7)% (0.9)% (0.5)%
Amortization of purchased intangible assets(7.9)% (7.2)% (7.9)%
Depreciation of fixed asset step-up% (0.1)% (0.1)%
Acquisition and integration costs% % (5.4)%
IP litigation costs, net% % (0.1)%
Non-GAAP SG&A expenses12.8% 12.7% 13.2%
      
GAAP restructuring expenses1.8% % 6.3%
Restructuring charges(1.8)% % (6.3)%
Non-GAAP restructuring expenses% % %
      
GAAP income (loss) from operations(0.2)% 4.0% (15.1)%
Total non-GAAP adjustments28.2% 25.4% 44.1%
Non-GAAP income from operations28.0% 29.4% 29.0%
      
GAAP and non-GAAP interest and other income (expense), net(2.9)% (4.0)% (2.6)%
      
GAAP loss before income taxes(3.1)% % (17.8)%
Total non-GAAP adjustments before income taxes28.2% 25.4% 44.1%
Non-GAAP income before income taxes25.1% 25.4% 26.4%
      
GAAP income tax provision (benefit)11.1% (1.7)% (28.3)%
Adjustment for non-cash tax benefits/expenses(9.3)% 3.5% 30.9%
Non-GAAP income tax provision1.8% 1.8% 2.7%
      
GAAP net income (loss)(14.2)% 1.7% 10.5%
Total non-GAAP adjustments before income taxes28.2% 25.4% 44.1%
Less: total tax adjustments(9.3)% 3.5% 30.9%
Non-GAAP net income23.3% 23.6% 23.7%


MAXLINEAR, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
 
 Six Months Ended
 June 30, 2018 June 30, 2017
GAAP gross profit56.0% 53.9%
Stock-based compensation0.1% 0.1%
Performance based equity0.1% %
Amortization of inventory step-up% 2.9%
Amortization of purchased intangible assets8.4% 4.6%
Depreciation of fixed asset step-up0.1% 0.1%
Deferred profit eliminated in purchase price accounting% 2.0%
Non-GAAP gross profit64.7% 63.6%
    
GAAP R&D expenses28.9% 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 expenses23.3% 22.0%
    
GAAP SG&A expenses24.3% 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 expenses12.7% 12.7%
    
GAAP restructuring expenses0.9% 3.4%
Restructuring charges(0.9)% (3.4)%
Non-GAAP restructuring expenses% %
    
GAAP income (loss) from operations2.0% (2.8)%
Total non-GAAP adjustments26.8% 31.7%
Non-GAAP income from operations28.7% 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 taxes26.8% 31.7%
Non-GAAP income before income taxes25.3% 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 provision1.8% 2.8%
    
GAAP net income (loss)(5.9)% 10.1%
Total non-GAAP adjustments before income taxes26.8% 31.7%
Less: total tax adjustments(2.6)% 16.9%
Non-GAAP net income23.5% 24.8%