Emulex Reports Second Quarter Results; Vixel Acquisition Ahead of Plan; Record Revenues for the Fifth Quarter in a Row


COSTA MESA, Calif., Jan. 27, 2004 (PRIMEZONE) -- Emulex Corporation (NYSE:ELX), the world's largest supplier and developer of Fibre Channel host bus adapters (HBAs) and a leading provider of embedded storage technologies, today announced results for its second fiscal quarter ended December 28, 2003.



 Second Quarter Highlights

 -  Completion of the Vixel acquisition, which we believe delivers a
    Total Addressable Market opportunity of $450 million in Emulex's
    core storage networking market

 -  Revenues up 12% sequentially and up 23% year over year to a
    record $94.4 million, above company guidance, and driven by
    record demand for HBAs and new revenue contribution from
    switching solutions. Virtually 100% of revenue was comprised of
    Fibre Channel solutions.

 -  Gross margin of 63%, both on a non-GAAP and GAAP basis

 -  Non-GAAP operating margin of 34% and GAAP operating margin of 14%

 -  Non-GAAP operating income of $31.9 million, a record for the
    fourth quarter in a row, as well as GAAP operating income of
    $13.1 million

 -  Non-GAAP diluted EPS of $0.24, up 20% from a year ago, and
    above company guidance, and GAAP diluted EPS of $0.04

Financial Results

Second quarter revenues grew to a record $94.4 million, up 12% sequentially and up 23% year over year. Fibre Channel revenues expanded 24% year over year and grew 12% sequentially from the first fiscal quarter to a record $94.3 million, amounting to essentially 100% of net revenues. Quarterly growth was driven by OEM demand, with two of Emulex's top three OEMs achieving record levels of Emulex Fibre Channel and HBA revenue. All geographies grew year over year, as the Pac Rim and European sectors expanded to record levels and collectively contributed 45% of total revenue. Total HBA revenue also set a new record, driven by double digit sequential growth in overall HBA units, once again led by gains in both dual-channel and midrange HBAs. Switching revenue arising from the recently completed acquisition of Vixel also contributed incremental top line revenue in the second half of the quarter, as InSpeed(TM) embedded switching solutions continued to gain traction in the storage market.

Non-GAAP net income expanded 24% from the comparable year-ago results to a record $20.9 million, or $0.24 per diluted share. GAAP net income, including charges associated with the Vixel acquisition, amounted to $3.6 million, or $0.04 per diluted share, compared to $15.5 million, or $0.19 per diluted share, for the comparable period last year. A reconciliation between GAAP and non-GAAP results is included in the accompanying financial data. Paul Folino, Emulex Chairman and CEO, stated, "Emulex is benefiting from growing demand for both I/O and switching products, execution of acquisition synergies' goals ahead of plan, and second quarter financing activities that are accretive to non-GAAP earnings." Folino continued, "We are extremely pleased with the Vixel acquisition and the ongoing momentum of the embedded storage switching market."

With respect to its balance sheet, Emulex issued $450 million in aggregate principal amount of convertible subordinated notes due 2023 during the second quarter, with a 0.25% coupon and priced at a 60% conversion premium convertible at $43.20 per share. Subsequent to quarter end, another $67.5 million of these convertible subordinated notes were issued. The company utilized $40.5 million of these proceeds to repurchase 1.5 million shares of common stock at an average price of $27.00 per share. The Company also utilized another $85.9 million of proceeds to repurchase $85.4 million of its previously outstanding 1.75% convertible notes due 2007, recognizing a loss of $1.8 million during the second quarter of fiscal 2004. Additionally, the Company paid off its short-term financing related to the Vixel acquisition. Emulex exited the second quarter of fiscal 2004 with cash, cash equivalents, restricted cash and investments balances of $566.4 million.

Business Outlook

Emulex is providing guidance for its third fiscal quarter ending March 2004 as follows. Although actual results may vary depending on a variety of factors, many of which are outside Emulex's control, Emulex is budgeting for year-over-year revenue growth in the 26-28% range, or sequential revenue growth of 6-8%, with revenues for the quarter in a range of approximately $100-102 million and non-GAAP earnings per diluted share of up to $0.25. On a GAAP basis, Emulex expects diluted EPS of approximately $0.17 per share, reflecting approximately $0.08 per share in expected GAAP charges arising primarily from amortization of intangibles and deferred stock-based compensation.

Webcast Information

Emulex will host a webcast today at 2:00 p.m. Pacific time to discuss the financial results in detail. The webcast may be accessed live via the home page of the Emulex website at www.emulex.com. During the call, Emulex will discuss details of the second fiscal quarter financial results. A replay of the webcast will be available in the audio archive section of the investor relations page of the Emulex website. In addition, a replay of the quarterly conference call will be available for 48 hours by calling (888) 203-1112 -- and using the passcode 535078.

About Emulex

Emulex Corporation is the world leader in Fibre Channel HBAs and delivers a broad range of intelligent building blocks for next generation storage networking systems. Emulex was named one of Forbes Magazine's 25 Fastest Growing Technology Companies, and ranked number 15 in Deloitte & Touche's 2003 Technology Fast 50.

The world's leading server and storage providers rely on Emulex HBAs, embedded storage switching and I/O controller products to build reliable, scalable and high performance storage solutions. The Emulex award-winning product families, including its LightPulse(TM) HBAs and InSpeed(tm) embedded storage switching products, are based on internally developed ASIC, firmware and software technologies, and offer customers high performance, scalability, flexibility and reduced total cost of ownership. The company's products have been selected by the world's leading server and storage providers, including Dell, EMC, Fujitsu Ltd., Fujitsu Siemens, Groupe Bull, HP, Hitachi Data Systems, IBM, NEC, Network Appliance, Quantum, StorageTek, Sun Microsystems, Unisys and Xyratex. In addition, Emulex includes industry leaders Brocade, Computer Associates, Intel, McDATA, Microsoft and VERITAS among its strategic partners. Corporate headquarters are located in Costa Mesa, California. News releases and other information about Emulex Corporation are available at http://www.emulex.com.

EMULEX / We network storage

Note Regarding Non-GAAP Financial Information. The non-GAAP financial information included in this press release is not prepared in accordance with GAAP as it excludes a benefit related to an inventory charge and gains or losses on the repurchase of convertible subordinated notes as well as charges relating to the amortization of stock-based compensation. The projected non-GAAP financial information also excludes any acquisition-related charges associated with the acquisitions of Giganet, Vixel and the technology assets of Trebia Networks. Management believes that the presentation of Non-GAAP information may provide useful information to investors because Emulex has historically provided this information and understands that some investors consider it useful in evaluating Emulex's core business. Management also uses this non-GAAP information, along with the GAAP information, in evaluating Emulex's business for these purposes. The non-GAAP results should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from non-GAAP or other pro forma measures used by other companies.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: With the exception of historical information, the statements set forth above, including, without limitation, those contained in the discussion of "Business Outlook" above, contain forward-looking statements that involve risk and uncertainties. We expressly disclaim any obligation or undertaking to release publicly any updates or changes to these forward-looking statements that may be made to reflect any future events or circumstances. The company wishes to caution readers that a number of important factors could cause actual results to differ materially from those in the forward-looking statements. These factors include risks related to the recent acquisition of Vixel and the fact that the economy generally, and the technology and storage segments specifically, have recently been in a state of uncertainty making it difficult to determine if past experience is a good guide to the future and making it impossible to determine if markets will grow or shrink in the short term. Recently, the Company's results have been significantly impacted by a widespread slowdown in technology investment that has also pressured the storage networking market that is the mainstay of the Company's business. A continued downturn in information technology spending could adversely affect the Company's revenues and results of operations. As a result of this uncertainty, the Company is unable to predict with any accuracy what future results might be. Other factors affecting these forward-looking statements include, but are not limited to, the following: slower than expected growth of the storage networking market or the failure of the Company's OEM customers to successfully incorporate the Company's products into their systems; the Company's dependence on a limited number of customers and the effects of the loss of, or decrease or delays in orders by, any such customers, or the failure of such customers to make payments; the emergence of new or stronger competitors as a result of consolidation movements in the market; the timing and market acceptance of the Company's or the Company's OEM customers' new or enhanced products; the variability in the level of the Company's backlog and the variable booking patterns of the Company's customers; the effects of terrorist activities and resulting political or economic instability; the highly competitive nature of the markets for the Company's products as well as pricing pressures that may result from such competitive conditions; the Company's ability and the ability of the Company's OEM customers to keep pace with the rapid technological changes in the Company's industry and gain market acceptance for new products and technologies; the effect of rapid migration of customers towards newer product platforms; possible transitions from board level to application specific computer chip solutions for selected applications; a shift in unit product mix from high-end to midrange products; a decrease in the average unit selling prices or an increase in the manufactured cost of the Company's products; delays in product development; the Company's reliance on third-party suppliers and subcontractors for components and assembly; any inadequacy of the Company's intellectual property protection or the potential for third-party claims of infringement; the Company's ability to attract and retain key technical personnel; the Company's dependence on foreign sales; and the effect of acquisitions, changes in tax rates or changes in accounting standards. These and other factors which could cause actual results to differ materially from those in the forward-looking statements are discussed in the company's filings with the Securities and Exchange Commission, including its recent filings on Forms 8-K, 10-K and 10-Q, under the caption "Risk Factors."

This news release refers to various products and companies by their trade names. In most, if not all, cases these designations are claimed as trademarks or registered trademarks by their respective companies.


                  EMULEX CORPORATION AND SUBSIDIARIES
            Condensed Consolidated Statements of Operations
                 (in thousands, except per share data)
                              (unaudited)

                       Three Months Ended         Six Months Ended
                     ----------------------    ----------------------
                      Dec. 28,    Dec. 29,     Dec. 28,     Dec. 29,
                        2003         2002        2003         2002
                     ---------    ---------    ---------    ---------
 Net revenues        $  94,369    $  76,448    $ 178,946    $ 146,873
 Cost of sales          34,806       27,341       63,133       55,223
                     ---------    ---------    ---------    ---------
  Gross profit          59,563       49,107      115,813       91,650
                     ---------    ---------    ---------    ---------

 Operating expenses:
  Engineering and
   development          18,311       15,922       34,655       29,595
  Selling and
   marketing             6,850        4,359       11,452        9,023
  General and
   administrative        5,588        3,322        9,245        6,068
  In-process
   research and
   development          11,400           --       11,400           --
  Amortization of
   intangibles           4,301        1,452        5,751        2,905
                     ---------    ---------    ---------    ---------
    Total operating
     expenses           46,450       25,055       72,503       47,591
                     ---------    ---------    ---------    ---------
    Operating income    13,113       24,052       43,310       44,059
                     ---------    ---------    ---------    ---------

 Nonoperating income:
  Gain (loss) on
   repurchase of
   convertible
   subordinated notes   (1,764)          --        2,901       28,729
  Interest income        1,978        3,237        4,476        6,939
  Interest expense        (727)      (1,227)      (1,760)      (3,031)
  Other income
   (expense), net           58          (56)         164          (86)
                     ---------    ---------    ---------    ---------
    Total non-
     operating
     income               (455)       1,954        5,781       32,551
                      ---------    ---------    ---------    ---------
 Income before income
  taxes                  12,658       26,006       49,091       76,610
 Income tax provision     9,043       10,489       22,888       29,112
                      ---------    ---------    ---------    ---------
 Net income           $   3,615    $  15,517    $  26,203    $  47,498
                      =========    =========    =========    =========
 Net income per share:
  Basic               $    0.04    $    0.19    $    0.32    $    0.58
                      =========    =========    =========    =========
  Diluted             $    0.04    $    0.19    $    0.31    $    0.56
                      =========    =========    =========    =========
 Number of shares used
  in per share
  computations:
   Basic                 82,558       81,979       82,550       81,912
                      =========    =========    =========    =========
   Diluted               85,015       87,486       84,577       88,329
                      =========    =========    =========    =========

 The interest expense adjustment, net of tax, to the Company's
 GAAP diluted per share calculation due to the dilutive effect of
 its convertible subordinated notes was $731 and $1,878 for the
 three and six months ended December 29, 2002, respectively.


 A reconciliation of the non-GAAP net income with the Company's
 net income determined under GAAP is presented in the following
 table.

                  EMULEX CORPORATION AND SUBSIDIARIES
       Reconciliation of GAAP Net Income to Non-GAAP Net Income
                      (in thousands -- unaudited)

                               Three Months Ended   Six Months Ended
                               ------------------   ----------------
                                 Dec. 28, Dec. 29,  Dec. 28, Dec. 29,
                                    2003     2002     2003     2002  
                                  -------  -------  -------  --------
 GAAP net income, as presented
  above                           $ 3,615  $15,517  $26,203  $ 47,498
                                  -------  -------  -------  --------

 Items excluded from GAAP net
 income to calculate non-GAAP
 net income:
  Subsequent benefit related to
   the excess and obsolete
   inventory charge associated
   with slowing demand for older
   generation one gigabit per
   second products, due to sale of
   impaired inventory, excluded
   from cost of goods sold(1)         (88)  (1,140)  (1,896)   (1,304)

  Amortization of deferred stock-
   based compensation associated
   with the acquisition of Vixel,
   Giganet and a tax law change in
   the United Kingdom, as follows:
    Excluded from engineering and
     development                      567      640      977     1,125
    Excluded from selling and
     marketing                      1,274      346    1,419       646
    Excluded from general and
     administrative                   374       85      411       141
    Excluded from cost of sales       229       30      233        34
  In-process research and
   development expense associated
   with the acquisition of
   Vixel Corporation               11,400       --   11,400        --
  Amortization of intangibles,
   excluded from operating
   expenses                         4,301    1,452    5,751     2,905
  Loss (gain) on repurchase of
   convertible subordinated
   notes, excluded from
   nonoperating income(2)           1,764       --   (2,901)  (28,729)
  Net charge associated with the
   tentative settlement of
   shareholder litigation
   associated with the acquisition
   of Vixel Corporation               698       --      698        --
  Income tax effect of above
   items, excluded from the
   income tax provision            (3,248)    (126)  (1,339)   10,333
                                  -------  -------  -------  --------
 Impact on net income              17,271    1,287   14,753   (14,849)
                                  -------  -------  -------  --------
 Non-GAAP net income              $20,886  $16,804  $40,956  $ 32,649
                                  =======  =======  =======  ========


 The non-GAAP financial information presented below is based on
 the Company's condensed consolidated financial statements and
 excludes certain adjustments detailed above. The Company uses
 this non-GAAP information to evaluate its operating performance.
 This presentation is not in accordance with, or an alternative
 for, GAAP and may be different from the non-GAAP presentation
 used by other companies.

                  EMULEX CORPORATION AND SUBSIDIARIES
        Non-GAAP Condensed Consolidated Statements of Income(3)
                 (in thousands, except per share data)
                              (unaudited)

                            Three Months Ended     Six Months Ended
                            ------------------    -------------------
                             Dec. 28,  Dec. 29,   Dec. 28,   Dec. 29,
                              2003      2002        2003       2002
                             -------   -------    --------   --------
 Net revenues                $94,369   $76,448    $178,946   $146,873
 Cost of sales                34,665    28,451      64,796     56,493
                             -------   -------    --------   --------
  Gross profit                59,704    47,997     114,150     90,380
                             -------   -------    --------   --------

 Operating expenses:
  Engineering and development 17,744    15,282      33,678     28,470
  Selling and marketing        5,576     4,013      10,033      8,377
  General and administrative   4,516     3,237       8,136      5,927
                             -------   -------    --------   --------
   Total operating expenses   27,836    22,532      51,847     47,744
                             -------   -------    --------   --------
   Operating income           31,868    25,465      62,303     47,606
                             -------   -------    --------   --------

 Nonoperating income:
  Interest income              1,978     3,237       4,476      6,939
  Interest expense              (727)   (1,227)     (1,760)    (3,031)
  Other income (expense), net     58       (56)        164        (86)
                             -------   -------    --------   --------
   Total nonoperating income   1,309     1,954       2,880      3,822
                             -------   -------    --------   --------

 Income before income taxes   33,177    27,419      65,183     51,428

 Income tax provision         12,291    10,615      24,227     18,779
                             -------   -------    --------   --------
 Net income                  $20,886   $16,804    $ 40,956   $ 32,649
                             =======   =======    ========   ========

 Net income per share:
  Basic                      $  0.25   $  0.20    $   0.50   $   0.40
                             =======   =======    ========   ========
  Diluted                    $  0.24   $  0.20    $   0.48   $   0.39
                             =======   =======    ========   ========

 Number of shares used in per
  share computations:
   Basic                      82,558    81,979      82,550     81,912
                             =======   =======    ========   ========
   Diluted                    86,844    87,486      87,107     88,329
                             =======   =======    ========   ========


 The interest expense adjustment, net of tax, to the Company's
 non-GAAP diluted per share calculation due to the dilutive effect
 of its convertible subordinated notes was $322 and $969 for the
 three and six months ended December 28, 2003, respectively, and
 $751 and $1,924 for the three and six months ended December 29,
 2002, respectively.

                  EMULEX CORPORATION AND SUBSIDIARIES
                 Condensed Consolidated Balance Sheets
                            (in thousands)
                              (unaudited)

                                          Dec. 28,     June 29,
                                            2003         2003
                                         ----------   ----------
 Assets
 ------
 Current assets:
   Cash and cash equivalents             $  191,640   $  136,971
   Restricted cash                            1,380        9,342
   Investments                              190,700      239,302
   Accounts and other receivables, net       59,033       46,678
   Litigation settlements receivable         13,095       13,095
   Inventories, net                          22,522       10,998
   Prepaid expenses                           5,122        5,516
   Deferred income taxes                     25,695       36,330
                                         ----------   ----------
     Total current assets                   509,187      498,232

 Property and equipment, net                 44,919       26,585
 Investments                                182,677      234,847
 Goodwill                                   584,150      397,256
 Other intangibles, net                     136,010       27,067
 Deferred income taxes                        6,280           --
 Other assets                                 1,853        5,782
                                         ----------   ----------
                                         $1,465,076   $1,189,769
                                         ==========   ==========


 Liabilities and Stockholders' Equity

 Current liabilities:
   Accounts payable                      $   33,431   $   11,298
   Accrued liabilities                       19,982       18,806
   Accrued litigation settlements                --       39,500
   Income taxes payable                       8,118        5,457
                                         ----------   ----------
     Total current liabilities               61,531       75,061

 Convertible subordinated notes             469,148      208,518
 Contracts payable                               11           --
 Deferred income taxes                           --        4,260
                                         ----------   ----------
 Total liabilities                          530,690      287,839

 Total stockholders' equity                 934,386      901,930
                                         ----------   ----------
                                         $1,465,076   $1,189,769
                                         ==========   ==========


                  EMULEX CORPORATION AND SUBSIDIARIES
                       Supplemental Information

 Historical Revenue by Channel and Territory:
 -------------------------------------------

                  Q2 FY 2004  % Total  Q2 FY 2003  % Total  % Change
 ($000s)            Revenue   Revenue    Revenue   Revenue  Year/Year
                  ----------  -------   --------   -------  ---------
 Revenue from OEM
  customers         $66,307       70%    $49,962       65%      +33%
 Revenue from
  distribution       28,005       30%    26,469        35%       +6%
 Other                   57     nm(4)        17      nm(4)     nm(4)
                    -------   ------    -------   -------   -------

 Total Net
  Revenues          $94,369      100%   $76,448       100%      +23%
                    =======   ======    =======   =======   =======

 United States      $51,587       55%   $42,772        56%      +21%
 Europe              33,203       35%    28,210        37%      +18%
 Pacific Rim
  countries           9,579       10%     5,466         7%      +75%
                    -------   ------    -------   -------   -------
 Total Net
  Revenues          $94,369      100%   $76,448       100%      +23%
                    =======   ======    =======   =======   =======


 Forward-Looking Diluted Earnings per Share Reconciliation:
 ---------------------------------------------------------

                                                    Guidance for
                                                Three Months Ending
                                                   March 28, 2004
                                                -------------------
 Non-GAAP diluted earnings per share guidance          $ 0.25

 Items excluded, net of tax, from non-GAAP
  diluted earnings per share to calculate
  GAAP diluted earnings per share guidance:
   Amortization of intangibles                         $(0.05)
   Amortization of deferred stock-based
    compensation                                       $(0.02)
   Loss on repurchase of 1.75% convertible
    subordinated notes                                 $(0.01)
                                                       ------

 GAAP diluted earnings per share guidance              $ 0.17
                                                       ======

 -------------------
 (1) Excess and obsolete inventory charge. Starting in late September
     2001, some of Emulex's major customers made announcements that
     general economic conditions, exacerbated by the increase in
     economic uncertainty in the aftermath of the terrorist events of
     September 11, 2001, were having a negative impact on their
     financial results. The announcements made, and forecasts
     received, indicated deteriorating demand for the Company's one
     gigabit per second (Gbps) products as these customers were
     expected to migrate to two Gbps products for future purchases. In
     order to provide meaningful comparisons of operating results, any
     subsequent consumption of previously impaired products is
     excluded.

 (2) Gain/loss on repurchase of convertible subordinated notes. In the
     three months ended December 28, 2003, Emulex repurchased $85.4
     million in face value of its 1.75% convertible subordinated
     notes, resulting in a pre-tax loss of $1.8 million. In the three
     months ended September 28, 2003, Emulex repurchased $93.9 million
     in face value of its convertible subordinated notes at a 7%
     discount, resulting in a pre-tax gain of $4.7 million. In the
     three months ended September 29, 2002, Emulex repurchased $136
     million in face value of its convertible subordinated notes at a
     24% discount, resulting in a pre-tax gain of $28.7 million.

 (3) See the preceding Note Regarding Non-GAAP Financial Information
     as well as the Reconciliation of GAAP Net Income to Non-GAAP Net
     Income.

 (4) Not meaningful


            

Coordonnées