Emulex Reports Record Fourth Quarter Results

Broad Sequential Expansion Across Fibre Channel Product Lines Delivers Record Revenues and Profits as Emulex Achieves its Seventh Consecutive Year of Revenue Growth


COSTA MESA, Calif., Aug. 11, 2005 (PRIMEZONE) -- Emulex Corporation (NYSE:ELX), the industry's preeminent source for a broad range of advanced storage networking infrastructure solutions, today announced results for its fourth fiscal quarter ended July 3, 2005.


  Fourth Quarter Highlights

  -- Record revenues of $108.2 million, at the top end of April
     guidance of $103-$108 million, a 5% sequential increase, and a
     25% increase from a year ago.

  -- Record unit and port shipments of host bus adapters, or HBAs,
     coupled with record embedded switch and I/O ASIC, or IOC,
     revenue. Quarterly switch port shipments rose more than 50%
     sequentially to over 1.5 million, setting a new record.

  -- Total Fibre Channel shipments of nearly 2 million switching and
     I/O ports for the quarter, of which over 15% were next-generation
     4 gigabit per second (Gb/s) technology.

  -- Gross margin of 64%.

  -- Record non-GAAP diluted EPS of $0.30, and GAAP diluted EPS of
     $0.28, compared to non-GAAP guidance of $0.24-$0.25 and GAAP
     guidance of $0.19-$0.20. Fourth quarter earnings benefited by
     approximately $0.02 per share due to favorable resolutions of
     outstanding tax matters.

  -- Non-GAAP operating margin of 34% and GAAP operating margin
     of 28%.

  -- Cash and investments, net of debt, of $289 million, up 
     $34 million sequentially from third quarter levels, and up 
     $158 million from a year ago.

Financial Results

Fourth quarter revenues, essentially all of which were comprised of Fibre Channel products, rose 5% sequentially from the third fiscal quarter and 25% from a year ago to a record $108.2 million. Fourth quarter non-GAAP net income rose by 17% sequentially and by 67% from the comparable year-ago results, to a record $26.6 million, or $0.30 per diluted share. Fourth quarter GAAP net income increased by 42% sequentially to $25.3 million, or $0.28 per diluted share. This compares to a loss of $572.9 million, or $6.97 per share, in the comparable year-ago results. A reconciliation between GAAP and non-GAAP results is included in the accompanying financial data.

For the second consecutive quarter, Fibre Channel revenue achieved record levels. Paul Folino, Emulex Chairman and CEO, stated, "Broad strength was evident in our fourth quarter results as revenues grew sequentially and year over year across all major product categories, geographies and channels. Fibre Channel switches, IOCs, and HBAs all set new records for unit and port shipments. In the fourth quarter, InSpeed switch port shipments rose more than 50% sequentially to more than 1.5 million ports, demonstrating the success of the Vixel acquisition and our diversification strategy." Emulex's InSpeed storage switching solutions continued to gain momentum in the market as the company's installed base now exceeds 6 million ports, up from 5 million ports at the end of the third quarter, complementing its installed base of over 2 million Emulex HBAs.

Folino continued, "As part of our ongoing growth and diversification strategy, we are continuing to drive engineering, sales and marketing investments as we leverage our broad lead in 4 Gb/s Fibre Channel technologies, capture new OEM accounts, and tap high growth market opportunities in Linux and blade server environments." The company has launched a full array of 4 Gb/s Fibre Channel solutions spanning its HBA, switching and IOC product lines. To date, Emulex has captured 38 design wins for 4 Gb/s HBAs, 20 design wins for 4 Gb/s switches, and 3 design wins for 4 Gb/s IOCs. In the fourth quarter, Emulex recorded its first shipments into the blade server market, successfully launching its LP1005DC HBA designed for the IBM eServer BladeCenter, the market's leading blade server system. In July, Emulex announced its first-ever OEM agreement with Sun Microsystems for Emulex HBAs, opening up the HBA market for Sun servers that are SAN attached to Sun storage. Folino concluded, "With our customer and product diversification strategy now taking hold, we believe we are well positioned for continued growth and expansion in fiscal 2006."

For the fiscal year ended July 3, 2005, revenues grew 3% from the prior year to a record $375.7 million, representing Emulex's seventh consecutive year of revenue growth. Fiscal 2005 non-GAAP net income was $77.7 million, or $0.86 per diluted share, compared to fiscal 2004 non-GAAP net income of $77.5 million, or $0.87 per diluted share. On a GAAP basis, fiscal 2005 net income was $71.6 million, or $0.80 per diluted share, compared to a net loss of $532.3 million, or $6.47 per share, in fiscal 2004.

Business Outlook

Although actual results may vary depending on a variety of factors, many of which are outside Emulex's control, Emulex is providing guidance for its first fiscal quarter ending October 2, 2005. While the summer quarter is typically seasonally soft, Emulex believes that with revenue contribution from new customers and 4 Gb/s programs, it will have the opportunity to grow revenue up to 2% sequentially. As a result, Emulex is budgeting for first quarter revenue in a range of $106-$110 million. Emulex expects that gross margins will likely remain near fourth quarter levels of 64%, and as its tax rate rises from the fourth quarter level of 33% to the long-term expected rate of 37%, non-GAAP earnings per share could amount to $0.26-$0.28. On a GAAP basis, Emulex expects diluted first quarter EPS of $0.16-$0.18 per share, reflecting approximately $0.10 per share in expected GAAP charges arising primarily from amortization of intangibles and stock-based compensation, including the initiation of FAS 123(R) option expensing.

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 fourth 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 3448154.

About Emulex

Emulex Corporation is the industry's preeminent source for a broad range of advanced storage networking infrastructure solutions spanning host bus adapters, embedded storage switches, I/O controllers and SAN Storage Switches. Emulex ranked number 16 in the Deloitte 2004 Technology Fast 50 and most recently received recognition as one of Forbes 200 Best Small Companies.

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(R) 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, Bull, HP, Hitachi Data Systems, IBM, NEC, Network Appliance, Quantum Corp., 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 subsequent benefits related to an inventory charge, impairment charges, gains or losses on the repurchase of convertible subordinated notes and litigation settlements, as well as charges relating to stock-based compensation, in-process research and development charges, and amortization of intangibles. 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. The fact that the economy generally, and the technology and storage segments specifically, have been in a state of uncertainty makes it difficult to determine if past experience is a good guide to the future and makes it impossible to determine if markets will grow or shrink in the short term. In the past, 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 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, natural disasters 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, lowest cost product platforms; possible transitions from board level to application specific computer chip solutions for selected applications; a shift in unit product mix from higher-end to lower-end 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; the effect of acquisitions; impairment charges; changes in tax rates or legislation; and changes in accounting standards, including changes in the accounting treatment of employee stock options and contingent convertible debt. 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        Year Ended
                            July 3,    June 27,    July 3,    June 27,
                             2005        2004       2005        2004
                           --------   ---------   --------   ---------
 Net revenues              $108,177   $  86,438   $375,653   $ 364,422
 Cost of sales               39,444      32,296    139,682     131,803
                           --------   ---------   --------   ---------
   Gross profit              68,733      54,142    235,971     232,619
                           --------   ---------   --------   ---------
 Operating expenses:
  Engineering and
   development               18,986      19,510     79,971      73,211
  Selling and marketing       9,426       8,217     32,441      28,035
  General and
   administrative             4,255       3,556     11,636      18,815
  In-process research and
   development                   --          --         --      11,400
  Impairment of goodwill       (697)    583,499      1,096     583,499
  Amortization of other
   intangibles                6,520       6,547     26,162      19,093
                           --------   ---------   --------   ---------
   Total operating expenses  38,490     621,329    151,306     734,053
                           --------   ---------   --------   ---------

   Operating income (loss)   30,243    (567,187)    84,665    (501,434)
                           --------   ---------   --------   ---------

 Nonoperating income:
  Interest income             3,864       2,449     13,106       9,149
  Interest expense             (783)     (1,469)    (4,202)     (4,754)
  Gain on repurchase of
   convertible subordinated
   notes                      7,703          --     20,514       2,670
  Other income (loss), net   (2,321)        (32)    (2,273)        109
                           --------   ---------   --------   ---------
   Total nonoperating
    income                    8,463         948     27,145       7,174
                           --------   ---------   --------   ---------
 Income (loss) before
  income taxes               38,706    (566,239)   111,810    (494,260)

 Income tax provision        13,405       6,614     40,221      38,062
                           --------   ---------   --------   ---------
 Net income (loss)         $ 25,301   $(572,853)  $ 71,589   $(532,322)
                           ========   =========   ========   =========
 Net income (loss)
  per share:
   Basic                   $   0.30   $   (6.97)  $   0.86   $   (6.47)
                           ========   =========   ========   =========
   Diluted                 $   0.28   $   (6.97)  $   0.80   $   (6.47)
                           ========   =========   ========   =========
 Number of shares used in
  per share computations:
   Basic                     83,123      82,199     82,819      82,293
                           ========   =========   ========   =========
   Diluted                   91,625      82,199     92,970      82,293
                           ========   =========   ========   =========

 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 $511 and $2,685 for the three
 months and year ended July 3, 2005, respectively. As the effect would
 have been anti-dilutive, no interest expense adjustment related to
 its convertible subordinated notes is included in the calculation of
 diluted loss per share for the three months and year ended June 27,
 2004, respectively. Diluted earnings per share for prior periods have
 been recalculated in accordance with EITF 04-08.

 The reconciliation of the non-GAAP net income with the Company's net
 income (loss) 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      Year Ended
                               July 3,   June 27,   July 3,   June 27,
                                2005       2004      2005       2004
                               -------  ---------  --------  ---------
 GAAP net income (loss),
  as presented above           $25,301  $(572,853) $ 71,589  $(532,322)
                               -------  ---------  --------  ---------
 Items excluded from GAAP
  net income (loss) to
  calculate non-GAAP net
  income:
   Subsequent benefit related
    to the excess and obsolete
    inventory charge, excluded
    from cost of sales(a)           --        (17)       --     (1,958)
   Amortization of stock-based
    compensation associated
    with the acquisitions of
    Vixel and Giganet, as
    follows:
     Excluded from
      engineering and
      development                  206        679     1,402      2,358
     Excluded from selling
      and marketing                191        322       859      2,299
     Excluded from general
      and administrative           254        510     1,583      1,920
     Excluded from cost
      of sales                      29         46       140        905
   In-process research and
    development, excluded
    from operating expenses         --         --        --     11,400
   Amortization of intangibles,
    excluded from operating
    expenses                     6,520      6,547    26,162     19,093
   Impairment of goodwill,
    excluded from operating
    expenses(b)                   (697)   583,499     1,096    583,499
   Impairment of strategic
    investment and associated
    note, excluded from
    operating expenses           2,265         --     2,265         --
   Insurance settlement
    (recovery) and $315 of
    related interest
    associated with settlement
    of securities class action
    and derivative lawsuits,
    excluded from general and
    administrative expenses
    and interest income             --         --    (4,964)       698
   Net gain on repurchase of
    convertible subordinated
    notes excluded from non-
    operating income(c)         (7,703)        --   (20,514)    (2,670)
   Income tax effect of above
    items excluded from the
    income tax provision           199     (2,868)   (1,937)    (7,740)
                               -------  ---------  --------  ---------
   Impact on net income
    (loss)                       1,264    588,718     6,092    609,804
                               -------  ---------  --------  ---------

 Non-GAAP net income           $26,565  $  15,865  $ 77,681  $  77,482
                               =======  =========  ========  =========


 (a) 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 (Gb/s) products as these
     customers were expected to migrate to two Gb/s products for
     future purchases. In order to provide meaningful comparisons of
     operating results, any subsequent consumption of these previously
     impaired products is excluded.

 (b) Impairment of goodwill. During the first and fourth quarters
     of fiscal 2005, the Company changed estimates and discovered
     errors related to the deferred tax assets and liabilities of
     Vixel Corporation (acquired in November 2004) and Giganet, Inc.
     (acquired in March 2001). As a result, the Company recorded a
     $1.8 million impairment of goodwill in the first quarter of
     fiscal 2005 and a $0.7 million reduction of goodwill impairment
     in the fourth quarter of fiscal 2005. Had these items been
     recorded in fiscal 2004, the Company's net loss would have been
     $1.1 million higher, or $533.4 million, instead of $532.3
     million. The Company does not believe that this $1.1 million
     impairment of goodwill is material to fiscal 2004 or 2005
     operations.

 (c) Net gain on repurchase of convertible subordinated notes. In
     the three months ended July 3, 2005, Emulex repurchased $128.5
     million in face value of its convertible subordinated notes,
     resulting in a pre-tax gain of $7.7 million. In the year ended
     July 3, 2005, Emulex repurchased $298.5 million in face value of
     its convertible subordinated notes, resulting in a pre-tax gain
     of $20.5 million. In the year ended June 27, 2004, Emulex
     repurchased a total of $191.6 million in face value of its
     convertible subordinated notes at a discount, resulting in a net
     pre-tax gain of $2.7 million.

 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 (d)
                 (in thousands, except per share data)
                              (unaudited)

                               Three Months Ended       Year Ended
                                July 3,  June 27,    July 3,  June 27,
                                 2005      2004       2005      2004
                               --------  --------   --------  --------
 Net revenues                  $108,177  $ 86,438   $375,653  $364,422
 Cost of sales                   39,415    32,267    139,542   132,856
                               --------  --------   --------  --------
  Gross profit                   68,762    54,171    236,111   231,566
                               --------  --------   --------  --------
 Operating expenses:
  Engineering and development    18,780    18,831     78,569    70,853
  Selling and marketing           9,235     7,895     31,582    25,736
  General and administrative      4,001     3,046     14,702    16,197
                               --------  --------   --------  --------
   Total operating expenses      32,016    29,772    124,853   112,786
                               --------  --------   --------  --------
 Operating income                36,746    24,399    111,258   118,780
                               --------  --------   --------  --------
 Nonoperating income:
  Interest income                 3,864     2,449     12,791     9,149
  Interest expense                 (783)   (1,469)    (4,202)   (4,754)
  Other income (loss), net          (56)      (32)        (8)      109
                               --------  --------   --------  --------
   Total nonoperating income      3,025       948      8,581     4,504
                               --------  --------   --------  --------

 Income before income taxes      39,771    25,347    119,839   123,284

 Income tax provision            13,206     9,482     42,158    45,802
                               --------  --------   --------  --------
 Net income                    $ 26,565  $ 15,865   $ 77,681  $ 77,482
                               ========  ========   ========  ========
 Net income per share:
   Basic                       $   0.32  $   0.19   $   0.94  $   0.94
                               ========  ========   ========  ========
   Diluted                     $   0.30  $   0.18   $   0.86  $   0.87
                               ========  ========   ========  ========
 Number of shares used in
  per share computations:
   Basic                         83,123    82,199     82,819    82,293
                               ========  ========   ========  ========
   Diluted                       91,625    95,976     92,970    92,124
                               ========  ========   ========  ========

 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 $511 and $1,176 for the three
 months ended July 3, 2005, and June 27, 2004, respectively. 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 $2,685 and $2,964 for the years
 ended July 3, 2005, and June 27, 2004, respectively. Diluted earnings
 per share for prior periods have been recalculated in accordance with
 EITF 04-08.

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


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

                                              July 3,       June 27,
                                               2005           2004
                                             --------       --------
 Assets
 ------
 Current assets:
  Cash and cash equivalents                  $120,317       $192,137
  Restricted cash                                  --             23
  Investments                                 346,675        220,114
  Accounts and other receivables, net          47,730         61,720
  Litigation settlements receivable                --          5,101
  Inventories, net                             36,266         31,835
  Prepaid expenses                              4,508          3,572
  Deferred income taxes                        28,961         26,824
                                             --------       --------
   Total current assets                       584,457        541,326
                                                          
 Property and equipment, net                   65,976         64,570
 Investments                                   54,936        243,125
 Other intangibles, net                        95,806        122,667
 Other assets                                     606          1,293
                                             --------       --------
                                             $801,781       $972,981
                                             ========       ========
 Liabilities and Stockholders' Equity                     
 ------------------------------------                     
 Current liabilities:                                     
  Accounts payable                           $ 29,778       $ 21,747
  Accrued liabilities                          21,505         22,839
  Income taxes payable                         25,361          9,910
                                             --------       --------
   Total current liabilities                   76,644         54,496
                                                          
 Convertible subordinated notes               233,382        524,845
 Deferred income taxes and other               14,164            486
                                             --------       --------
 Total liabilities                            324,190        579,827
                                             --------       --------
 Total stockholders' equity                   477,591        393,154
                                             --------       --------
                                             $801,781       $972,981
                                             ========       ========

                  EMULEX CORPORATION AND SUBSIDIARIES
                       Supplemental Information

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

                    Q4 FY                 Q4 FY
                    2005     % Total      2004     % Total   % Change
 ($000s)          Revenue    Revenue    Revenue    Revenue   Year/Year
                 --------   --------   --------   --------   ---------
 Revenue from
  OEM customers  $ 70,650      65%     $ 56,920      66%        +24%
 Revenue from
  distribution     37,440      35%       29,542      34%        +27%
 Other                 87      nm           (24)     nm          nm
                 --------   --------   --------   --------   ---------
 Total net
  revenues       $108,177     100%     $ 86,438     100%        +25%
                 ========   ========   ========   ========   =========

 United States   $ 59,415      55%     $ 49,822      58%        +19%
 Europe and
  rest of world    31,673      29%       28,138      32%        +13%
 Pacific Rim
  countries        17,089      16%        8,478      10%       +102%
                 --------   --------   --------   --------   ---------
 Total net
  revenues       $108,177     100%     $ 86,438     100%        +25%
                 ========   ========   ========   ========   =========


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

                                                     Guidance for
                                                  Three Months Ending
                                                    October 2, 2005
                                                  -------------------
 Non-GAAP diluted earnings per share guidance         $ 0.26-0.28

 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)
   Stock-based compensation                              (0.05)
                                                  -------------------

 GAAP diluted earnings per share guidance             $ 0.16-0.18
                                                  ===================


            

Contact Data