- Revenue of $13,072 million for
the third quarter, up 47 percent from the prior year
period
- GAAP net loss of $1,875
million for the third quarter (1); Non-GAAP net
income of $6,120 million for the
third quarter
- Adjusted EBITDA of $8,223
million for the third quarter, or 63 percent of
revenue
- GAAP diluted loss per share of $0.40 for the third quarter; Non-GAAP diluted EPS
of $1.24 for the third
quarter
- Cash from operations of $4,963
million for the third quarter, less capital expenditures of
$172 million, resulted in
$4,791 million of free cash flow, or
37 percent of revenue
- Quarterly common stock dividend of $0.53 per share
- Fourth quarter fiscal year 2024 revenue guidance of
approximately $14.0 billion
including contribution from VMware, an increase of 51 percent from
the prior year period
- Fourth quarter fiscal year 2024 Adjusted EBITDA guidance of
approximately 64 percent of projected revenue
(2)
PALO
ALTO, Calif., Sept. 5,
2024 /PRNewswire/ -- Broadcom Inc. (Nasdaq:
AVGO), a global technology leader that designs, develops and
supplies semiconductor and infrastructure software solutions, today
reported financial results for its third quarter of fiscal year
2024, ended August 4, 2024, provided
guidance for its fourth quarter of fiscal year 2024 and announced
its quarterly dividend.
"Broadcom's third quarter results reflect continued strength in
our AI semiconductor solutions and VMware. We expect revenue from
AI to be $12 billion for fiscal year
2024 driven by Ethernet networking and custom accelerators for
AI data centers," said Hock Tan, President and CEO of Broadcom Inc.
"The transformation of VMware continues to progress very well. The
integration of VMware is driving adjusted EBITDA margin to 64% of
revenue as we exit fiscal year 2024."
"Consolidated revenue grew 47% year-over-year to $13.1 billion, including the contribution from
VMware, and was up 4% year-over-year, excluding
VMware. Adjusted EBITDA increased 42% year-over-year to
$8.2 billion," said Kirsten Spears, CFO of Broadcom Inc. "Free cash
flow, excluding restructuring and integration in the quarter, was
$5.3 billion, up 14%
year-over-year."
(1) GAAP net
loss of $1,875 million for the third quarter included a one-time
discrete non-cash tax provision of $4.5 billion from the impact of
an intra-group transfer of certain IP rights to the United
States as a result of supply chain realignment.
|
(2) The
Company is not readily able to provide a reconciliation of the
projected non-GAAP financial information presented to the relevant
projected GAAP measure without unreasonable effort.
|
Third Quarter Fiscal Year 2024 Financial Highlights
|
|
GAAP
|
|
|
Non-GAAP
|
(Dollars in millions, except per share
data)
|
|
Q3 24
|
|
Q3 23
|
|
Change
|
|
Q3 24
|
|
Q3 23
|
|
Change
|
Net revenue
|
|
$
|
13,072
|
|
$
|
8,876
|
|
+47
|
%
|
|
$
|
13,072
|
|
$
|
8,876
|
|
+47
|
%
|
Net income
(loss)
|
|
$
|
(1,875)
|
|
$
|
3,303
|
|
-$
|
5,178
|
|
|
$
|
6,120
|
|
$
|
4,596
|
|
+$
|
1,524
|
|
Earnings (loss) per
common share - diluted
|
|
$
|
(0.40)
|
|
$
|
0.77
|
|
-$
|
1.17
|
|
|
$
|
1.24
|
|
$
|
1.05
|
|
+$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 24
|
|
Q3 23
|
|
Change
|
Cash flow from
operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
4,963
|
|
$
|
4,719
|
|
+$
|
244
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
8,223
|
|
$
|
5,801
|
|
+$
|
2,422
|
Free cash
flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
4,791
|
|
$
|
4,597
|
|
+$
|
194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 24
|
|
Q3 23
|
|
Change
|
Semiconductor
solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
7,274
|
|
56
|
%
|
$
|
6,941
|
|
78
|
%
|
+5
|
%
|
Infrastructure
software
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,798
|
|
44
|
|
|
|
1,935
|
|
22
|
|
|
+200
|
%
|
Total net
revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,072
|
|
100
|
%
|
|
$
|
8,876
|
|
100
|
%
|
|
|
The Company's cash and cash equivalents at the end of the fiscal
quarter were $9,952 million, compared
to $9,809 million at the end of the
prior quarter.
During the third fiscal quarter, the Company generated
$4,963 million in cash from
operations and spent $172 million on
capital expenditures. The Company paid $1,350 million of withholding taxes related to
net settled equity awards that vested in the quarter (resulting in
the elimination of 8.4 million shares).
On June 28, 2024, the Company paid
a cash dividend on a split adjusted basis of $0.525 per share, totaling $2,452 million.
On July 12, 2024, the Company
completed a ten-for-one forward stock split. All share and
per-share amounts presented have been retroactively adjusted to
reflect the stock split.
The differences between the Company's GAAP and non-GAAP results
are described generally under "Non-GAAP Financial Measures" below
and presented in detail in the financial reconciliation tables
attached to this release.
Fourth Quarter Fiscal Year 2024 Business Outlook
Based on current business trends and conditions, the outlook for
the fourth quarter of fiscal year 2024, ending November 3, 2024, is expected to be as
follows:
- Fourth quarter revenue guidance of approximately $14.0 billion; and
- Fourth quarter Adjusted EBITDA guidance of approximately 64
percent of projected revenue.
The guidance provided above is only an estimate of what the
Company believes is realizable as of the date of this release. The
Company is not readily able to provide a reconciliation of
projected Adjusted EBITDA to projected net income without
unreasonable effort. Actual results will vary from the guidance and
the variations may be material. The Company undertakes no intent or
obligation to publicly update or revise any of these projections,
whether as a result of new information, future events or otherwise,
except as required by law.
Quarterly Dividends
The Company's Board of Directors has approved a quarterly cash
dividend of $0.53 per share. The
dividend is payable on September 30,
2024 to stockholders of record at the close of business
(5:00 p.m. Eastern Time) on
September 19, 2024.
Financial Results Conference Call
Broadcom Inc. will host a conference call to review its
financial results for the third quarter of fiscal year 2024 and to
discuss the business outlook today at 2:00
p.m. Pacific Time.
To Listen via Internet: The conference call can be
accessed live online in the Investors section of the Broadcom
website at https://investors.broadcom.com/.
To Listen via Telephone: Preregistration is required by
the conference call operator. Please preregister at
https://register.vevent.com/register/BI2e2492b9ea69411db142832ceb22d56e.
Upon registering, a link to the dial-in number and unique PIN will
be emailed to the registrant.
Replay: An audio replay of the conference call can be
accessed for one year through the Investors section of Broadcom's
website at https://investors.broadcom.com/.
Non-GAAP Financial Measures
The non-GAAP measures should not be considered as a substitute
for, or superior to, measures of financial performance prepared in
accordance with GAAP. A reconciliation between GAAP and non-GAAP
financial data is included in the supplemental financial data
attached to this press release. Broadcom believes non-GAAP
financial information provides additional insight into the
Company's on-going performance. Therefore, Broadcom provides this
information to investors for a more consistent basis of comparison
and to help them evaluate the results of the Company's on-going
operations and enable more meaningful period to period
comparisons.
In addition to GAAP reporting, Broadcom provides investors with
net income, operating income, gross margin, operating expenses,
cash flow and other data on a non-GAAP basis. This non-GAAP
information excludes amortization of acquisition-related intangible
assets, stock-based compensation expense, restructuring and other
charges, acquisition-related costs, including integration costs,
non-GAAP tax reconciling adjustments, and other adjustments.
Management does not believe that these items are reflective of the
Company's underlying performance. Internally, these non-GAAP
measures are significant measures used by management for purposes
of evaluating the core operating performance of the Company,
establishing internal budgets, calculating return on investment for
development programs and growth initiatives, comparing performance
with internal forecasts and targeted business models, strategic
planning, evaluating and valuing potential acquisition candidates
and how their operations compare to the Company's operations, and
benchmarking performance externally against the Company's
competitors. The exclusion of these and other similar items from
Broadcom's non-GAAP financial results should not be interpreted as
implying that these items are non-recurring, infrequent or
unusual.
Free cash flow measures have limitations as they omit certain
components of the overall cash flow statement and do not represent
the residual cash flow available for discretionary expenditures.
Investors should not consider presentation of free cash flow
measures as implying that stockholders have any right to such cash.
Broadcom's free cash flow may not be calculated in a manner
comparable to similarly named measures used by other companies.
About Broadcom
Broadcom Inc. (NASDAQ: AVGO) is a global technology leader that
designs, develops, and supplies a broad range of semiconductor,
enterprise software and security solutions. Broadcom's
category-leading product portfolio serves critical markets
including cloud, data center, networking, broadband, wireless,
storage, industrial, and enterprise software. Our solutions include
service provider and enterprise networking and storage, mobile
device and broadband connectivity, mainframe, cybersecurity, and
private and hybrid cloud infrastructure. Broadcom is a Delaware corporation headquartered in
Palo Alto, CA. For more
information, go to www.broadcom.com.
Cautionary Note Regarding Forward-Looking
Statements
This announcement contains forward-looking statements (including
within the meaning of Section 21E of the United States Securities
Exchange Act of 1934, as amended, and Section 27A of the United
States Securities Act of 1933, as amended) concerning Broadcom.
These statements include, but are not limited to, statements that
address our expected future business and financial performance, and
other statements identified by words such as "will," "expect,"
"believe," "anticipate," "estimate," "should," "intend," "plan,"
"potential," "predict," "project," "aim," and similar words,
phrases or expressions. These forward-looking statements are based
on current expectations and beliefs of Broadcom's management,
current information available to Broadcom's management, and current
market trends and market conditions and involve risks and
uncertainties that may cause actual results to differ materially
from those contained in forward-looking statements. Accordingly,
undue reliance should not be placed on such statements.
Particular uncertainties that could materially affect future
results include risks associated with: global economic conditions
and concerns; government regulations and administrative
proceedings, trade restrictions and trade tensions; global
political and economic conditions; our acquisition of VMware, Inc.,
including employee retention, unexpected costs, charges or
expenses, and our ability to successfully integrate VMware's
business and realize the expected benefits; any acquisitions or
dispositions we may make, including our acquisition of VMware, such
as delays, challenges and expenses associated with receiving
governmental and regulatory approvals and satisfying other closing
conditions, and with integrating acquired businesses with our
existing businesses and our ability to achieve the benefits, growth
prospects and synergies expected by such acquisitions; dependence
on and risks associated with distributors and resellers of our
products; our significant indebtedness and the need to generate
sufficient cash flows to service and repay such debt; dependence on
senior management and our ability to attract and retain qualified
personnel; our ability to protect against cyber security threats
and a breach of security systems; cyclicality in the semiconductor
industry or in our target markets; any loss of our significant
customers and fluctuations in the timing and volume of significant
customer demand; our dependence on contract manufacturing and
outsourced supply chain; our dependency on a limited number of
suppliers; our ability to accurately estimate customers' demand and
adjust our manufacturing and supply chain accordingly; our ability
to continue achieving design wins with our customers, as well as
the timing of any design wins; prolonged disruptions of our or our
contract manufacturers' manufacturing facilities, warehouses or
other significant operations; our ability to improve our
manufacturing efficiency and quality; involvement in legal
proceedings; demand for our data center virtualization products;
ability of our software products to manage and secure IT
infrastructures and environments; ability to manage customer and
market acceptance of our products and services; compatibility of
our software products with operating environments, platforms or
third-party products; our ability to enter into satisfactory
software license agreements; availability of third-party software
used in our products; use of open source software in our products;
sales to government customers; our ability to manage products and
services lifecycles; quarterly and annual fluctuations in operating
results; our competitive performance; our ability to maintain or
improve gross margin; our ability to protect our intellectual
property and the unpredictability of any associated litigation
expenses; any expenses or reputational damage associated with
resolving customer product warranty and indemnification claims, or
other undetected defects or bugs; our ability to sell to new types
of customers and to keep pace with technological advances; our
compliance with privacy and data security laws; fluctuations in
foreign exchange rates; our provision for income taxes and overall
cash tax costs, legislation that may impact our overall cash tax
costs, our ability to maintain tax concessions in certain
jurisdictions and potential tax liabilities as a result of
acquiring VMware; and other events and trends on a national,
regional, industry-specific and global scale, including those of a
political, economic, business, competitive and regulatory
nature.
Our filings with the SEC, which are available without charge at
the SEC's website at https://www.sec.gov, discuss some of the
important risk factors that may affect our business, results of
operations and financial condition. Actual results may vary from
the estimates provided. We undertake no intent or obligation to
publicly update or revise any of the estimates and other
forward-looking statements made in this announcement, whether as a
result of new information, future events or otherwise, except as
required by law.
Contact:
Ji Yoo
Broadcom Inc.
Investor Relations
650-427-6000
investor.relations@broadcom.com
(AVGO-Q)
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
|
(IN MILLIONS, EXCEPT
PER SHARE DATA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
Three Fiscal
Quarters Ended
|
|
|
August
4,
|
|
May
5,
|
|
July
30,
|
|
August
4,
|
|
July
30,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
13,072
|
|
$
|
12,487
|
|
$
|
8,876
|
|
$
|
37,520
|
|
$
|
26,524
|
Cost of
revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
3,133
|
|
|
3,142
|
|
|
2,272
|
|
|
9,389
|
|
|
6,823
|
Amortization of
acquisition-related intangible assets
|
|
|
1,525
|
|
|
1,516
|
|
|
439
|
|
|
4,421
|
|
|
1,415
|
Restructuring
charges
|
|
|
58
|
|
|
53
|
|
|
1
|
|
|
203
|
|
|
3
|
Total cost of
revenue
|
|
|
4,716
|
|
|
4,711
|
|
|
2,712
|
|
|
14,013
|
|
|
8,241
|
Gross margin
|
|
|
8,356
|
|
|
7,776
|
|
|
6,164
|
|
|
23,507
|
|
|
18,283
|
Research and
development
|
|
|
2,353
|
|
|
2,415
|
|
|
1,358
|
|
|
7,076
|
|
|
3,865
|
Selling, general and
administrative
|
|
|
1,100
|
|
|
1,277
|
|
|
388
|
|
|
3,949
|
|
|
1,174
|
Amortization of
acquisition-related intangible assets
|
|
|
812
|
|
|
827
|
|
|
350
|
|
|
2,431
|
|
|
1,046
|
Restructuring and other
charges
|
|
|
303
|
|
|
292
|
|
|
212
|
|
|
1,215
|
|
|
231
|
Total operating
expenses
|
|
|
4,568
|
|
|
4,811
|
|
|
2,308
|
|
|
14,671
|
|
|
6,316
|
Operating
income
|
|
|
3,788
|
|
|
2,965
|
|
|
3,856
|
|
|
8,836
|
|
|
11,967
|
Interest
expense
|
|
|
(1,064)
|
|
|
(1,047)
|
|
|
(406)
|
|
|
(3,037)
|
|
|
(1,217)
|
Other income,
net
|
|
|
82
|
|
|
87
|
|
|
124
|
|
|
354
|
|
|
380
|
Income from continuing
operations before income taxes
|
|
|
2,806
|
|
|
2,005
|
|
|
3,574
|
|
|
6,153
|
|
|
11,130
|
Provision for (benefit
from) income taxes
|
|
|
4,238
|
|
|
(116)
|
|
|
271
|
|
|
4,190
|
|
|
572
|
Income (loss) from
continuing operations
|
|
|
(1,432)
|
|
|
2,121
|
|
|
3,303
|
|
|
1,963
|
|
|
10,558
|
Loss from discontinued
operations, net of income taxes
|
|
|
(443)
|
|
|
-
|
|
|
-
|
|
|
(392)
|
|
|
-
|
Net income
(loss)
|
|
$
|
(1,875)
|
|
$
|
2,121
|
|
$
|
3,303
|
|
$
|
1,571
|
|
$
|
10,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share
from continuing operations
|
|
$
|
(0.31)
|
|
$
|
0.46
|
|
$
|
0.80
|
|
$
|
0.43
|
|
$
|
2.54
|
Loss per share from
discontinued operations
|
|
|
(0.09)
|
|
|
-
|
|
|
-
|
|
|
(0.09)
|
|
|
-
|
Net income (loss) per
share
|
|
$
|
(0.40)
|
|
$
|
0.46
|
|
$
|
0.80
|
|
$
|
0.34
|
|
$
|
2.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss)
per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share
from continuing operations
|
|
$
|
(0.31)
|
|
$
|
0.44
|
|
$
|
0.77
|
|
$
|
0.41
|
|
$
|
2.47
|
Loss per share from
discontinued operations
|
|
|
(0.09)
|
|
|
-
|
|
|
-
|
|
|
(0.08)
|
|
|
-
|
Net income (loss) per
share
|
|
$
|
(0.40)
|
|
$
|
0.44
|
|
$
|
0.77
|
|
$
|
0.33
|
|
$
|
2.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
4,663
|
|
|
4,645
|
|
|
4,130
|
|
|
4,606
|
|
|
4,154
|
Diluted
|
|
|
4,663
|
|
|
4,799
|
|
|
4,269
|
|
|
4,762
|
|
|
4,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expense included in continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$
|
174
|
|
$
|
170
|
|
$
|
61
|
|
$
|
505
|
|
$
|
148
|
Research and
development
|
|
|
877
|
|
|
881
|
|
|
444
|
|
|
2,621
|
|
|
1,065
|
Selling, general and
administrative
|
|
|
330
|
|
|
352
|
|
|
124
|
|
|
1,230
|
|
|
320
|
Total stock-based
compensation expense
|
|
$
|
1,381
|
|
$
|
1,403
|
|
$
|
629
|
|
$
|
4,356
|
|
$
|
1,533
|
BROADCOM
INC.
|
FINANCIAL
RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
Three Fiscal
Quarters Ended
|
|
|
August
4,
|
|
May
5,
|
|
July
30,
|
|
August
4,
|
|
July
30,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin on GAAP
basis
|
|
$
|
8,356
|
|
$
|
7,776
|
|
$
|
6,164
|
|
$
|
23,507
|
|
$
|
18,283
|
Amortization of
acquisition-related intangible assets
|
|
|
1,525
|
|
|
1,516
|
|
|
439
|
|
|
4,421
|
|
|
1,415
|
Stock-based
compensation expense
|
|
|
174
|
|
|
170
|
|
|
61
|
|
|
505
|
|
|
148
|
Restructuring
charges
|
|
|
58
|
|
|
53
|
|
|
1
|
|
|
203
|
|
|
3
|
Acquisition-related
costs
|
|
|
-
|
|
|
3
|
|
|
-
|
|
|
9
|
|
|
-
|
Gross margin on
non-GAAP basis
|
|
$
|
10,113
|
|
$
|
9,518
|
|
$
|
6,665
|
|
$
|
28,645
|
|
$
|
19,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development on GAAP basis
|
|
$
|
2,353
|
|
$
|
2,415
|
|
$
|
1,358
|
|
$
|
7,076
|
|
$
|
3,865
|
Stock-based
compensation expense
|
|
|
877
|
|
|
881
|
|
|
444
|
|
|
2,621
|
|
|
1,065
|
Acquisition-related
costs
|
|
|
2
|
|
|
-
|
|
|
1
|
|
|
3
|
|
|
-
|
Research and
development on non-GAAP basis
|
|
$
|
1,474
|
|
$
|
1,534
|
|
$
|
913
|
|
$
|
4,452
|
|
$
|
2,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expense on GAAP basis
|
|
$
|
1,100
|
|
$
|
1,277
|
|
$
|
388
|
|
$
|
3,949
|
|
$
|
1,174
|
Stock-based
compensation expense
|
|
|
330
|
|
|
352
|
|
|
124
|
|
|
1,230
|
|
|
320
|
Acquisition-related
costs
|
|
|
79
|
|
|
87
|
|
|
48
|
|
|
451
|
|
|
183
|
Selling, general and
administrative expense on non-GAAP basis
|
|
$
|
691
|
|
$
|
838
|
|
$
|
216
|
|
$
|
2,268
|
|
$
|
671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses on GAAP basis
|
|
$
|
4,568
|
|
$
|
4,811
|
|
$
|
2,308
|
|
$
|
14,671
|
|
$
|
6,316
|
Amortization of
acquisition-related intangible assets
|
|
|
812
|
|
|
827
|
|
|
350
|
|
|
2,431
|
|
|
1,046
|
Stock-based
compensation expense
|
|
|
1,207
|
|
|
1,233
|
|
|
568
|
|
|
3,851
|
|
|
1,385
|
Restructuring and other
charges
|
|
|
303
|
|
|
292
|
|
|
212
|
|
|
1,215
|
|
|
231
|
Acquisition-related
costs
|
|
|
81
|
|
|
87
|
|
|
49
|
|
|
454
|
|
|
183
|
Total operating
expenses on non-GAAP basis
|
|
$
|
2,165
|
|
$
|
2,372
|
|
$
|
1,129
|
|
$
|
6,720
|
|
$
|
3,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income on
GAAP basis
|
|
$
|
3,788
|
|
$
|
2,965
|
|
$
|
3,856
|
|
$
|
8,836
|
|
$
|
11,967
|
Amortization of
acquisition-related intangible assets
|
|
|
2,337
|
|
|
2,343
|
|
|
789
|
|
|
6,852
|
|
|
2,461
|
Stock-based
compensation expense
|
|
|
1,381
|
|
|
1,403
|
|
|
629
|
|
|
4,356
|
|
|
1,533
|
Restructuring and other
charges
|
|
|
361
|
|
|
345
|
|
|
213
|
|
|
1,418
|
|
|
234
|
Acquisition-related
costs
|
|
|
81
|
|
|
90
|
|
|
49
|
|
|
463
|
|
|
183
|
Operating income on
non-GAAP basis
|
|
$
|
7,948
|
|
$
|
7,146
|
|
$
|
5,536
|
|
$
|
21,925
|
|
$
|
16,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense on
GAAP basis
|
|
$
|
(1,064)
|
|
$
|
(1,047)
|
|
$
|
(406)
|
|
$
|
(3,037)
|
|
$
|
(1,217)
|
Loss on debt
extinguishment
|
|
|
83
|
|
|
22
|
|
|
-
|
|
|
105
|
|
|
-
|
Interest expense on
non-GAAP basis
|
|
$
|
(981)
|
|
$
|
(1,025)
|
|
$
|
(406)
|
|
$
|
(2,932)
|
|
$
|
(1,217)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net on
GAAP basis
|
|
$
|
82
|
|
$
|
87
|
|
$
|
124
|
|
$
|
354
|
|
$
|
380
|
(Gains) losses on
investments
|
|
|
6
|
|
|
9
|
|
|
(2)
|
|
|
(18)
|
|
|
(35)
|
Other income, net on
non-GAAP basis
|
|
$
|
88
|
|
$
|
96
|
|
$
|
122
|
|
$
|
336
|
|
$
|
345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit
from) income taxes on GAAP basis
|
|
$
|
4,238
|
|
$
|
(116)
|
|
$
|
271
|
|
$
|
4,190
|
|
$
|
572
|
Non-GAAP tax
reconciling adjustments (1)
|
|
|
(3,303)
|
|
|
939
|
|
|
385
|
|
|
(1,629)
|
|
|
1,366
|
Provision for income
taxes on non-GAAP basis
|
|
$
|
935
|
|
$
|
823
|
|
$
|
656
|
|
$
|
2,561
|
|
$
|
1,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) on
GAAP basis
|
|
$
|
(1,875)
|
|
$
|
2,121
|
|
$
|
3,303
|
|
$
|
1,571
|
|
$
|
10,558
|
Amortization of
acquisition-related intangible assets
|
|
|
2,337
|
|
|
2,343
|
|
|
789
|
|
|
6,852
|
|
|
2,461
|
Stock-based
compensation expense
|
|
|
1,381
|
|
|
1,403
|
|
|
629
|
|
|
4,356
|
|
|
1,533
|
Restructuring and other
charges
|
|
|
361
|
|
|
345
|
|
|
213
|
|
|
1,418
|
|
|
234
|
Acquisition-related
costs
|
|
|
81
|
|
|
90
|
|
|
49
|
|
|
463
|
|
|
183
|
Loss on debt
extinguishment
|
|
|
83
|
|
|
22
|
|
|
-
|
|
|
105
|
|
|
-
|
(Gains) losses on
investments
|
|
|
6
|
|
|
9
|
|
|
(2)
|
|
|
(18)
|
|
|
(35)
|
Non-GAAP tax
reconciling adjustments (1)
|
|
|
3,303
|
|
|
(939)
|
|
|
(385)
|
|
|
1,629
|
|
|
(1,366)
|
Loss from discontinued
operations, net of income taxes
|
|
|
443
|
|
|
-
|
|
|
-
|
|
|
392
|
|
|
-
|
Net income on non-GAAP
basis
|
|
$
|
6,120
|
|
$
|
5,394
|
|
$
|
4,596
|
|
$
|
16,768
|
|
$
|
13,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) on
GAAP basis
|
|
$
|
(1,875)
|
|
$
|
2,121
|
|
$
|
3,303
|
|
$
|
1,571
|
|
$
|
10,558
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
|
2,337
|
|
|
2,343
|
|
|
789
|
|
|
6,852
|
|
|
2,461
|
Stock-based
compensation expense
|
|
|
1,381
|
|
|
1,403
|
|
|
629
|
|
|
4,356
|
|
|
1,533
|
Restructuring and other
charges
|
|
|
361
|
|
|
345
|
|
|
213
|
|
|
1,418
|
|
|
234
|
Acquisition-related
costs
|
|
|
81
|
|
|
90
|
|
|
49
|
|
|
463
|
|
|
183
|
Loss on debt
extinguishment
|
|
|
83
|
|
|
22
|
|
|
-
|
|
|
105
|
|
|
-
|
(Gains) losses on
investments
|
|
|
6
|
|
|
9
|
|
|
(2)
|
|
|
(18)
|
|
|
(35)
|
Non-GAAP tax
reconciling adjustments (1)
|
|
|
3,303
|
|
|
(939)
|
|
|
(385)
|
|
|
1,629
|
|
|
(1,366)
|
Loss from discontinued
operations, net of income taxes
|
|
|
443
|
|
|
-
|
|
|
-
|
|
|
392
|
|
|
-
|
Other
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
981
|
|
|
1,025
|
|
|
406
|
|
|
2,932
|
|
|
1,217
|
Provision for income
taxes on non-GAAP basis
|
|
|
935
|
|
|
823
|
|
|
656
|
|
|
2,561
|
|
|
1,938
|
Depreciation
|
|
|
149
|
|
|
149
|
|
|
122
|
|
|
437
|
|
|
378
|
Amortization of
purchased intangibles and right-of-use assets
|
|
|
38
|
|
|
38
|
|
|
21
|
|
|
110
|
|
|
64
|
Adjusted
EBITDA
|
|
$
|
8,223
|
|
$
|
7,429
|
|
$
|
5,801
|
|
$
|
22,808
|
|
$
|
17,165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculations - diluted on GAAP basis
|
|
|
4,663
|
|
|
4,799
|
|
|
4,269
|
|
|
4,762
|
|
|
4,274
|
Non-GAAP adjustment
(2)
|
|
|
254
|
|
|
117
|
|
|
94
|
|
|
106
|
|
|
80
|
Weighted-average shares
used in per share calculations - diluted on non-GAAP
basis
|
|
4,917
|
|
|
4,916
|
|
|
4,363
|
|
|
4,868
|
|
|
4,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
|
4,963
|
|
$
|
4,580
|
|
$
|
4,719
|
|
$
|
14,358
|
|
$
|
13,257
|
Purchases of property,
plant and equipment
|
|
|
(172)
|
|
|
(132)
|
|
|
(122)
|
|
|
(426)
|
|
|
(347)
|
Free cash
flow
|
|
$
|
4,791
|
|
$
|
4,448
|
|
$
|
4,597
|
|
$
|
13,932
|
|
$
|
12,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal
Quarter
Ending
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November
3,
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected average
diluted share count:
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculation - diluted on GAAP basis
|
|
4,824
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustment
(2)
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculation - diluted on non-GAAP
basis
|
4,912
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Non-GAAP
tax reconciling adjustments included a one-time discrete non-cash
tax provision of $4.5 billion from the impact of an intra-group
transfer
of certain IP rights to the United States as a result of supply
chain realignment for the fiscal quarter and three fiscal quarters
ended August 4, 2024.
|
|
|
|
|
|
|
(2) Non-GAAP
adjustment for the number of shares used in the diluted per share
calculations excludes the impact of stock-based
compensation expense expected to be incurred in future periods and
not yet recognized in the financial statements, which would
otherwise be
assumed to be used to repurchase shares under the GAAP treasury
stock method. For the fiscal quarter ended August 4, 2024,
non-GAAP
adjustment included the dilutive effect of the equity awards that
were antidilutive on a GAAP basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August
4,
|
|
October
29,
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
9,952
|
|
$
|
14,189
|
|
Trade accounts
receivable, net
|
|
|
4,665
|
|
|
3,154
|
|
Inventory
|
|
|
1,894
|
|
|
1,898
|
|
Other current
assets
|
|
|
3,436
|
|
|
1,606
|
|
Total current
assets
|
|
|
19,947
|
|
|
20,847
|
|
|
|
|
|
|
|
|
|
Long-term
assets:
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
2,602
|
|
|
2,154
|
|
Goodwill
|
|
|
97,873
|
|
|
43,653
|
|
Intangible assets,
net
|
|
|
43,034
|
|
|
3,867
|
|
Other long-term
assets
|
|
|
4,510
|
|
|
2,340
|
|
Total assets
|
|
$
|
167,966
|
|
$
|
72,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
1,757
|
|
$
|
1,210
|
|
Employee compensation
and benefits
|
|
|
1,725
|
|
|
935
|
|
Current portion of
long-term debt
|
|
|
3,161
|
|
|
1,608
|
|
Other current
liabilities
|
|
|
12,578
|
|
|
3,652
|
|
Total current
liabilities
|
|
|
19,221
|
|
|
7,405
|
|
|
|
|
|
|
|
|
|
Long-term
liabilities:
|
|
|
|
|
|
|
|
Long-term
debt
|
|
|
66,798
|
|
|
37,621
|
|
Other long-term
liabilities
|
|
|
16,296
|
|
|
3,847
|
|
Total
liabilities
|
|
|
102,315
|
|
|
48,873
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
-
|
|
|
-
|
|
Common stock
|
|
|
5
|
|
|
4
|
|
Additional paid-in
capital
|
|
|
67,313
|
|
|
21,095
|
|
Retained earnings
(accumulated deficit)
|
|
|
(1,875)
|
|
|
2,682
|
|
Accumulated other
comprehensive income
|
|
|
208
|
|
|
207
|
|
Total stockholders'
equity
|
|
|
65,651
|
|
|
23,988
|
|
Total
liabilities and equity
|
|
$
|
167,966
|
|
$
|
72,861
|
|
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
Three Fiscal
Quarters Ended
|
|
|
August
4,
|
|
May
5,
|
|
July
30,
|
|
August
4,
|
|
July
30,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
(1,875)
|
|
$
|
2,121
|
|
$
|
3,303
|
|
$
|
1,571
|
|
$
|
10,558
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible and right-of-use assets
|
|
|
2,375
|
|
|
2,381
|
|
|
810
|
|
|
6,962
|
|
|
2,525
|
Depreciation
|
|
|
149
|
|
|
149
|
|
|
122
|
|
|
437
|
|
|
378
|
Stock-based
compensation
|
|
|
1,388
|
|
|
1,457
|
|
|
629
|
|
|
4,427
|
|
|
1,533
|
Deferred taxes and
other non-cash taxes
|
|
|
3,638
|
|
|
(511)
|
|
|
(251)
|
|
|
2,833
|
|
|
(1,140)
|
Loss on debt
extinguishment
|
|
|
83
|
|
|
22
|
|
|
-
|
|
|
105
|
|
|
-
|
Non-cash interest
expense
|
|
|
115
|
|
|
119
|
|
|
33
|
|
|
336
|
|
|
98
|
Other
|
|
|
158
|
|
|
70
|
|
|
-
|
|
|
266
|
|
|
(18)
|
Changes in assets and
liabilities, net of acquisitions and disposals:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts
receivable, net
|
|
|
835
|
|
|
(513)
|
|
|
135
|
|
|
2,078
|
|
|
44
|
Inventory
|
|
|
(52)
|
|
|
82
|
|
|
44
|
|
|
16
|
|
|
83
|
Accounts
payable
|
|
|
373
|
|
|
(93)
|
|
|
188
|
|
|
206
|
|
|
(6)
|
Employee
compensation and benefits
|
|
|
291
|
|
|
251
|
|
|
184
|
|
|
(118)
|
|
|
(382)
|
Other current
assets and current liabilities
|
|
|
(1,345)
|
|
|
(386)
|
|
|
(339)
|
|
|
(3,913)
|
|
|
66
|
Other long-term
assets and long-term liabilities
|
|
|
(1,170)
|
|
|
(569)
|
|
|
(139)
|
|
|
(848)
|
|
|
(482)
|
Net cash provided by
operating activities
|
|
|
4,963
|
|
|
4,580
|
|
|
4,719
|
|
|
14,358
|
|
|
13,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of
businesses, net of cash acquired
|
|
|
(2)
|
|
|
(560)
|
|
|
(17)
|
|
|
(25,978)
|
|
|
(17)
|
Proceeds from sale of
business
|
|
|
3,485
|
|
|
-
|
|
|
-
|
|
|
3,485
|
|
|
-
|
Purchases of property,
plant and equipment
|
|
|
(172)
|
|
|
(132)
|
|
|
(122)
|
|
|
(426)
|
|
|
(347)
|
Purchases of
investments
|
|
|
(73)
|
|
|
(59)
|
|
|
(91)
|
|
|
(145)
|
|
|
(288)
|
Sales of
investments
|
|
|
5
|
|
|
42
|
|
|
74
|
|
|
136
|
|
|
74
|
Other
|
|
|
2
|
|
|
3
|
|
|
12
|
|
|
(10)
|
|
|
13
|
Net cash provided by
(used in) investing activities
|
|
|
3,245
|
|
|
(706)
|
|
|
(144)
|
|
|
(22,938)
|
|
|
(565)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term
borrowings
|
|
|
4,975
|
|
|
-
|
|
|
-
|
|
|
34,985
|
|
|
-
|
Payments on debt
obligations
|
|
|
(9,202)
|
|
|
(2,000)
|
|
|
-
|
|
|
(12,136)
|
|
|
(260)
|
Payments of
dividends
|
|
|
(2,452)
|
|
|
(2,443)
|
|
|
(1,901)
|
|
|
(7,330)
|
|
|
(5,741)
|
Repurchases of common
stock - repurchase program
|
|
|
-
|
|
|
-
|
|
|
(1,707)
|
|
|
(7,176)
|
|
|
(5,701)
|
Shares repurchased for
tax withholdings on vesting of equity awards
|
|
|
(1,350)
|
|
|
(1,548)
|
|
|
(460)
|
|
|
(4,012)
|
|
|
(1,407)
|
Issuance of common
stock
|
|
|
-
|
|
|
64
|
|
|
-
|
|
|
64
|
|
|
63
|
Other
|
|
|
(36)
|
|
|
(2)
|
|
|
(5)
|
|
|
(52)
|
|
|
(7)
|
Net cash provided by
(used in) financing activities
|
|
|
(8,065)
|
|
|
(5,929)
|
|
|
(4,073)
|
|
|
4,343
|
|
|
(13,053)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
|
|
143
|
|
|
(2,055)
|
|
|
502
|
|
|
(4,237)
|
|
|
(361)
|
Cash and cash
equivalents at beginning of period
|
|
|
9,809
|
|
|
11,864
|
|
|
11,553
|
|
|
14,189
|
|
|
12,416
|
Cash and cash
equivalents at end of period
|
|
$
|
9,952
|
|
$
|
9,809
|
|
$
|
12,055
|
|
$
|
9,952
|
|
$
|
12,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
$
|
816
|
|
$
|
946
|
|
$
|
348
|
|
$
|
2,512
|
|
$
|
1,106
|
Cash paid for income
taxes
|
|
$
|
585
|
|
$
|
834
|
|
$
|
427
|
|
$
|
2,323
|
|
$
|
1,591
|
View original
content:https://www.prnewswire.com/news-releases/broadcom-inc-announces-third-quarter-fiscal-year-2024-financial-results-and-quarterly-dividend-302239930.html
SOURCE Broadcom Inc.