- Revenue of $14,054 million for
the fourth quarter, up 51 percent from the prior year
period
- GAAP net income of $4,324
million for the fourth quarter; Non-GAAP net income of
$6,965 million for the fourth
quarter
- Adjusted EBITDA of $9,089
million for the fourth quarter, or 65 percent of
revenue
- GAAP diluted EPS of $0.90 for
the fourth quarter; Non-GAAP diluted EPS of $1.42 for the fourth quarter
- Cash from operations of $5,604
million for the fourth quarter, less capital expenditures of
$122 million, resulted in
$5,482 million of free cash flow, or
39 percent of revenue
- Quarterly common stock dividend increased by 11 percent from
the prior quarter to $0.59 per
share
- First quarter fiscal year 2025 revenue guidance of
approximately $14.6 billion, an
increase of 22 percent from the prior year period
- First quarter fiscal year 2025 Adjusted EBITDA guidance of
approximately 66 percent of projected revenue
(1)
PALO
ALTO, Calif., Dec. 12,
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 fourth quarter and fiscal year
ended November 3, 2024, provided
guidance for its first quarter of fiscal year 2025 and announced
its quarterly dividend.
"Broadcom's fiscal year 2024 revenue grew 44% year-over-year to
a record $51.6 billion, as
infrastructure software revenue grew to $21.5 billion, on the successful integration of
VMware," said Hock Tan, President and CEO of Broadcom Inc.
"Semiconductor revenue was a record $30.1
billion driven by AI revenue of $12.2
billion. AI revenue which grew 220 percent year-on-year was
driven by our leading AI XPUs and Ethernet networking
portfolio."
"In fiscal year 2024 adjusted EBITDA increased 37%
year-over-year to a record $31.9
billion, and free cash flow excluding restructuring was
strong at $21.9 billion," said
Kirsten Spears, CFO of Broadcom Inc.
"Based on increased cash flows in fiscal year 2024, we are
increasing our quarterly common stock dividend by 11% to
$0.59 per share for fiscal year 2025.
The target fiscal year 2025 annual common stock dividend of
$2.36 per share is a record, and the
fourteenth consecutive increase in annual dividends since we
initiated dividends in fiscal 2011."
(1) 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.
|
Fourth Quarter Fiscal Year 2024 Financial Highlights
|
|
GAAP
|
|
Non-GAAP
|
(Dollars in millions, except per share
data)
|
|
Q4 24
|
|
Q4 23
|
|
Change
|
|
Q4 24
|
|
Q4 23
|
|
Change
|
Net revenue
|
|
$
|
14,054
|
|
$
|
9,295
|
|
+51
|
%
|
$
|
14,054
|
|
$
|
9,295
|
|
+51
|
%
|
Net income
|
|
$
|
4,324
|
|
$
|
3,524
|
|
+$
800
|
|
|
$
|
6,965
|
|
$
|
4,810
|
|
+$
2,155
|
|
Earnings per common
share - diluted *
|
|
$
|
0.90
|
|
$
|
0.83
|
|
+$
0.07
|
|
|
$
|
1.42
|
|
$
|
1.11
|
|
+$
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
millions)
|
|
Q4 24
|
|
Q4 23
|
|
Change
|
Cash flow from
operations
|
$
|
5,604
|
|
$
|
4,828
|
|
+$
776
|
Adjusted
EBITDA
|
|
$
|
9,089
|
|
$
|
6,048
|
|
+$
3,041
|
Free cash
flow
|
|
$
|
5,482
|
|
$
|
4,723
|
|
+$
759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
Q4 24
|
|
Q4 23
|
|
Change
|
Semiconductor solutions
|
|
$
|
8,230
|
|
59
|
%
|
$
|
7,326
|
|
79
|
%
|
+12
|
%
|
Infrastructure
software
|
|
|
5,824
|
|
41
|
|
|
|
1,969
|
|
21
|
|
|
+196
|
%
|
Total net
revenue
|
|
$
|
14,054
|
|
100
|
%
|
|
$
|
9,295
|
|
100
|
%
|
|
|
|
|
* On July 12,
2024, the Company completed a ten-for-one forward stock split. All
per share amounts presented reflect the stock split.
|
The Company's cash and cash equivalents at the end of the fiscal
quarter were $9,348 million, compared
to $9,952 million at the end of the
prior quarter.
During the fourth fiscal quarter, the Company generated
$5,604 million in cash from
operations and spent $122 million on
capital expenditures. The Company paid $1,204 million of withholding taxes related to
net settled equity awards that vested in the quarter (resulting in
the elimination of 7.4 million shares).
On September 30, 2024, the Company
paid a cash dividend on a split adjusted basis of $0.53 per share, totaling $2,484 million.
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.
Fiscal Year 2024 Financial Highlights
|
|
GAAP
|
|
Non-GAAP
|
(Dollars in millions, except per share
data)
|
|
FY 24
|
|
FY 23
|
|
Change
|
|
FY 24
|
|
FY 23
|
|
Change
|
Net revenue
|
|
$
|
51,574
|
|
$
|
35,819
|
|
+44
|
%
|
$
|
51,574
|
|
$
|
35,819
|
|
+44
|
%
|
Net income
|
|
$
|
5,895
|
|
$
|
14,082
|
|
-$
8,187
|
|
|
$
|
23,733
|
|
$
|
18,378
|
|
+$
5,355
|
|
Earnings per common
share - diluted *
|
|
$
|
1.23
|
|
$
|
3.30
|
|
-$
2.07
|
|
|
$
|
4.87
|
|
$
|
4.22
|
|
+$
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
FY 24
|
|
FY 23
|
|
Change
|
Cash flow from
operations
|
$
|
19,962
|
|
$
|
18,085
|
|
+$
1,877
|
Adjusted
EBITDA
|
|
$
|
31,897
|
|
$
|
23,213
|
|
+$
8,684
|
Free cash
flow
|
|
$
|
19,414
|
|
$
|
17,633
|
|
+$
1,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
FY 24
|
|
FY 23
|
|
Change
|
Semiconductor solutions
|
|
$
|
30,096
|
|
58
|
%
|
$
|
28,182
|
|
79
|
%
|
+7
|
%
|
Infrastructure
software
|
|
|
21,478
|
|
42
|
|
|
|
7,637
|
|
21
|
|
|
+181
|
%
|
Total net
revenue
|
|
$
|
51,574
|
|
100
|
%
|
|
$
|
35,819
|
|
100
|
%
|
|
|
|
|
* On July
12, 2024, the Company completed a ten-for-one forward stock split.
All per share amounts presented reflect the stock split.
|
First Quarter Fiscal Year 2025 Business Outlook
Based on current business trends and conditions, the outlook for
the first quarter of fiscal year 2025, ending February 2, 2025, is expected to be as
follows:
- First quarter revenue guidance of approximately $14.6 billion; and
- First quarter Adjusted EBITDA guidance of approximately 66
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 $0.59 per share. The
dividend is payable on December 31,
2024 to stockholders of record at the close of business
(5:00 p.m. Eastern Time) on
December 23, 2024.
Financial Results Conference Call
Broadcom Inc. will host a conference call to review its
financial results for the fourth quarter and 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/.
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 our ability to realize the expected benefits; any
acquisitions or dispositions we may make, 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;
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; any loss of our
significant customers and fluctuations in the timing and volume of
significant customer demand; cyclicality in the semiconductor
industry or in our target markets; our dependence on contract
manufacturing and outsourced supply chain; our dependency on a
limited number of suppliers; prolonged disruptions of our or our
contract manufacturers' manufacturing facilities, warehouses or
other significant operations; 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; our ability to
improve our manufacturing efficiency and quality; involvement in
legal proceedings; ability of our software products to manage and
secure IT infrastructures and environments; demand for our data
center virtualization products 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; our provision for income taxes and
overall cash tax costs; our ability to maintain tax concessions in
certain jurisdictions; potential tax liabilities as a result of
acquiring VMware; our significant indebtedness and the need to
generate sufficient cash flows to service and repay such debt; 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
|
|
Fiscal Year
Ended
|
|
|
November
3,
|
|
August
4,
|
|
October
29,
|
|
November
3,
|
|
October
29,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
14,054
|
|
$
|
13,072
|
|
$
|
9,295
|
|
$
|
51,574
|
|
$
|
35,819
|
Cost of
revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
3,399
|
|
|
3,133
|
|
|
2,449
|
|
|
12,788
|
|
|
9,272
|
Amortization of
acquisition-related intangible assets
|
|
|
1,602
|
|
|
1,525
|
|
|
438
|
|
|
6,023
|
|
|
1,853
|
Restructuring
charges
|
|
|
51
|
|
|
58
|
|
|
1
|
|
|
254
|
|
|
4
|
Total cost of
revenue
|
|
|
5,052
|
|
|
4,716
|
|
|
2,888
|
|
|
19,065
|
|
|
11,129
|
Gross margin
|
|
|
9,002
|
|
|
8,356
|
|
|
6,407
|
|
|
32,509
|
|
|
24,690
|
Research and
development
|
|
|
2,234
|
|
|
2,353
|
|
|
1,388
|
|
|
9,310
|
|
|
5,253
|
Selling, general and
administrative
|
|
|
1,010
|
|
|
1,100
|
|
|
418
|
|
|
4,959
|
|
|
1,592
|
Amortization of
acquisition-related intangible assets
|
|
|
813
|
|
|
812
|
|
|
348
|
|
|
3,244
|
|
|
1,394
|
Restructuring and other
charges
|
|
|
318
|
|
|
303
|
|
|
13
|
|
|
1,533
|
|
|
244
|
Total operating
expenses
|
|
|
4,375
|
|
|
4,568
|
|
|
2,167
|
|
|
19,046
|
|
|
8,483
|
Operating
income
|
|
|
4,627
|
|
|
3,788
|
|
|
4,240
|
|
|
13,463
|
|
|
16,207
|
Interest
expense
|
|
|
(916)
|
|
|
(1,064)
|
|
|
(405)
|
|
|
(3,953)
|
|
|
(1,622)
|
Other income,
net
|
|
|
52
|
|
|
82
|
|
|
132
|
|
|
406
|
|
|
512
|
Income from continuing
operations before income taxes
|
|
|
3,763
|
|
|
2,806
|
|
|
3,967
|
|
|
9,916
|
|
|
15,097
|
Provision for (benefit
from) income taxes
|
|
|
(442)
|
|
|
4,238
|
|
|
443
|
|
|
3,748
|
|
|
1,015
|
Income (loss) from
continuing operations
|
|
|
4,205
|
|
|
(1,432)
|
|
|
3,524
|
|
|
6,168
|
|
|
14,082
|
Income (loss) from
discontinued operations, net of income taxes
|
|
|
119
|
|
|
(443)
|
|
|
-
|
|
|
(273)
|
|
|
-
|
Net income
(loss)
|
|
$
|
4,324
|
|
$
|
(1,875)
|
|
$
|
3,524
|
|
$
|
5,895
|
|
$
|
14,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per
share (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share
from continuing operations
|
|
$
|
0.89
|
|
$
|
(0.31)
|
|
$
|
0.85
|
|
$
|
1.33
|
|
$
|
3.39
|
Income (loss) per share
from discontinued operations
|
|
|
0.03
|
|
|
(0.09)
|
|
|
-
|
|
|
(0.06)
|
|
|
-
|
Net income (loss) per
share
|
|
$
|
0.92
|
|
$
|
(0.40)
|
|
$
|
0.85
|
|
$
|
1.27
|
|
$
|
3.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss)
per share (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share
from continuing operations
|
|
$
|
0.87
|
|
$
|
(0.31)
|
|
$
|
0.83
|
|
$
|
1.29
|
|
$
|
3.30
|
Income (loss) per share
from discontinued operations
|
|
|
0.03
|
|
|
(0.09)
|
|
|
-
|
|
|
(0.06)
|
|
|
-
|
Net income (loss) per
share
|
|
$
|
0.90
|
|
$
|
(0.40)
|
|
$
|
0.83
|
|
$
|
1.23
|
|
$
|
3.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculations (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
4,679
|
|
|
4,663
|
|
|
4,133
|
|
|
4,624
|
|
|
4,149
|
Diluted
|
|
|
4,828
|
|
|
4,663
|
|
|
4,268
|
|
|
4,778
|
|
|
4,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expense included in continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$
|
159
|
|
$
|
174
|
|
$
|
62
|
|
$
|
664
|
|
$
|
210
|
Research and
development
|
|
|
839
|
|
|
877
|
|
|
448
|
|
|
3,460
|
|
|
1,513
|
Selling, general and
administrative
|
|
|
316
|
|
|
330
|
|
|
128
|
|
|
1,546
|
|
|
448
|
Total stock-based
compensation expense
|
|
$
|
1,314
|
|
$
|
1,381
|
|
$
|
638
|
|
$
|
5,670
|
|
$
|
2,171
|
|
(1) Reflects a
ten-for-one forward stock split on July 12, 2024.
|
BROADCOM INC.
|
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP -
UNAUDITED
|
(IN MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter Ended
|
|
Fiscal Year Ended
|
|
|
November 3,
|
|
August 4,
|
|
October 29,
|
|
November 3,
|
|
|
October 29,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin on GAAP
basis
|
|
$
|
9,002
|
|
$
|
8,356
|
|
$
|
6,407
|
|
$
|
32,509
|
|
|
$
|
24,690
|
Amortization of
acquisition-related intangible assets
|
|
|
1,602
|
|
|
1,525
|
|
|
438
|
|
|
6,023
|
|
|
|
1,853
|
Stock-based
compensation expense
|
|
|
159
|
|
|
174
|
|
|
62
|
|
|
664
|
|
|
|
210
|
Restructuring
charges
|
|
|
51
|
|
|
58
|
|
|
1
|
|
|
254
|
|
|
|
4
|
Acquisition-related
costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
9
|
|
|
|
-
|
Gross margin on
non-GAAP basis
|
|
$
|
10,814
|
|
$
|
10,113
|
|
$
|
6,908
|
|
$
|
39,459
|
|
|
$
|
26,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development on GAAP basis
|
|
$
|
2,234
|
|
$
|
2,353
|
|
$
|
1,388
|
|
$
|
9,310
|
|
|
$
|
5,253
|
Stock-based
compensation expense
|
|
|
839
|
|
|
877
|
|
|
448
|
|
|
3,460
|
|
|
|
1,513
|
Acquisition-related
costs
|
|
|
-
|
|
|
2
|
|
|
-
|
|
|
3
|
|
|
|
-
|
Research and
development on non-GAAP basis
|
|
$
|
1,395
|
|
$
|
1,474
|
|
$
|
940
|
|
$
|
5,847
|
|
|
$
|
3,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expense on GAAP basis
|
|
$
|
1,010
|
|
$
|
1,100
|
|
$
|
418
|
|
$
|
4,959
|
|
|
$
|
1,592
|
Stock-based
compensation expense
|
|
|
316
|
|
|
330
|
|
|
128
|
|
|
1,546
|
|
|
|
448
|
Acquisition-related
costs
|
|
|
86
|
|
|
79
|
|
|
69
|
|
|
537
|
|
|
|
252
|
Selling, general and
administrative expense on non-GAAP basis
|
|
$
|
608
|
|
$
|
691
|
|
$
|
221
|
|
$
|
2,876
|
|
|
$
|
892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses on GAAP basis
|
|
$
|
4,375
|
|
$
|
4,568
|
|
$
|
2,167
|
|
$
|
19,046
|
|
|
$
|
8,483
|
Amortization of
acquisition-related intangible assets
|
|
|
813
|
|
|
812
|
|
|
348
|
|
|
3,244
|
|
|
|
1,394
|
Stock-based
compensation expense
|
|
|
1,155
|
|
|
1,207
|
|
|
576
|
|
|
5,006
|
|
|
|
1,961
|
Restructuring and
other charges
|
|
|
318
|
|
|
303
|
|
|
13
|
|
|
1,533
|
|
|
|
244
|
Acquisition-related
costs
|
|
|
86
|
|
|
81
|
|
|
69
|
|
|
540
|
|
|
|
252
|
Total operating
expenses on non-GAAP basis
|
|
$
|
2,003
|
|
$
|
2,165
|
|
$
|
1,161
|
|
$
|
8,723
|
|
|
$
|
4,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income on
GAAP basis
|
|
$
|
4,627
|
|
$
|
3,788
|
|
$
|
4,240
|
|
$
|
13,463
|
|
|
$
|
16,207
|
Amortization of
acquisition-related intangible assets
|
|
|
2,415
|
|
|
2,337
|
|
|
786
|
|
|
9,267
|
|
|
|
3,247
|
Stock-based
compensation expense
|
|
|
1,314
|
|
|
1,381
|
|
|
638
|
|
|
5,670
|
|
|
|
2,171
|
Restructuring and
other charges
|
|
|
369
|
|
|
361
|
|
|
14
|
|
|
1,787
|
|
|
|
248
|
Acquisition-related
costs
|
|
|
86
|
|
|
81
|
|
|
69
|
|
|
549
|
|
|
|
252
|
Operating income on
non-GAAP basis
|
|
$
|
8,811
|
|
$
|
7,948
|
|
$
|
5,747
|
|
$
|
30,736
|
|
|
$
|
22,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense on
GAAP basis
|
|
$
|
(916)
|
|
$
|
(1,064)
|
|
$
|
(405)
|
|
$
|
(3,953)
|
|
|
$
|
(1,622)
|
Loss on debt
extinguishment
|
|
|
52
|
|
|
83
|
|
|
-
|
|
|
157
|
|
|
|
-
|
Interest expense on
non-GAAP basis
|
|
$
|
(864)
|
|
$
|
(981)
|
|
$
|
(405)
|
|
$
|
(3,796)
|
|
|
$
|
(1,622)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net on
GAAP basis
|
|
$
|
52
|
|
$
|
82
|
|
$
|
132
|
|
$
|
406
|
|
|
$
|
512
|
(Gains) losses on
investments
|
|
|
30
|
|
|
6
|
|
|
24
|
|
|
12
|
|
|
|
(11)
|
Other
|
|
|
-
|
|
|
-
|
|
|
(1)
|
|
|
-
|
|
|
|
(1)
|
Other income, net on
non-GAAP basis
|
|
$
|
82
|
|
$
|
88
|
|
$
|
155
|
|
$
|
418
|
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit
from) income taxes on GAAP basis
|
|
$
|
(442)
|
|
$
|
4,238
|
|
$
|
443
|
|
$
|
3,748
|
|
|
$
|
1,015
|
Non-GAAP tax
reconciling adjustments (1)
|
|
|
1,506
|
|
|
(3,303)
|
|
|
244
|
|
|
(123)
|
|
|
|
1,610
|
Provision for income
taxes on non-GAAP basis
|
|
$
|
1,064
|
|
$
|
935
|
|
$
|
687
|
|
$
|
3,625
|
|
|
$
|
2,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) on
GAAP basis
|
|
$
|
4,324
|
|
$
|
(1,875)
|
|
$
|
3,524
|
|
$
|
5,895
|
|
|
$
|
14,082
|
Amortization of
acquisition-related intangible assets
|
|
|
2,415
|
|
|
2,337
|
|
|
786
|
|
|
9,267
|
|
|
|
3,247
|
Stock-based
compensation expense
|
|
|
1,314
|
|
|
1,381
|
|
|
638
|
|
|
5,670
|
|
|
|
2,171
|
Restructuring and
other charges
|
|
|
369
|
|
|
361
|
|
|
14
|
|
|
1,787
|
|
|
|
248
|
Acquisition-related
costs
|
|
|
86
|
|
|
81
|
|
|
69
|
|
|
549
|
|
|
|
252
|
Loss on debt
extinguishment
|
|
|
52
|
|
|
83
|
|
|
-
|
|
|
157
|
|
|
|
-
|
(Gains) losses on
investments
|
|
|
30
|
|
|
6
|
|
|
24
|
|
|
12
|
|
|
|
(11)
|
Other
|
|
|
-
|
|
|
-
|
|
|
(1)
|
|
|
-
|
|
|
|
(1)
|
Non-GAAP tax
reconciling adjustments (1)
|
|
|
(1,506)
|
|
|
3,303
|
|
|
(244)
|
|
|
123
|
|
|
|
(1,610)
|
(Income) loss from
discontinued operations, net of income taxes
|
|
|
(119)
|
|
|
443
|
|
|
-
|
|
|
273
|
|
|
|
-
|
Net income on non-GAAP
basis
|
|
$
|
6,965
|
|
$
|
6,120
|
|
$
|
4,810
|
|
$
|
23,733
|
|
|
$
|
18,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) on
GAAP basis
|
|
$
|
4,324
|
|
$
|
(1,875)
|
|
$
|
3,524
|
|
$
|
5,895
|
|
|
$
|
14,082
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
|
2,415
|
|
|
2,337
|
|
|
786
|
|
|
9,267
|
|
|
|
3,247
|
Stock-based
compensation expense
|
|
|
1,314
|
|
|
1,381
|
|
|
638
|
|
|
5,670
|
|
|
|
2,171
|
Restructuring and
other charges
|
|
|
369
|
|
|
361
|
|
|
14
|
|
|
1,787
|
|
|
|
248
|
Acquisition-related
costs
|
|
|
86
|
|
|
81
|
|
|
69
|
|
|
549
|
|
|
|
252
|
Loss on debt
extinguishment
|
|
|
52
|
|
|
83
|
|
|
-
|
|
|
157
|
|
|
|
-
|
(Gains) losses on
investments
|
|
|
30
|
|
|
6
|
|
|
24
|
|
|
12
|
|
|
|
(11)
|
Other
|
|
|
-
|
|
|
-
|
|
|
(1)
|
|
|
-
|
|
|
|
(1)
|
Non-GAAP tax
reconciling adjustments (1)
|
|
|
(1,506)
|
|
|
3,303
|
|
|
(244)
|
|
|
123
|
|
|
|
(1,610)
|
(Income) loss from
discontinued operations, net of income taxes
|
|
|
(119)
|
|
|
443
|
|
|
-
|
|
|
273
|
|
|
|
-
|
Other
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
864
|
|
|
981
|
|
|
405
|
|
|
3,796
|
|
|
|
1,622
|
Provision for income
taxes on non-GAAP basis
|
|
|
1,064
|
|
|
935
|
|
|
687
|
|
|
3,625
|
|
|
|
2,625
|
Depreciation
|
|
|
156
|
|
|
149
|
|
|
124
|
|
|
593
|
|
|
|
502
|
Amortization of
purchased intangibles and right-of-use assets
|
|
|
40
|
|
|
38
|
|
|
22
|
|
|
150
|
|
|
|
86
|
Adjusted
EBITDA
|
|
$
|
9,089
|
|
$
|
8,223
|
|
$
|
6,048
|
|
$
|
31,897
|
|
|
$
|
23,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculations - diluted on GAAP basis
(2)
|
|
|
4,828
|
|
|
4,663
|
|
|
4,268
|
|
|
4,778
|
|
|
|
4,272
|
Non-GAAP adjustment
(3)
|
|
|
77
|
|
|
254
|
|
|
82
|
|
|
99
|
|
|
|
81
|
Weighted-average shares
used in per share calculations - diluted on non-GAAP
basis
|
|
|
4,905
|
|
|
4,917
|
|
|
4,350
|
|
|
4,877
|
|
|
|
4,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
|
5,604
|
|
$
|
4,963
|
|
$
|
4,828
|
|
$
|
19,962
|
|
|
$
|
18,085
|
Purchases of property,
plant and equipment
|
|
|
(122)
|
|
|
(172)
|
|
|
(105)
|
|
|
(548)
|
|
|
|
(452)
|
Free cash
flow
|
|
$
|
5,482
|
|
$
|
4,791
|
|
$
|
4,723
|
|
$
|
19,414
|
|
|
$
|
17,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal
Quarter
Ending
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 2,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected average
diluted share count:
|
|
2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares used in per share calculation - diluted on GAAP basis
(2)
|
|
4,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustment
(3)
|
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares used in per share calculation - diluted on non-GAAP
basis
|
|
4,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 ended August 4,
2024 and the fiscal year ended November 3, 2024.
|
(2) Reflects a
ten-for-one forward stock split on July 12, 2024.
|
(3) 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November
3,
|
|
October
29,
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
9,348
|
|
$
|
14,189
|
|
Trade accounts
receivable, net
|
|
|
4,416
|
|
|
3,154
|
|
Inventory
|
|
|
1,760
|
|
|
1,898
|
|
Other current
assets
|
|
|
4,071
|
|
|
1,606
|
|
Total current
assets
|
|
|
19,595
|
|
|
20,847
|
|
|
|
|
|
|
|
|
|
Long-term
assets:
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
2,521
|
|
|
2,154
|
|
Goodwill
|
|
|
97,873
|
|
|
43,653
|
|
Intangible assets,
net
|
|
|
40,583
|
|
|
3,867
|
|
Other long-term
assets
|
|
|
5,073
|
|
|
2,340
|
|
Total assets
|
|
$
|
165,645
|
|
$
|
72,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
1,662
|
|
$
|
1,210
|
|
Employee compensation
and benefits
|
|
|
1,971
|
|
|
935
|
|
Current portion of
long-term debt
|
|
|
1,271
|
|
|
1,608
|
|
Other current
liabilities
|
|
|
11,793
|
|
|
3,652
|
|
Total current
liabilities
|
|
|
16,697
|
|
|
7,405
|
|
|
|
|
|
|
|
|
|
Long-term
liabilities:
|
|
|
|
|
|
|
|
Long-term
debt
|
|
|
66,295
|
|
|
37,621
|
|
Other long-term
liabilities
|
|
|
14,975
|
|
|
3,847
|
|
Total
liabilities
|
|
|
97,967
|
|
|
48,873
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
-
|
|
|
-
|
|
Common stock
|
|
|
5
|
|
|
4
|
|
Additional paid-in
capital
|
|
|
67,466
|
|
|
21,095
|
|
Retained
earnings
|
|
|
-
|
|
|
2,682
|
|
Accumulated other
comprehensive income
|
|
|
207
|
|
|
207
|
|
Total stockholders'
equity
|
|
|
67,678
|
|
|
23,988
|
|
Total
liabilities and equity
|
|
$
|
165,645
|
|
$
|
72,861
|
|
|
|
|
|
|
|
|
|
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
Fiscal Year
Ended
|
|
|
November
3,
|
|
August
4,
|
|
October
29,
|
|
November
3,
|
|
October
29,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
4,324
|
|
$
|
(1,875)
|
|
$
|
3,524
|
|
$
|
5,895
|
|
$
|
14,082
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible and right-of-use assets
|
|
|
2,455
|
|
|
2,375
|
|
|
808
|
|
|
9,417
|
|
|
3,333
|
Depreciation
|
|
|
156
|
|
|
149
|
|
|
124
|
|
|
593
|
|
|
502
|
Stock-based
compensation
|
|
|
1,314
|
|
|
1,388
|
|
|
638
|
|
|
5,741
|
|
|
2,171
|
Deferred taxes and
other non-cash taxes
|
|
|
(868)
|
|
|
3,638
|
|
|
639
|
|
|
1,965
|
|
|
(501)
|
Loss on debt
extinguishment
|
|
|
52
|
|
|
83
|
|
|
-
|
|
|
157
|
|
|
-
|
Non-cash interest
expense
|
|
|
91
|
|
|
115
|
|
|
34
|
|
|
427
|
|
|
132
|
Other
|
|
|
138
|
|
|
158
|
|
|
27
|
|
|
404
|
|
|
9
|
Changes in assets and
liabilities, net of acquisitions and disposals:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts
receivable, net
|
|
|
249
|
|
|
835
|
|
|
(231)
|
|
|
2,327
|
|
|
(187)
|
Inventory
|
|
|
134
|
|
|
(52)
|
|
|
(56)
|
|
|
150
|
|
|
27
|
Accounts
payable
|
|
|
(85)
|
|
|
373
|
|
|
215
|
|
|
121
|
|
|
209
|
Employee
compensation and benefits
|
|
|
196
|
|
|
291
|
|
|
103
|
|
|
78
|
|
|
(279)
|
Other current
assets and current liabilities
|
|
|
(1,410)
|
|
|
(1,345)
|
|
|
(694)
|
|
|
(5,323)
|
|
|
(628)
|
Other long-term
assets and long-term liabilities
|
|
|
(1,142)
|
|
|
(1,170)
|
|
|
(303)
|
|
|
(1,990)
|
|
|
(785)
|
Net cash provided by
operating activities
|
|
|
5,604
|
|
|
4,963
|
|
|
4,828
|
|
|
19,962
|
|
|
18,085
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of
businesses, net of cash acquired
|
|
|
-
|
|
|
(2)
|
|
|
(36)
|
|
|
(25,978)
|
|
|
(53)
|
Proceeds from sale of
business
|
|
|
-
|
|
|
3,485
|
|
|
-
|
|
|
3,485
|
|
|
-
|
Purchases of property,
plant and equipment
|
|
|
(122)
|
|
|
(172)
|
|
|
(105)
|
|
|
(548)
|
|
|
(452)
|
Purchases of
investments
|
|
|
(30)
|
|
|
(73)
|
|
|
(58)
|
|
|
(175)
|
|
|
(346)
|
Sales of
investments
|
|
|
20
|
|
|
5
|
|
|
154
|
|
|
156
|
|
|
228
|
Other
|
|
|
-
|
|
|
2
|
|
|
(79)
|
|
|
(10)
|
|
|
(66)
|
Net cash provided by
(used in) investing activities
|
|
|
(132)
|
|
|
3,245
|
|
|
(124)
|
|
|
(23,070)
|
|
|
(689)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term
borrowings
|
|
|
4,969
|
|
|
4,975
|
|
|
-
|
|
|
39,954
|
|
|
-
|
Payments on debt
obligations
|
|
|
(7,472)
|
|
|
(9,202)
|
|
|
(143)
|
|
|
(19,608)
|
|
|
(403)
|
Payments of
dividends
|
|
|
(2,484)
|
|
|
(2,452)
|
|
|
(1,904)
|
|
|
(9,814)
|
|
|
(7,645)
|
Repurchases of common
stock - repurchase program
|
|
|
-
|
|
|
-
|
|
|
(123)
|
|
|
(7,176)
|
|
|
(5,824)
|
Shares repurchased for
tax withholdings on vesting of equity awards
|
|
|
(1,204)
|
|
|
(1,350)
|
|
|
(454)
|
|
|
(5,216)
|
|
|
(1,861)
|
Issuance of common
stock
|
|
|
126
|
|
|
-
|
|
|
59
|
|
|
190
|
|
|
122
|
Other
|
|
|
(11)
|
|
|
(36)
|
|
|
(5)
|
|
|
(63)
|
|
|
(12)
|
Net cash used in
financing activities
|
|
|
(6,076)
|
|
|
(8,065)
|
|
|
(2,570)
|
|
|
(1,733)
|
|
|
(15,623)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
|
|
(604)
|
|
|
143
|
|
|
2,134
|
|
|
(4,841)
|
|
|
1,773
|
Cash and cash
equivalents at beginning of period
|
|
|
9,952
|
|
|
9,809
|
|
|
12,055
|
|
|
14,189
|
|
|
12,416
|
Cash and cash
equivalents at end of period
|
|
$
|
9,348
|
|
$
|
9,952
|
|
$
|
14,189
|
|
$
|
9,348
|
|
$
|
14,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
$
|
738
|
|
$
|
816
|
|
$
|
397
|
|
$
|
3,250
|
|
$
|
1,503
|
Cash paid for income
taxes
|
|
$
|
832
|
|
$
|
585
|
|
$
|
191
|
|
$
|
3,155
|
|
$
|
1,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/broadcom-inc-announces-fourth-quarter-and-fiscal-year-2024-financial-results-and-quarterly-dividend-302330736.html
SOURCE Broadcom Inc.