- Quarterly net revenue from continuing operations up 25 percent sequentially
- Quarterly GAAP gross margin from continuing operations of 50 percent; Quarterly Non-GAAP gross margin from continuing operations of 58 percent
-
Quarterly GAAP diluted EPS from continuing operations of
$0.50 ; Quarterly Non-GAAP diluted EPS from continuing operations of$1.99
Basis of Presentation
Fourth Quarter Fiscal Year 2014 GAAP Results from Continuing Operations
Net revenue from continuing operations was
Gross margin from continuing operations was
Operating expenses from continuing operations were
Income from operations was
Fourth quarter net income, which includes the impact of discontinued operations, was
The Company's cash balance at the end of the fourth fiscal quarter was
The Company generated
On
Fourth Quarter Fiscal Year 2014 Non-GAAP Results From Continuing Operations
The differences between our 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.
Net revenue from continuing operations was
Gross margin from continuing operations was
Income from continuing operations was
Net income from continuing operations was
Fourth Quarter Fiscal Year 2014 Non-GAAP Results | Change | ||||
(Dollars in millions, except EPS) | Q4 14 | Q3 14 | Q4 13 | Q/Q | Y/Y |
Net Revenue | $1,610 | $1,287 | $738 | +25% | +118% |
Gross Margin | 58% | 57% | 51% | +1ppt | +7ppt |
Operating Expenses | $303 | $307 | $145 | -$4 | +$158 |
Net Income | $556 | $347 | $227 | +$209 | +$329 |
Earnings Per Share - Diluted | $1.99 | $1.26 | $0.89 | +$0.73 | +$1.10 |
"We are very pleased with our fourth quarter performance where we sequentially grew revenue by 25% and operating income by 49%," said Hock Tan, President and CEO of
Other Quarterly Data
Percentage of Net Revenue | Growth Rates | ||||
Net Revenue by Segment | Q4 14* | Q3 14* | Q4 13 | Q/Q | Y/Y |
Wireless Communications | 39 | 28 | 47 | 73% | 83% |
Enterprise Storage | 29 | 32 | N/A | 15% | -- |
Wired Infrastructure | 22 | 27 | 33 | 1% | 43% |
Industrial & Other | 10 | 13 | 20 | -2% | 13% |
* Represents percentages of non-GAAP net revenue | |||||
Key Statistics (Dollars in millions) | Q4 14 | Q3 14 | Q4 13 | ||
Cash From Operations | $381 | $314 | $212 | ||
Depreciation | $51 | $46 | $32 | ||
Amortization | $199 | $211 | $26 | ||
Capital Expenditures | $189 | $95 | $57 | ||
Non-GAAP Days Sales Outstanding | 42 | 39 | 52 | ||
Non-GAAP Inventory Days On Hand | 70 | 79 | 71 |
Fiscal Year 2014 Financial Results From Continuing Operations
GAAP net revenue from continuing operations was
Non-GAAP net revenue from continuing operations was
Fiscal Year 2014 Non-GAAP Results | Change | ||
(Dollars in millions, except EPS) | 2014 | 2013 | Y/Y |
Net Revenue | $4,307 | $2,520 | +71% |
Gross Margin | 56% | 51% | +5ppt |
Operating Expenses | $900 | $542 | +$358 |
Net Income | $1,343 | $731 | +$612 |
Earnings Per Share - Diluted | $4.90 | $2.89 | +$2.01 |
First Quarter Fiscal Year 2015 Business Outlook
Based on current business trends and conditions, the outlook for continuing operations for the first quarter of fiscal year 2015, ending
GAAP | Reconciling Items | Non-GAAP | |
Sequential Change in Net Revenue | Flat to up 4% | $21M | Flat to up 4% |
Gross Margin | 48% plus/minus 1% | $146M | 57.5% plus/minus 1% |
Operating Expenses | $432M | $131M | $301M |
Interest and Other | $56M | $56M | |
Taxes | $34M | $4M | $38M |
Diluted Share Count | 276M | 7M | 283M |
Reconciling items include:
-
Non-GAAP Revenue includes
$21 million of LSI intellectual property licensing revenue, not included in GAAP revenue as a result of the effects of purchase accounting for the LSI acquisition; -
Non-GAAP Gross Margin includes the effects of
$21 million of LSI intellectual property licensing revenue and excludes the effects of$113 million of amortization of intangible assets,$6 million of share-based compensation expense,$2 million of restructuring charges, and$4 million of inventory step-up charges to record PLX inventory at fair value, as part of the purchase accounting for the PLX Technology acquisition; -
Non-GAAP Operating Expenses exclude
$59 million of amortization of intangible assets,$45 million of share-based compensation,$11 million of restructuring charges, and$16 million of acquisition-related costs; and -
$4 million provision at the Taxes line, which represents the tax effects of the reconciling items noted above.
Capital expenditures for full fiscal year 2015 are expected to be approximately
The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. Among other things, this guidance is based on an initial estimate of purchase accounting adjustments and allocations for the PLX acquisition, all of which are subject to revision. The guidance also excludes any impact from any further mergers, acquisitions and divestiture activity that may occur during the quarter. 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.
Financial Results Conference Call
Non-GAAP Financial Measures
In addition to GAAP reporting,
About
Cautionary Note Regarding Forward-Looking Statements
This announcement contains forward-looking statements that address our expected future business and financial performance. These forward-looking statements are based on current expectations, estimates, forecasts and projections of future Company or industry performance, based on management's judgment, beliefs, current trends and market conditions, and involve risks and uncertainties that may cause actual results to differ materially from those contained in the forward-looking statements. Accordingly, we caution you not to place undue reliance on these statements. Particular uncertainties that could materially affect future results include our ability to integrate and realize the expected benefits from our acquisition of LSI; any loss of our significant customers and fluctuations in the timing and volume of significant customer demand; global economic conditions and concerns; cyclicality in the semiconductor industry or in our target markets; increased dependence on the volatile, wireless handset market and on the enterprise storage market; delays, challenges and expenses associated with integrating acquired companies with our existing businesses and our ability to achieve the growth prospects and synergies expected from acquisitions we may make, including our recent acquisitions of LSI and PLX; quarterly and annual fluctuations in operating results; our competitive performance and ability to continue achieving design wins with our customers, as well as the timing of those design wins; our ability to sell to new types of customers and to keep pace with technological advances; market acceptance of the end products into which our products are designed; rates of growth in our target markets; our dependence on contract manufacturing and outsourced supply chain and our ability to improve our cost structure through our manufacturing outsourcing program; prolonged disruptions of our or our contract manufacturers' manufacturing facilities or other significant operations; our dependence on outsourced service providers for certain key business services and their ability to execute to our requirements; our ability to maintain or improve gross margin; our ability to maintain tax concessions in certain jurisdictions; 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 and warranty and indemnification claims; dependence on and risks associated with distributors of our products; the significant indebtedness incurred by us in connection with the LSI acquisition, including the need to generate sufficient cashflows to service and repay such debt; and other events and trends on a national, regional and global scale, including those of a political, economic, business, competitive and regulatory nature. Our Quarterly Report on Form 10-Q filed on
AVAGO TECHNOLOGIES LIMITED | |||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED | |||||
(IN MILLIONS, EXCEPT PER SHARE DATA) | |||||
Fiscal Quarter Ended | Fiscal Year Ended | ||||
November 2, | August 3, | November 3, | November 2, | November 3, | |
2014 | 2014 | 2013 | 2014 | 2013 (1) | |
Net revenue | $ 1,590 | $ 1,269 | $ 738 | $ 4,269 | $ 2,520 |
Cost of products sold: | |||||
Cost of products sold | 678 | 560 | 368 | 1,911 | 1,251 |
Purchase accounting effect on inventory | 10 | 200 | 5 | 210 | 9 |
Amortization of intangible assets | 108 | 105 | 19 | 249 | 61 |
Restructuring charges | 6 | 11 | -- | 22 | 1 |
Total cost of products sold | 802 | 876 | 392 | 2,392 | 1,322 |
Gross margin | 788 | 393 | 346 | 1,877 | 1,198 |
Research and development | 234 | 240 | 109 | 695 | 398 |
Selling, general and administrative | 129 | 137 | 60 | 407 | 222 |
Amortization of intangible assets | 91 | 91 | 7 | 197 | 24 |
Restructuring charges | 33 | 87 | -- | 140 | 2 |
Total operating expenses | 487 | 555 | 176 | 1,439 | 646 |
Income (loss) from operations | 301 | (162) | 170 | 438 | 552 |
Interest expense | (54) | (55) | -- | (110) | (2) |
Other income (expense), net | 16 | (2) | 11 | 14 | 19 |
Loss on extinguishment of debt | -- | -- | (1) | -- | (1) |
Income (loss) before income taxes | 263 | (219) | 180 | 342 | 568 |
Provision for (benefit from) income taxes | 126 | (99) | 8 | 33 | 16 |
Income (loss) from continuing operations | 137 | (120) | 172 | 309 | 552 |
Loss from discontinued operations (including a gain on disposal of $18 million in fiscal quarter and year ended November 2, 2014), net of income taxes | (2) | (44) | -- | (46) | -- |
Net income (loss) | $ 135 | $ (164) | $ 172 | $ 263 | $ 552 |
Basic income (loss) per share: | |||||
Income (loss) per share from continuing operations | $ 0.54 | $ (0.48) | $ 0.69 | $ 1.23 | $ 2.23 |
Loss per share from discontinued operations, net of income taxes | $ (0.01) | $ (0.17) | $ -- | $ (0.18) | $ -- |
Net income (loss) per share | $ 0.53 | $ (0.65) | $ 0.69 | $ 1.05 | $ 2.23 |
Diluted income (loss) per share: | |||||
Income (loss) per share from continuing operations | $ 0.50 | $ (0.48) | $ 0.68 | $ 1.16 | $ 2.19 |
Loss per share from discontinued operations, net of income taxes | $ -- | $ (0.17) | $ -- | $ (0.17) | $ -- |
Net income (loss) per share | $ 0.50 | $ (0.65) | $ 0.68 | $ 0.99 | $ 2.19 |
Shares used in per share calculations: | |||||
Basic | 254 | 252 | 248 | 251 | 247 |
Diluted | 272 | 252 | 253 | 267 | 252 |
Share-based compensation expense included in continuing operations: | |||||
Cost of products sold | $ 6 | $ 6 | $ 3 | $ 18 | $ 10 |
Research and development | 19 | 20 | 8 | 57 | 30 |
Selling, general and administrative | 24 | 24 | 11 | 78 | 37 |
Total share-based compensation expense | $ 49 | $ 50 | $ 22 | $ 153 | $ 77 |
(1) Amounts for the fiscal year ended November 3, 2013 have been derived from audited financial statements as of that date. |
AVAGO TECHNOLOGIES LIMITED | |||||
NON-GAAP FINANCIAL SUMMARY - UNAUDITED (1) | |||||
(IN MILLIONS, EXCEPT PERCENTAGES AND PER SHARE DATA) | |||||
Fiscal Quarter Ended | Fiscal Year Ended | ||||
November 2, | August 3, | November 3, | November 2, | November 3, | |
2014 | 2014 | 2013 | 2014 | 2013 | |
Net revenue | $ 1,610 | $ 1,287 | $ 738 | $ 4,307 | $ 2,520 |
Gross margin | $ 939 | $ 735 | $ 374 | $ 2,421 | $ 1,282 |
% of net revenue | 58% | 57% | 51% | 56% | 51% |
Research and development | $ 214 | $ 219 | $ 100 | $ 632 | $ 365 |
Selling, general and administrative | $ 89 | $ 88 | $ 45 | $ 268 | $ 177 |
Total operating expenses | $ 303 | $ 307 | $ 145 | $ 900 | $ 542 |
% of net revenue | 19% | 24% | 20% | 21% | 22% |
Income from operations | $ 636 | $ 428 | $ 229 | $ 1,521 | $ 740 |
Income before income taxes | $ 598 | $ 371 | $ 240 | $ 1,425 | $ 757 |
Provision for income taxes | $ 42 | $ 24 | $ 13 | $ 82 | $ 26 |
Net income | $ 556 | $ 347 | $ 227 | $ 1,343 | $ 731 |
Net income per share - diluted | $ 1.99 | $ 1.26 | $ 0.89 | $ 4.90 | $ 2.89 |
Shares used in per share calculation - diluted | 280 | 276 | 255 | 274 | 253 |
(1) A reconciliation of the non-GAAP measures presented above to the most directly comparable GAAP financial data appears on the next page. These non-GAAP measures are provided in addition to and not as a substitute for measures of financial performance prepared in accordance with GAAP. The financial summary excludes acquisition-related revenue adjustments, purchase accounting effect on inventory, amortization of intangible assets, share-based compensation expense, restructuring charges, acquisition-related costs, loss from discontinued operations and income tax effects of non-GAAP reconciling adjustments. |
AVAGO TECHNOLOGIES LIMITED | |||||
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED | |||||
(IN MILLIONS, EXCEPT DAYS) | |||||
Fiscal Quarter Ended | Fiscal Year Ended | ||||
November 2, | August 3, | November 3, | November 2, | November 3, | |
2014 | 2014 | 2013 | 2014 | 2013 | |
Net revenue on GAAP basis | $ 1,590 | $ 1,269 | $ 738 | $ 4,269 | $ 2,520 |
Acquisition-related purchase accounting revenue adjustment | 20 | 18 | -- | 38 | -- |
Net revenue on non-GAAP basis | $ 1,610 | $ 1,287 | $ 738 | $ 4,307 | $ 2,520 |
Net revenue on GAAP basis | $ 1,590 | $ 1,269 | $ 738 | $ 4,269 | $ 2,520 |
Net revenue contribution from discontinued operations | 57 | 104 | -- | 161 | -- |
Net revenue on GAAP basis including discontinued operations | 1,647 | 1,373 | 738 | 4,430 | 2,520 |
Acquisition-related purchase accounting revenue adjustment from continuing operations | 20 | 18 | -- | 38 | -- |
Acquisition-related purchase accounting revenue adjustment from discontinued operations | (1) | 3 | -- | 2 | -- |
Net revenue on non-GAAP basis including discontinued operations | $ 1,666 | $ 1,394 | $ 738 | $ 4,470 | $ 2,520 |
Gross margin on GAAP basis | $ 788 | $ 393 | $ 346 | $ 1,877 | $ 1,198 |
Acquisition-related purchase accounting revenue adjustment | 20 | 18 | -- | 38 | -- |
Purchase accounting effect on inventory | 10 | 200 | 5 | 210 | 9 |
Amortization of intangible assets | 108 | 105 | 19 | 249 | 61 |
Share-based compensation expense | 6 | 6 | 3 | 18 | 10 |
Restructuring charges | 6 | 11 | -- | 22 | 1 |
Acquisition-related costs | 1 | 2 | 1 | 7 | 3 |
Gross margin on non-GAAP basis | $ 939 | $ 735 | $ 374 | $ 2,421 | $ 1,282 |
Research and development on GAAP basis | $ 234 | $ 240 | $ 109 | $ 695 | $ 398 |
Share-based compensation expense | 19 | 20 | 8 | 57 | 30 |
Acquisition-related costs | 1 | 1 | 1 | 6 | 3 |
Research and development on non-GAAP basis | $ 214 | $ 219 | $ 100 | $ 632 | $ 365 |
Selling, general and administrative expense on GAAP basis | $ 129 | $ 137 | $ 60 | $ 407 | $ 222 |
Share-based compensation expense | 24 | 24 | 11 | 78 | 37 |
Acquisition-related costs | 16 | 25 | 4 | 61 | 8 |
Selling, general and administrative expense on non-GAAP basis | $ 89 | $ 88 | $ 45 | $ 268 | $ 177 |
Total operating expenses on GAAP basis | $ 487 | $ 555 | $ 176 | $ 1,439 | $ 646 |
Amortization of intangible assets | 91 | 91 | 7 | 197 | 24 |
Share-based compensation expense | 43 | 44 | 19 | 135 | 67 |
Restructuring charges | 33 | 87 | -- | 140 | 2 |
Acquisition-related costs | 17 | 26 | 5 | 67 | 11 |
Total operating expenses on non-GAAP basis | $ 303 | $ 307 | $ 145 | $ 900 | $ 542 |
Income (loss) from operations on GAAP basis | $ 301 | $ (162) | $ 170 | $ 438 | $ 552 |
Acquisition-related purchase accounting revenue adjustment | 20 | 18 | -- | 38 | -- |
Purchase accounting effect on inventory | 10 | 200 | 5 | 210 | 9 |
Amortization of intangible assets | 199 | 196 | 26 | 446 | 85 |
Share-based compensation expense | 49 | 50 | 22 | 153 | 77 |
Restructuring charges | 39 | 98 | -- | 162 | 3 |
Acquisition-related costs | 18 | 28 | 6 | 74 | 14 |
Income from operations on non-GAAP basis | $ 636 | $ 428 | $ 229 | $ 1,521 | $ 740 |
Income (loss) before income taxes on GAAP basis | $ 263 | $ (219) | $ 180 | $ 342 | $ 568 |
Acquisition-related purchase accounting revenue adjustment | 20 | 18 | -- | 38 | -- |
Purchase accounting effect on inventory | 10 | 200 | 5 | 210 | 9 |
Amortization of intangible assets | 199 | 196 | 26 | 446 | 85 |
Share-based compensation expense | 49 | 50 | 22 | 153 | 77 |
Restructuring charges | 39 | 98 | -- | 162 | 3 |
Acquisition-related costs | 18 | 28 | 6 | 74 | 14 |
Loss on extinguishment of debt | -- | -- | 1 | -- | 1 |
Income before income taxes on non-GAAP basis | $ 598 | $ 371 | $ 240 | $ 1,425 | $ 757 |
Provision for (benefit from) income taxes on GAAP basis | $ 126 | $ (99) | $ 8 | $ 33 | $ 16 |
Income tax effects of non-GAAP reconciling adjustments | (84) | 123 | 5 | 49 | 10 |
Provision for income taxes on non-GAAP basis | $ 42 | $ 24 | $ 13 | $ 82 | $ 26 |
Net income (loss) on GAAP basis | $ 135 | $ (164) | $ 172 | $ 263 | $ 552 |
Acquisition-related purchase accounting revenue adjustment | 20 | 18 | -- | 38 | -- |
Purchase accounting effect on inventory | 10 | 200 | 5 | 210 | 9 |
Amortization of intangible assets | 199 | 196 | 26 | 446 | 85 |
Share-based compensation expense | 49 | 50 | 22 | 153 | 77 |
Restructuring charges | 39 | 98 | -- | 162 | 3 |
Acquisition-related costs | 18 | 28 | 6 | 74 | 14 |
Loss on extinguishment of debt | -- | -- | 1 | -- | 1 |
Income tax effects of non-GAAP reconciling adjustments | 84 | (123) | (5) | (49) | (10) |
Loss from discontinued operations, net of income taxes | 2 | 44 | -- | 46 | -- |
Net income on non-GAAP basis | $ 556 | $ 347 | $ 227 | $ 1,343 | $ 731 |
Shares used in per share calculation - diluted on GAAP basis | 272 | 252 | 253 | 267 | 252 |
Non-GAAP adjustment | 8 | 24 | 2 | 7 | 1 |
Shares used in per share calculation - diluted on non-GAAP basis(1) | 280 | 276 | 255 | 274 | 253 |
Days sales outstanding on GAAP basis | 45 | 42 | |||
Non-GAAP adjustment | (3) | (3) | |||
Days sales outstanding on non-GAAP basis(2) | 42 | 39 | |||
Inventory Days on Hand on GAAP basis | 69 | 58 | 69 | ||
Non-GAAP adjustment | 1 | 21 | 2 | ||
Inventory Days on Hand on non-GAAP basis(3) | 70 | 79 | 71 | ||
(1) The number of shares used in the diluted per share calculations on a non-GAAP basis excludes the impact of share-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. | |||||
(2) Days sales outstanding on a non-GAAP basis includes the impact of the acquisition-related purchase accounting revenue adjustment and excludes the impact of accounts receivable related to discontinued operations. | |||||
(3) Inventory days on hand on a non-GAAP basis excludes the impact of purchase accounting on inventory, amortization of intangible assets, share-based compensation expense, restructuring charges, acquisition-related costs, and cost of products sold attributable to discontinued operations. |
AVAGO TECHNOLOGIES LIMITED | |||||||||||||
GAAP AND NON-GAAP NET REVENUE BY SEGMENT - UNAUDITED | |||||||||||||
(IN MILLIONS, EXCEPT PERCENTAGES) | |||||||||||||
Fiscal Quarter Ended | |||||||||||||
November 2, | August 3, | November 3, | |||||||||||
2014 | 2014 | 2013 | Growth Rates | ||||||||||
GAAP | Non-GAAP | GAAP | Non-GAAP | GAAP | GAAP | Non-GAAP | |||||||
Net revenue by segment: | $ | % | $ | % | $ | % | $ | % | $ | Q/Q | Y/Y | Q/Q | Y/Y |
Wireless Communications | $ 628 | 40 | $ 628 | 39 | $ 364 | 29 | $ 364 | 28 | $ 344 | 73% | 83% | 73% | 83% |
Enterprise Storage | 463 | 29 | 463 | 29 | 404 | 32 | 404 | 32 | -- | 15% | -- | 15% | -- |
Wired Infrastructure | 352 | 22 | 352 | 22 | 352 | 27 | 349 | 27 | 246 | -- | 43% | 1% | 43% |
Industrial & Other | 147 | 9 | 167 | 10 | 149 | 12 | 170 | 13 | 148 | -1% | -1% | -2% | 13% |
Total net revenue | $ 1,590 | 100 | $ 1,610 | 100 | $ 1,269 | 100 | $ 1,287 | 100 | $ 738 |
AVAGO TECHNOLOGIES LIMITED | ||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED | ||
(IN MILLIONS) | ||
November 2, | November 3, | |
2014 | 2013 (1) | |
ASSETS | ||
Current assets: | ||
Cash and cash equivalents | $ 1,604 | $ 985 |
Trade accounts receivable, net | 782 | 418 |
Inventory | 519 | 285 |
Assets held-for-sale | 628 | -- |
Other current assets | 291 | 130 |
Total current assets | 3,824 | 1,818 |
Property, plant and equipment, net | 1,158 | 661 |
Goodwill | 1,596 | 391 |
Intangible assets, net | 3,617 | 492 |
Other long-term assets | 296 | 53 |
Total assets | $ 10,491 | $ 3,415 |
LIABILITIES AND SHAREHOLDERS' EQUITY | ||
Current liabilities: | ||
Accounts payable | $ 515 | $ 278 |
Employee compensation and benefits | 232 | 98 |
Current portion of long-term debt | 46 | -- |
Other current liabilities | 236 | 47 |
Total current liabilities | 1,029 | 423 |
Long-term liabilities: | ||
Pension and post-retirement benefit obligations | 506 | 62 |
Long-term debt, less current portion | 5,463 | -- |
Other long-term liabilities | 250 | 44 |
Total liabilities | 7,248 | 529 |
Shareholders' equity: | ||
Ordinary shares, no par value | 2,009 | 1,587 |
Retained earnings | 1,284 | 1,305 |
Accumulated other comprehensive loss | (50) | (6) |
Total shareholders' equity | 3,243 | 2,886 |
Total liabilities and shareholders' equity | $ 10,491 | $ 3,415 |
(1) Amounts as of November 3, 2013 have been derived from audited financial statements as of that date. |
AVAGO TECHNOLOGIES LIMITED | |||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED | |||||
(IN MILLIONS) | |||||
Fiscal Quarter Ended | Fiscal Year Ended | ||||
November 2, | August 3, | November 3, | November 2, | November 3, | |
2014 | 2014 | 2013 | 2014 | 2013 (1) | |
Cash flows from operating activities: | |||||
Net income (loss) | $ 135 | $ (164) | $ 172 | $ 263 | $ 552 |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||
Depreciation and amortization | 250 | 257 | 58 | 625 | 187 |
Share-based compensation | 54 | 55 | 22 | 163 | 77 |
Tax benefits of share-based compensation | 42 | (12) | 19 | 42 | 25 |
Excess tax benefits from share-based compensation | (39) | 11 | (14) | (39) | (17) |
Amortization of debt discount and debt issuance costs | 7 | 7 | 1 | 14 | 1 |
Gain from post-retirement medical plan curtailment and settlement | -- | -- | -- | (3) | -- |
Gain on sale of discontinued operations | (18) | -- | -- | (18) | -- |
Other | 1 | 10 | (11) | 11 | (12) |
Changes in assets and liabilities, net of acquisitions: | |||||
Trade accounts receivable | (180) | 11 | (53) | (70) | (26) |
Inventory | (6) | 215 | (1) | 193 | (55) |
Accounts payable | 52 | (23) | 9 | 13 | 22 |
Employee compensation and benefits | 15 | 30 | 18 | 33 | 32 |
Other current assets and current liabilities | 2 | 43 | (4) | 32 | (58) |
Other long-term assets and long-term liabilities | 66 | (126) | (4) | (84) | (6) |
Net cash provided by operating activities | 381 | 314 | 212 | 1,175 | 722 |
Cash flows from investing activities: | |||||
Acquisitions, net of cash acquired | (317) | (5,644) | (5) | (5,961) | (414) |
Purchases of property, plant and equipment | (189) | (95) | (57) | (409) | (236) |
Proceeds from sale of discontinued operations | 450 | -- | -- | 450 | -- |
Purchases of investments | -- | -- | (5) | -- | (15) |
Proceeds from sale of investments | 21 | -- | 13 | 35 | 13 |
Net cash used in investing activities | (35) | (5,739) | (54) | (5,885) | (652) |
Cash flows from financing activities: | |||||
Proceeds from government grants | 1 | -- | 2 | 3 | 10 |
Proceeds from term loan borrowings | -- | 4,600 | -- | 4,600 | -- |
Proceeds from issuance of convertible senior notes | -- | 1,000 | -- | 1,000 | -- |
Debt repayments | (12) | -- | -- | (12) | -- |
Debt issuance costs | -- | (124) | (2) | (124) | (2) |
Payment on capital lease obligation | -- | (1) | (1) | (1) | (2) |
Issuance of ordinary shares | 38 | 33 | 41 | 124 | 101 |
Repurchases of ordinary shares | -- | -- | (33) | (12) | (95) |
Excess tax benefits from share-based compensation | 39 | (11) | 14 | 39 | 17 |
Dividend payments to shareholders | (81) | (73) | (57) | (284) | (198) |
Payments for settlement of acquisition liability | (4) | -- | -- | (4) | -- |
Net cash provided by (used in) financing activities | (19) | 5,424 | (36) | 5,329 | (169) |
Net increase (decrease) in cash and cash equivalents | 327 | (1) | 122 | 619 | (99) |
Cash and cash equivalents at beginning of period | 1,277 | 1,278 | 863 | 985 | 1,084 |
Cash and cash equivalents at end of period | $ 1,604 | $ 1,277 | $ 985 | $ 1,604 | $ 985 |
CONTACT:Avago Technologies Ltd. Ashish Saran Investor Relations +1 408 435 7400 investor.relations@avagotech.com