"Strong operating performance in the fiscal fourth quarter caps a year of solid results that continues to reinforce the sustainability of our business model. Revenues grew 18% to nearly
"Free cash flow from operations grew 50% in fiscal year 2018 to
Fourth Quarter Fiscal Year 2018 GAAP Results from Continuing Operations
Net revenue was
Gross margin was
Operating expenses were
Operating income was
Net income, which includes the impact of discontinued operations, was
Fourth Quarter Fiscal Year 2018 GAAP Results |
Change |
|||||||||
(Dollars in millions, except per share data) |
Q4 18 |
Q3 18 |
Q4 17 |
Q/Q |
Y/Y |
|||||
Net revenue |
$ 5,444 |
$ 5,063 |
$ 4,844 |
+8% |
+12% |
|||||
Gross margin |
53.9% |
51.7% |
49.2% |
+220bps |
+470bps |
|||||
Operating expenses |
$ 1,283 |
$ 1,280 |
$ 1,628 |
+$ 3 |
-$ 345 |
|||||
Net income |
$ 1,115 |
$ 1,196 |
$ 561 |
-$ 81 |
+$ 554 |
|||||
Net income attributable to noncontrolling interest |
$ - |
$ - |
$ 29 |
$ - |
-$ 29 |
|||||
Net income attributable to common stock |
$ 1,115 |
$ 1,196 |
$ 532 |
-$ 81 |
+$ 583 |
|||||
Earnings per share - diluted |
$ 2.64 |
$ 2.71 |
$ 1.25 |
-$ 0.07 |
+$ 1.39 |
The Company's cash and cash equivalents at the end of the fourth fiscal quarter were
During the fourth fiscal quarter, the Company generated
On
Fourth Quarter Fiscal Year 2018 Non-GAAP Results From Continuing Operations
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.
Net revenue from continuing operations was
Gross margin from continuing operations was
Operating income from continuing operations was
Net income from continuing operations was
Free cash flow from operations, defined as cash from operations less capital expenditures, was
Fourth Quarter Fiscal Year 2018 Non-GAAP Results |
Change |
|||||||||
(Dollars in millions, except per share data) |
Q4 18 |
Q3 18 |
Q4 17 |
Q/Q |
Y/Y |
|||||
Net revenue |
$ 5,448 |
$ 5,066 |
$ 4,848 |
+8% |
+12% |
|||||
Gross margin |
68.4% |
67.3% |
63.3% |
+110bps |
+510bps |
|||||
Operating expenses |
$ 863 |
$ 874 |
$ 775 |
-$ 11 |
+$ 88 |
|||||
Net income |
$ 2,546 |
$ 2,257 |
$ 2,091 |
+$ 289 |
+$ 455 |
|||||
Earnings per share - diluted |
$ 5.85 |
$ 4.98 |
$ 4.59 |
+$ 0.87 |
+$ 1.26 |
Other Quarterly Data |
|||||||||||||||||||
Net revenue by segment: |
Change |
||||||||||||||||||
(Dollars in millions) |
Q4 18 |
Q3 18 |
Q4 17 |
Q/Q |
Y/Y |
||||||||||||||
Wired infrastructure |
$ 2,208 |
41% |
$ 2,297 |
45% |
$ 2,146 |
45% |
-4% |
3% |
|||||||||||
Wireless |
1,698 |
31 |
1,288 |
25 |
1,796 |
37 |
32% |
-5% |
|||||||||||
Enterprise storage |
1,266 |
23 |
1,253 |
25 |
645 |
13 |
1% |
96% |
|||||||||||
Industrial & other |
272 |
5 |
225 |
5 |
257 |
5 |
21% |
6% |
|||||||||||
Total net revenue |
$ 5,444 |
100% |
$ 5,063 |
100% |
$ 4,844 |
100% |
|||||||||||||
Non-GAAP net revenue by segment: |
Change |
||||||||||||||||||
(Dollars in millions) |
Q4 18 |
Q3 18 |
Q4 17 |
Q/Q |
Y/Y |
||||||||||||||
Wired infrastructure(1) |
$ 2,212 |
41% |
$ 2,300 |
45% |
$ 2,150 |
45% |
-4% |
3% |
|||||||||||
Wireless |
1,698 |
31 |
1,288 |
25 |
1,796 |
37 |
32% |
-5% |
|||||||||||
Enterprise storage |
1,266 |
23 |
1,253 |
25 |
645 |
13 |
1% |
96% |
|||||||||||
Industrial & other |
272 |
5 |
225 |
5 |
257 |
5 |
21% |
6% |
|||||||||||
Total non-GAAP |
$ 5,448 |
100% |
$ 5,066 |
100% |
$ 4,848 |
100% |
|||||||||||||
(1) Non-GAAP data include the effect of acquisition-related purchase accounting adjustments relating to licensing revenue. |
Key Statistics |
||||||
(Dollars in millions) |
Q4 18 |
Q3 18 |
Q4 17 |
|||
Cash from operations |
$ 2,635 |
$ 2,247 |
$ 1,959 |
|||
Depreciation |
$ 132 |
$ 129 |
$ 117 |
|||
Amortization of acquisition-related intangible assets |
$ 829 |
$ 830 |
$ 1,099 |
|||
Capital expenditures |
$ 106 |
$ 120 |
$ 233 |
|||
Days sales outstanding ("DSO") |
56 |
54 |
46 |
|||
Inventory days on hand ("DOH") |
59 |
66 |
73 |
|||
Non-GAAP DSO |
56 |
54 |
46 |
|||
Non-GAAP Inventory DOH |
59 |
67 |
74 |
Fiscal Year 2018 Financial Results From Continuing Operations
Net revenue from continuing operations was
Fiscal Year 2018 GAAP Results |
||||||
(Dollars in millions, except per share data) |
2018 |
2017 |
Change |
|||
Net revenue |
$ 20,848 |
$ 17,636 |
+18% |
|||
Gross margin |
51.5% |
48.2% |
+330bps |
|||
Operating expenses |
$ 5,598 |
$ 6,126 |
-$ 528 |
|||
Net income |
$ 12,610 |
$ 1,784 |
+$ 10,826 |
|||
Net income attributable to noncontrolling interest |
$ 351 |
$ 92 |
+$ 259 |
|||
Net income attributable to common stock |
$ 12,259 |
$ 1,692 |
+$ 10,567 |
|||
Earnings per share - diluted |
$ 28.44 |
$ 4.02 |
+$ 24.42 |
Non-GAAP net revenue from continuing operations was $20,862 million, an increase of 18 percent from $17,665 million in the prior year. Non-GAAP gross margin was $13,931 million, or 66.8 percent of net revenue, versus $11,137 million, or 63.0 percent of net revenue, in the prior year. Non-GAAP operating income from continuing operations was $10,424 million. This compares with $8,011 million in the prior year. Non-GAAP net income was $9,391 million, or $20.82 per diluted share. This compares with non-GAAP net income of $7,255 million, or $16.02 per diluted share, in fiscal year 2017.
Fiscal Year 2018 Non-GAAP Results |
||||||
(Dollars in millions, except per share data) |
2018 |
2017 |
Change |
|||
Net revenue |
$ 20,862 |
$ 17,665 |
+18% |
|||
Gross margin |
66.8% |
63.0% |
+380bps |
|||
Operating expenses |
$ 3,507 |
$ 3,126 |
+$ 381 |
|||
Net income |
$ 9,391 |
$ 7,255 |
+$ 2,136 |
|||
Earnings per share - diluted |
$ 20.82 |
$ 16.02 |
+$ 4.81 |
Fiscal Year 2019 Business Outlook
Based on current business trends and conditions, the outlook for continuing operations for fiscal year 2019, ending
GAAP |
Reconciling |
Non-GAAP |
|||||
Net revenue |
$ 24,500M |
- |
$ 24,500M |
||||
Operating margin |
20% |
$ 7,580M |
51% |
||||
Net interest expense and other |
$ 1,250M |
- |
$ 1,250M |
||||
Provision for income taxes |
13% |
2% |
11% |
- Non-GAAP operating margin excludes
$4,700 million of amortization of acquisition-related intangible assets,$2,100 million of stock-based compensation expense,$570 million of restructuring charges, and$210 million of acquisition-related costs; and - Non-GAAP tax provision is 2% lower than GAAP due to the tax effects of the projected reconciling items noted above.
Capital expenditures for the fiscal year 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, all of which are subject to revision. The guidance excludes the impact of any mergers, acquisitions, divestiture and stock repurchase activity that may occur during fiscal year 2019. 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 Dividend
The Company's Board of Directors has approved a quarterly cash dividend of
The dividend is payable on December 28, 2018 to stockholders of record at the close of business (
Financial Results Conference Call
Basis of Presentation
The Company's financial results include contributions from Brocade Communication Systems' continuing operations starting in the first fiscal quarter of 2018. The financial results from businesses that have been classified as discontinued operations in the Company's financial statements are not included in the results presented below, unless otherwise stated.
Due to the Company's 52/53 week reporting cycle, fiscal year 2018 included an extra week in the first quarter, compared to fiscal year 2017.
Non-GAAP Financial Measures
In addition to GAAP reporting, Broadcom provides investors with net revenue, net income, operating income, gross margin, operating expenses, cash flow and other data on a non-GAAP basis. This non-GAAP information includes the effect, where applicable, of purchase accounting on revenue, and excludes amortization of acquisition-related intangible assets, stock-based compensation expense, restructuring, impairment and disposal charges, acquisition-related costs, including integration costs, purchase accounting effect on inventory, litigation settlements, impairment on investment, debt-related costs, gain (loss) on extinguishment of debt, gain (loss) on acquisition-related assets, income (loss) from discontinued operations and non-GAAP tax reconciling 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 believes this non-GAAP financial information provides additional insight into the Company's on-going performance. Therefore,
About
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
Particular uncertainties that could materially affect future results include risks associated with: our acquisition of CA, including (1) potential difficulties in employee retention, (2) unexpected costs, charges or expenses, and (3) our ability to successfully integrate CA's business and achieve the anticipated benefits of the transaction; 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; any other acquisitions we may make, including integrating acquired companies with our existing businesses and our ability to achieve the benefits, growth prospects and synergies expected by such acquisitions; our ability to accurately estimate customers' demand and adjust our manufacturing and supply chain accordingly; our significant indebtedness, including the additional indebtedness that we incurred in connection with the CA acquisition and the need to generate sufficient cash flows to service and repay such debt; dependence on and risks associated with distributors of our products; dependence on senior management; quarterly and annual fluctuations in operating results; global economic conditions and concerns; the amount and frequency of our stock repurchases; cyclicality in the semiconductor industry or in our target markets; our competitive performance and 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 or other significant operations; our ability to improve our manufacturing efficiency and quality; 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 protect our intellectual property and the unpredictability of any associated litigation expenses; compatibility of our software products with operating environments, platforms or third-party products; our ability to enter into satisfactory software license agreements; sales to our government clients; availability of third party software used in our products; use of open source code sources in our products; any expenses or reputational damage associated with resolving customer product warranty and indemnification claims; 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; our ability to protect against a breach of security systems; fluctuations in foreign exchange rates; our overall cash tax costs, legislation that may impact our overall cash tax costs and our ability to maintain tax concessions in certain jurisdictions; and other events and trends on a national, regional and global scale, including those of a political, economic, business, competitive and regulatory nature.
Our filings with the
Contact:
Investor Relations
408-433-8000
investor.relations@broadcom.com
BROADCOM INC. |
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED |
||||||||||
(IN MILLIONS, EXCEPT PER SHARE DATA) |
||||||||||
Fiscal Quarter Ended |
Fiscal Year Ended |
|||||||||
November 4, |
August 5, |
October 29, |
November 4, |
October 29, |
||||||
2018 |
2018 |
2017 |
2018 |
2017 |
||||||
Net revenue |
$ 5,444 |
$ 5,063 |
$ 4,844 |
$ 20,848 |
$ 17,636 |
|||||
Cost of products sold: |
||||||||||
Cost of products sold |
1,746 |
1,680 |
1,798 |
7,021 |
6,593 |
|||||
Purchase accounting effect on inventory |
- |
- |
2 |
70 |
4 |
|||||
Amortization of acquisition-related intangible assets |
762 |
762 |
658 |
3,004 |
2,511 |
|||||
Restructuring charges |
1 |
2 |
3 |
20 |
19 |
|||||
Total cost of products sold |
2,509 |
2,444 |
2,461 |
10,115 |
9,127 |
|||||
Gross margin |
2,935 |
2,619 |
2,383 |
10,733 |
8,509 |
|||||
Research and development |
948 |
959 |
828 |
3,768 |
3,292 |
|||||
Selling, general and administrative |
237 |
234 |
194 |
1,056 |
787 |
|||||
Amortization of acquisition-related intangible assets |
67 |
68 |
441 |
541 |
1,764 |
|||||
Restructuring, impairment and disposal charges |
17 |
19 |
55 |
219 |
161 |
|||||
Litigation settlements |
14 |
- |
110 |
14 |
122 |
|||||
Total operating expenses |
1,283 |
1,280 |
1,628 |
5,598 |
6,126 |
|||||
Operating income |
1,652 |
1,339 |
755 |
5,135 |
2,383 |
|||||
Interest expense |
(148) |
(149) |
(119) |
(628) |
(454) |
|||||
Impairment on investment |
(106) |
- |
- |
(106) |
- |
|||||
Loss on debt extinguishment |
- |
- |
(7) |
- |
(166) |
|||||
Other income, net |
24 |
39 |
16 |
144 |
62 |
|||||
Income from continuing operations before income taxes |
1,422 |
1,229 |
645 |
4,545 |
1,825 |
|||||
Provision for (benefit from) income taxes |
307 |
32 |
89 |
(8,084) |
35 |
|||||
Income from continuing operations |
1,115 |
1,197 |
556 |
12,629 |
1,790 |
|||||
Income (loss) from discontinued operations, net of income taxes |
- |
(1) |
5 |
(19) |
(6) |
|||||
Net income |
1,115 |
1,196 |
561 |
12,610 |
1,784 |
|||||
Net income attributable to noncontrolling interest (1) |
- |
- |
29 |
351 |
92 |
|||||
Net income attributable to common stock |
$ 1,115 |
$ 1,196 |
$ 532 |
$ 12,259 |
$ 1,692 |
|||||
Basic income per share: |
||||||||||
Income per share from continuing operations |
$ 2.71 |
$ 2.78 |
$ 1.29 |
$ 29.37 |
$ 4.19 |
|||||
Income (loss) per share from discontinued operations |
- |
- |
0.01 |
(0.04) |
(0.01) |
|||||
Net income per share |
$ 2.71 |
$ 2.78 |
$ 1.30 |
$ 29.33 |
$ 4.18 |
|||||
Diluted income per share (2): |
||||||||||
Income per share from continuing operations |
$ 2.64 |
$ 2.71 |
$ 1.24 |
$ 28.48 |
$ 4.03 |
|||||
Income (loss) per share from discontinued operations |
- |
- |
0.01 |
(0.04) |
(0.01) |
|||||
Net income per share |
$ 2.64 |
$ 2.71 |
$ 1.25 |
$ 28.44 |
$ 4.02 |
|||||
Shares used in per share calculations: |
||||||||||
Basic |
412 |
430 |
408 |
418 |
405 |
|||||
Diluted |
423 |
441 |
424 |
431 |
421 |
|||||
Stock-based compensation expense included in continuing operations: |
||||||||||
Cost of products sold |
$ 23 |
$ 22 |
$ 17 |
$ 86 |
$ 64 |
|||||
Research and development |
225 |
222 |
171 |
855 |
636 |
|||||
Selling, general and administrative |
69 |
71 |
64 |
286 |
220 |
|||||
Total stock-based compensation expense |
$ 317 |
$ 315 |
$ 252 |
$ 1,227 |
$ 920 |
|||||
(1) In connection with the redomiciliation to the United States on April 4, 2018, or the Redomiciliation, all outstanding exchangeable limited partnership units, or LP Units, in Broadcom Cayman L.P. were exchanged for common stock of Broadcom on a one-for-one basis and the noncontrolling interest, or NCI, was eliminated. Net income attributable to NCI prior to the Redomiciliation represents approximately 5% of net income attributable to LP Units. |
||||||||||
(2) For the fiscal year ended November 4, 2018 and for each fiscal year 2017 period presented, diluted income per share excluded the potentially dilutive effect of the exchange of LP Units as their effect was antidilutive. There were no LP Units outstanding during the fiscal quarters ended November 4, 2018 and August 5, 2018 due to the Redomiciliation. |
BROADCOM INC. |
||||||||||
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED |
||||||||||
(IN MILLIONS, EXCEPT DAYS) |
||||||||||
Fiscal Quarter Ended |
Fiscal Year Ended |
|||||||||
November 4, |
August 5, |
October 29, |
November 4, |
October 29, |
||||||
2018 |
2018 |
2017 |
2018 |
2017 |
||||||
Net revenue on GAAP basis |
$ 5,444 |
$ 5,063 |
$ 4,844 |
$ 20,848 |
$ 17,636 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
4 |
3 |
4 |
14 |
29 |
|||||
Net revenue on non-GAAP basis |
$ 5,448 |
$ 5,066 |
$ 4,848 |
$ 20,862 |
$ 17,665 |
|||||
Gross margin on GAAP basis |
$ 2,935 |
$ 2,619 |
$ 2,383 |
$ 10,733 |
$ 8,509 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
4 |
3 |
4 |
14 |
29 |
|||||
Purchase accounting effect on inventory |
- |
- |
2 |
70 |
4 |
|||||
Amortization of acquisition-related intangible assets |
762 |
762 |
658 |
3,004 |
2,511 |
|||||
Stock-based compensation expense |
23 |
22 |
17 |
86 |
64 |
|||||
Restructuring charges |
1 |
2 |
3 |
20 |
19 |
|||||
Acquisition-related costs |
- |
2 |
1 |
4 |
1 |
|||||
Gross margin on non-GAAP basis |
$ 3,725 |
$ 3,410 |
$ 3,068 |
$ 13,931 |
$ 11,137 |
|||||
Research and development on GAAP basis |
$ 948 |
$ 959 |
$ 828 |
$ 3,768 |
$ 3,292 |
|||||
Stock-based compensation expense |
225 |
222 |
171 |
855 |
636 |
|||||
Acquisition-related costs |
1 |
- |
- |
4 |
6 |
|||||
Research and development on non-GAAP basis |
$ 722 |
$ 737 |
$ 657 |
$ 2,909 |
$ 2,650 |
|||||
Selling, general and administrative expense on GAAP basis |
$ 237 |
$ 234 |
$ 194 |
$ 1,056 |
$ 787 |
|||||
Stock-based compensation expense |
69 |
71 |
64 |
286 |
220 |
|||||
Acquisition-related costs |
27 |
26 |
12 |
172 |
91 |
|||||
Selling, general and administrative expense on non-GAAP basis |
$ 141 |
$ 137 |
$ 118 |
$ 598 |
$ 476 |
|||||
Total operating expenses on GAAP basis |
$ 1,283 |
$ 1,280 |
$ 1,628 |
$ 5,598 |
$ 6,126 |
|||||
Amortization of acquisition-related intangible assets |
67 |
68 |
441 |
541 |
1,764 |
|||||
Stock-based compensation expense |
294 |
293 |
235 |
1,141 |
856 |
|||||
Restructuring, impairment and disposal charges |
17 |
19 |
55 |
219 |
161 |
|||||
Litigation settlements |
14 |
- |
110 |
14 |
122 |
|||||
Acquisition-related costs |
28 |
26 |
12 |
176 |
97 |
|||||
Total operating expenses on non-GAAP basis |
$ 863 |
$ 874 |
$ 775 |
$ 3,507 |
$ 3,126 |
|||||
Operating income on GAAP basis |
$ 1,652 |
$ 1,339 |
$ 755 |
$ 5,135 |
$ 2,383 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
4 |
3 |
4 |
14 |
29 |
|||||
Purchase accounting effect on inventory |
- |
- |
2 |
70 |
4 |
|||||
Amortization of acquisition-related intangible assets |
829 |
830 |
1,099 |
3,545 |
4,275 |
|||||
Stock-based compensation expense |
317 |
315 |
252 |
1,227 |
920 |
|||||
Restructuring, impairment and disposal charges |
18 |
21 |
58 |
239 |
180 |
|||||
Litigation settlements |
14 |
- |
110 |
14 |
122 |
|||||
Acquisition-related costs |
28 |
28 |
13 |
180 |
98 |
|||||
Operating income on non-GAAP basis |
$ 2,862 |
$ 2,536 |
$ 2,293 |
$ 10,424 |
$ 8,011 |
|||||
Interest expense on GAAP basis |
$ (148) |
$ (149) |
$ (119) |
$ (628) |
$ (454) |
|||||
Debt-related costs |
- |
- |
- |
32 |
1 |
|||||
Interest expense on non-GAAP basis |
$ (148) |
$ (149) |
$ (119) |
$ (596) |
$ (453) |
|||||
Other income, net on GAAP basis |
$ 24 |
$ 39 |
$ 16 |
$ 144 |
$ 62 |
|||||
(Gains) losses on acquisition-related assets |
- |
1 |
- |
(3) |
(23) |
|||||
Other income, net on non-GAAP basis |
$ 24 |
$ 40 |
$ 16 |
$ 141 |
$ 39 |
|||||
Income from continuing operations before income taxes on GAAP basis |
$ 1,422 |
$ 1,229 |
$ 645 |
$ 4,545 |
$ 1,825 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
4 |
3 |
4 |
14 |
29 |
|||||
Purchase accounting effect on inventory |
- |
- |
2 |
70 |
4 |
|||||
Amortization of acquisition-related intangible assets |
829 |
830 |
1,099 |
3,545 |
4,275 |
|||||
Stock-based compensation expense |
317 |
315 |
252 |
1,227 |
920 |
|||||
Restructuring, impairment and disposal charges |
18 |
21 |
58 |
239 |
180 |
|||||
Litigation settlements |
14 |
- |
110 |
14 |
122 |
|||||
Acquisition-related costs |
28 |
28 |
13 |
180 |
98 |
|||||
Impairment on investment |
106 |
- |
- |
106 |
- |
|||||
Debt-related costs |
- |
- |
- |
32 |
1 |
|||||
Loss on debt extinguishment |
- |
- |
7 |
- |
166 |
|||||
(Gains) losses on acquisition-related assets |
- |
1 |
- |
(3) |
(23) |
|||||
Income before income taxes on non-GAAP basis |
$ 2,738 |
$ 2,427 |
$ 2,190 |
$ 9,969 |
$ 7,597 |
|||||
Provision for (benefit from) income taxes on GAAP basis |
$ 307 |
$ 32 |
$ 89 |
$ (8,084) |
$ 35 |
|||||
Non-GAAP tax reconciling adjustments |
(115) |
138 |
10 |
8,662 |
307 |
|||||
Provision for income taxes on non-GAAP basis |
$ 192 |
$ 170 |
$ 99 |
$ 578 |
$ 342 |
|||||
Net income on GAAP basis |
$ 1,115 |
$ 1,196 |
$ 561 |
$ 12,610 |
$ 1,784 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
4 |
3 |
4 |
14 |
29 |
|||||
Purchase accounting effect on inventory |
- |
- |
2 |
70 |
4 |
|||||
Amortization of acquisition-related intangible assets |
829 |
830 |
1,099 |
3,545 |
4,275 |
|||||
Stock-based compensation expense |
317 |
315 |
252 |
1,227 |
920 |
|||||
Restructuring, impairment and disposal charges |
18 |
21 |
58 |
239 |
180 |
|||||
Litigation settlements |
14 |
- |
110 |
14 |
122 |
|||||
Acquisition-related costs |
28 |
28 |
13 |
180 |
98 |
|||||
Impairment on investment |
106 |
- |
- |
106 |
- |
|||||
Debt-related costs |
- |
- |
- |
32 |
1 |
|||||
Loss on debt extinguishment |
- |
- |
7 |
- |
166 |
|||||
(Gains) losses on acquisition-related assets |
- |
1 |
- |
(3) |
(23) |
|||||
Non-GAAP tax reconciling adjustments |
115 |
(138) |
(10) |
(8,662) |
(307) |
|||||
Discontinued operations, net of income taxes |
- |
1 |
(5) |
19 |
6 |
|||||
Net income on non-GAAP basis |
$ 2,546 |
$ 2,257 |
$ 2,091 |
$ 9,391 |
$ 7,255 |
|||||
Shares used in per share calculation - diluted on GAAP basis |
423 |
441 |
424 |
431 |
421 |
|||||
Non-GAAP adjustment (2) |
12 |
12 |
32 |
20 |
32 |
|||||
Shares used in per share calculation - diluted on non-GAAP basis |
435 |
453 |
456 |
451 |
453 |
|||||
Inventory days on hand on GAAP basis |
59 |
66 |
73 |
|||||||
Non-GAAP adjustment (3) |
- |
1 |
1 |
|||||||
Inventory days on hand on non-GAAP basis |
59 |
67 |
74 |
|||||||
Net income on non-GAAP basis |
$ 2,546 |
$ 2,257 |
$ 2,091 |
|||||||
Interest expense on non-GAAP basis |
148 |
149 |
119 |
|||||||
Provision for income taxes on non-GAAP basis |
192 |
170 |
99 |
|||||||
Depreciation |
132 |
129 |
117 |
|||||||
Adjusted EBITDA |
$ 3,018 |
$ 2,705 |
$ 2,426 |
|||||||
Net cash provided by operating activities |
$ 2,635 |
$ 2,247 |
$ 1,959 |
$ 8,880 |
$ 6,551 |
|||||
Purchases of property, plant and equipment |
(106) |
(120) |
(233) |
(635) |
(1,069) |
|||||
Free cash flow |
$ 2,529 |
$ 2,127 |
$ 1,726 |
$ 8,245 |
$ 5,482 |
|||||
(1) Amounts represent licensing revenue not included in GAAP net revenue as a result of the effect of purchase accounting for acquisitions. |
||||||||||
(2) Non-GAAP adjustment for 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. Non-GAAP adjustment also includes the impact of LP Units that are anti-dilutive on a GAAP basis for the fiscal year ended November 4, 2018 and for each fiscal year 2017 period presented. |
||||||||||
(3) Non-GAAP adjustment for inventory days on hand represents the impact of purchase accounting on inventory, stock-based compensation expense, and acquisition-related costs. |
BROADCOM INC. |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED |
|||||
(IN MILLIONS) |
|||||
November 4, |
October 29, |
||||
2018 |
2017 |
||||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ 4,292 |
$ 11,204 |
|||
Trade accounts receivable, net |
3,325 |
2,448 |
|||
Inventory |
1,124 |
1,447 |
|||
Other current assets |
366 |
724 |
|||
Total current assets |
9,107 |
15,823 |
|||
Long-term assets: |
|||||
Property, plant and equipment, net |
2,635 |
2,599 |
|||
Goodwill |
26,913 |
24,706 |
|||
Intangible assets, net |
10,762 |
10,832 |
|||
Other long-term assets |
707 |
458 |
|||
Total assets |
$ 50,124 |
$ 54,418 |
|||
LIABILITIES AND EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
$ 811 |
$ 1,105 |
|||
Employee compensation and benefits |
715 |
626 |
|||
Current portion of long-term debt |
- |
117 |
|||
Other current liabilities |
812 |
681 |
|||
Total current liabilities |
2,338 |
2,529 |
|||
Long-term liabilities: |
|||||
Long-term debt |
17,493 |
17,431 |
|||
Other long-term liabilities |
3,636 |
11,272 |
|||
Total liabilities |
23,467 |
31,232 |
|||
Equity: |
|||||
Broadcom Inc. stockholders' equity: |
|||||
Common stock and additional paid-in capital |
23,285 |
20,505 |
|||
Retained earnings (accumulated deficit) |
3,487 |
(129) |
|||
Accumulated other comprehensive loss |
(115) |
(91) |
|||
Total Broadcom Inc. stockholders' equity |
26,657 |
20,285 |
|||
Noncontrolling interest |
- |
2,901 |
|||
Total equity |
26,657 |
23,186 |
|||
Total liabilities and equity |
$ 50,124 |
$ 54,418 |
|||
BROADCOM INC. |
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED |
||||||||||
(IN MILLIONS) |
||||||||||
Fiscal Quarter Ended |
Fiscal Year Ended |
|||||||||
November 4, |
August 5, |
October 29, |
November 4, |
October 29, |
||||||
2018 |
2018 |
2017 |
2018 |
2017 |
||||||
Cash flows from operating activities: |
||||||||||
Net income |
$ 1,115 |
$ 1,196 |
$ 561 |
$ 12,610 |
$ 1,784 |
|||||
Adjustments to reconcile net income to net cash |
||||||||||
Amortization of intangible assets |
836 |
836 |
1,102 |
3,566 |
4,286 |
|||||
Depreciation |
132 |
129 |
117 |
515 |
451 |
|||||
Stock-based compensation |
317 |
315 |
252 |
1,227 |
921 |
|||||
Deferred taxes and other non-cash taxes |
242 |
22 |
(74) |
(8,270) |
(173) |
|||||
Impairment on investment |
106 |
- |
- |
106 |
- |
|||||
Non-cash portion of debt extinguishment loss |
- |
- |
7 |
- |
166 |
|||||
Non-cash restructuring, impairment and |
8 |
3 |
17 |
21 |
71 |
|||||
Amortization of debt issuance costs and accretion of debt discount |
6 |
6 |
5 |
24 |
24 |
|||||
Other |
15 |
5 |
9 |
37 |
7 |
|||||
Changes in assets and liabilities, net of |
||||||||||
Trade accounts receivable, net |
(312) |
(262) |
(31) |
(652) |
(267) |
|||||
Inventory |
92 |
19 |
(16) |
417 |
(39) |
|||||
Accounts payable |
28 |
(41) |
(63) |
(325) |
(97) |
|||||
Employee compensation and benefits |
93 |
205 |
80 |
6 |
109 |
|||||
Contributions to defined benefit pension plans |
- |
(1) |
(345) |
(130) |
(361) |
|||||
Other current assets and current liabilities |
163 |
(148) |
80 |
369 |
(490) |
|||||
Other long-term assets and long-term |
(206) |
(37) |
258 |
(641) |
159 |
|||||
Net cash provided by operating activities |
2,635 |
2,247 |
1,959 |
8,880 |
6,551 |
|||||
Cash flows from investing activities: |
||||||||||
Acquisitions of businesses, net of cash acquired |
(7) |
(7) |
- |
(4,800) |
(40) |
|||||
Business sale proceeds (repayments) |
(9) |
- |
- |
773 |
10 |
|||||
Purchases of property, plant and equipment |
(106) |
(120) |
(233) |
(635) |
(1,069) |
|||||
Proceeds from disposals of property, plant and |
1 |
- |
440 |
239 |
441 |
|||||
Purchases of investments |
- |
- |
(7) |
(249) |
(207) |
|||||
Proceeds from sale and maturity of investments |
- |
- |
200 |
54 |
200 |
|||||
Other |
3 |
(47) |
(4) |
(56) |
(9) |
|||||
Net cash provided by (used in) investing |
(118) |
(174) |
396 |
(4,674) |
(674) |
|||||
Cash flows from financing activities: |
||||||||||
Proceeds from issuance of long-term debt |
- |
- |
3,980 |
- |
17,426 |
|||||
Repayment of debt |
(117) |
- |
- |
(973) |
(13,668) |
|||||
Payment of debt issuance costs |
- |
- |
(1) |
- |
(24) |
|||||
Dividend and distribution payments |
(723) |
(754) |
(439) |
(2,998) |
(1,745) |
|||||
Repurchases of common stock |
(1,533) |
(5,378) |
- |
(7,258) |
- |
|||||
Issuance of common stock, net of shares |
38 |
6 |
66 |
156 |
257 |
|||||
Payment of capital lease obligations |
- |
- |
(6) |
(21) |
(16) |
|||||
Other |
(26) |
2 |
- |
(24) |
- |
|||||
Net cash provided by (used in) financing |
(2,361) |
(6,124) |
3,600 |
(11,118) |
2,230 |
|||||
Net change in cash and cash equivalents |
156 |
(4,051) |
5,955 |
(6,912) |
8,107 |
|||||
Cash and cash equivalents at the beginning of |
4,136 |
8,187 |
5,249 |
11,204 |
3,097 |
|||||
Cash and cash equivalents at end of period |
$ 4,292 |
$ 4,136 |
$ 11,204 |
$ 4,292 |
$ 11,204 |
|||||
Supplemental disclosure of cash flow |
||||||||||
Cash paid for interest |
$ 2 |
$ 312 |
$ 1 |
$ 547 |
$ 310 |
|||||
Cash paid for income taxes |
$ 189 |
$ 127 |
$ 96 |
$ 512 |
$ 349 |
View original content:http://www.prnewswire.com/news-releases/broadcom-inc-announces-fourth-quarter-and-fiscal-year-2018-financial-results-and-quarterly-dividend-300761627.html
SOURCE