"Fiscal year 2019 concluded as expected. Our semiconductor solutions segment continued to work its way through a cyclical correction. This was more than offset by our infrastructure software segment, which delivered healthy results benefitting from the integration and performance of our CA business," said Hock Tan, President and CEO of
"We achieved record profitability in fiscal 2019, including free cash flow of over
Fourth Quarter Fiscal Year 2019 GAAP Results from Continuing Operations
Net revenue was
Gross margin was
Operating expenses were
Operating income was
Net income was
Cash from operations was
Fourth Quarter Fiscal Year 2019 GAAP Results |
Change |
|||||||||||
(Dollars in millions, except per share data) |
Q4 19 |
Q3 19 |
Q4 18 |
Q/Q |
Y/Y |
|||||||
Net revenue |
$ 5,776 |
$ 5,515 |
$ 5,444 |
+5% |
+6% |
|||||||
Gross margin |
54.6% |
55.0% |
53.9% |
-40bps |
+70bps |
|||||||
Operating expenses |
$ 2,098 |
$ 2,169 |
$ 1,283 |
-$ |
71 |
+$ |
815 |
|||||
Operating income |
$ 1,054 |
$ 865 |
$ 1,652 |
+$ |
189 |
-$ |
598 |
|||||
Net income |
$ 847 |
$ 715 |
$ 1,115 |
+$ |
132 |
-$ |
268 |
|||||
Net income attributable to common stock |
$ 818 |
$ 715 |
$ 1,115 |
+$ |
103 |
-$ |
297 |
|||||
Earnings per common share - diluted |
$ 1.97 |
$ 1.71 |
$ 2.64 |
+$ |
0.26 |
-$ |
0.67 |
|||||
Cash flow from operations |
$ 2,479 |
$ 2,419 |
$ 2,635 |
+$ |
60 |
-$ |
156 |
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 2019 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.
Gross margin was
Operating income was
Net income was
Free cash flow from operations, defined as cash from operations less capital expenditures, was
Fourth Quarter Fiscal Year 2019 Non-GAAP Results |
Change |
||||||||||||||
(Dollars in millions, except per share data) |
Q4 19 |
Q3 19 |
Q4 18 |
Q/Q |
Y/Y |
||||||||||
Gross margin |
69.9% |
71.0% |
68.4% |
-110bps |
+150bps |
||||||||||
Operating expenses |
$ |
1,017 |
$ |
1,006 |
$ |
863 |
+$ |
11 |
+$ |
154 |
|||||
Operating income |
$ |
3,018 |
$ |
2,910 |
$ |
2,862 |
+$ |
108 |
+$ |
156 |
|||||
Net income |
$ |
2,391 |
$ |
2,281 |
$ |
2,546 |
+$ |
110 |
-$ |
155 |
|||||
Earnings per common share - diluted |
$ |
5.39 |
$ |
5.16 |
$ |
5.85 |
+$ |
0.23 |
-$ |
0.46 |
|||||
Free cash flow |
$ |
2,383 |
$ |
2,307 |
$ |
2,529 |
+$ |
76 |
-$ |
146 |
Other Quarterly Data
Net revenue by segment |
Change |
|||||||||||||||||||||
(Dollars in millions) |
Q4 19 |
Q3 19 |
Q4 18 |
Q/Q |
Y/Y |
|||||||||||||||||
Semiconductor solutions |
$ |
4,553 |
79% |
$ |
4,353 |
79% |
$ |
4,874 |
90% |
+5% |
-7% |
|||||||||||
Infrastructure software |
1,200 |
21 |
1,140 |
21 |
513 |
9 |
+5% |
+134% |
||||||||||||||
Intellectual property licensing |
23 |
- |
22 |
- |
57 |
1 |
+5% |
-60% |
||||||||||||||
Total net revenue |
$ |
5,776 |
100% |
$ |
5,515 |
100% |
$ |
5,444 |
100% |
Fiscal Year 2019 Financial Results from Continuing Operations
Net revenue from continuing operations was
Fiscal Year 2019 GAAP Results |
||||||||||
(Dollars in millions, except per share data) |
2019 |
2018 |
Change |
|||||||
Net revenue |
$ |
22,597 |
$ |
20,848 |
+8% |
|||||
Gross margin |
55.2% |
51.5% |
+370bps |
|||||||
Operating expenses |
$ |
9,039 |
$ |
5,598 |
+$ |
3,441 |
||||
Operating income |
$ |
3,444 |
$ |
5,135 |
-$ |
1,691 |
||||
Net income |
$ |
2,724 |
$ |
12,610 |
-$ |
9,886 |
||||
Net income attributable to common stock |
$ |
2,695 |
$ |
12,259 |
-$ |
9,564 |
||||
Earnings per common share - diluted |
$ |
6.43 |
$ |
28.44 |
-$ |
22.01 |
||||
Cash flow from operations |
$ |
9,697 |
$ |
8,880 |
+$ |
817 |
Non-GAAP gross margin was $16,055 million, or 71.0 percent of net revenue, versus $13,931 million, or 66.8 percent of net revenue, in the prior year. Non-GAAP operating income from continuing operations was $11,929 million. This compares with $10,424 million in the prior year. Non-GAAP net income was $9,452 million, or $21.29 per diluted share. This compares with non-GAAP net income of $9,391 million, or $20.82 per diluted share, in fiscal year 2018. Free cash flow from operations, defined as cash from operations less capital expenditures, was
Fiscal Year 2019 Non-GAAP Results |
|||||||||
(Dollars in millions, except per share data) |
2019 |
2018 |
Change |
||||||
Gross margin |
71.0% |
66.8% |
+420bps |
||||||
Operating expenses |
$ |
4,126 |
$ |
3,507 |
+$ |
619 |
|||
Operating income |
$ |
11,929 |
$ |
10,424 |
+$ |
1,505 |
|||
Net income |
$ |
9,452 |
$ |
9,391 |
+$ |
61 |
|||
Earnings per common share - diluted |
$ |
21.29 |
$ |
20.82 |
+$ |
0.47 |
|||
Free cash flow |
$ |
9,265 |
$ |
8,245 |
+$ |
1,020 |
Fiscal Year 2020 Business Outlook
Based on current business trends and conditions, the outlook for continuing operations for fiscal year 2020, ending
- Revenue is expected to be
$25 billion plus or minus$500 million . - Adjusted EBITDA is expected to be
$13.75 billion plus or minus$250 million .
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 on its common stock of
The Company's Board of Directors also approved a quarterly cash dividend on its 8.00% Mandatory Convertible Preferred Stock, Series A, of
Financial Results Conference Call
Basis of Presentation
The Company's financial results include contributions from
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 2019.
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, gains on investments, 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
Our filings with the
Contact:
Investor Relations
408-433-8000
investor.relations@broadcom.com
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. |
BROADCOM INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED |
|||||||||||||||
(IN MILLIONS, EXCEPT PER SHARE DATA) |
|||||||||||||||
Fiscal Quarter Ended |
Fiscal Year Ended |
||||||||||||||
November 3, |
August 4, |
November 4, |
November 3, |
November 4, |
|||||||||||
2019 |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Net revenue |
$ |
5,776 |
$ |
5,515 |
$ |
5,444 |
$ |
22,597 |
$ |
20,848 |
|||||
Cost of revenue: |
|||||||||||||||
Cost of revenue |
1,788 |
1,651 |
1,746 |
6,723 |
7,021 |
||||||||||
Purchase accounting effect on inventory |
- |
- |
- |
- |
70 |
||||||||||
Amortization of acquisition-related intangible assets |
827 |
828 |
762 |
3,314 |
3,004 |
||||||||||
Restructuring charges |
9 |
2 |
1 |
77 |
20 |
||||||||||
Total cost of revenue |
2,624 |
2,481 |
2,509 |
10,114 |
10,115 |
||||||||||
Gross margin |
3,152 |
3,034 |
2,935 |
12,483 |
10,733 |
||||||||||
Research and development |
1,177 |
1,235 |
948 |
4,696 |
3,768 |
||||||||||
Selling, general and administrative |
409 |
410 |
237 |
1,709 |
1,056 |
||||||||||
Amortization of acquisition-related intangible assets |
474 |
475 |
67 |
1,898 |
541 |
||||||||||
Restructuring, impairment and disposal charges |
38 |
49 |
17 |
736 |
219 |
||||||||||
Litigation settlements |
- |
- |
14 |
- |
14 |
||||||||||
Total operating expenses |
2,098 |
2,169 |
1,283 |
9,039 |
5,598 |
||||||||||
Operating income |
1,054 |
865 |
1,652 |
3,444 |
5,135 |
||||||||||
Interest expense |
(361) |
(362) |
(148) |
(1,444) |
(628) |
||||||||||
Impairment on investment |
- |
- |
(106) |
- |
(106) |
||||||||||
Other income, net |
54 |
41 |
24 |
226 |
144 |
||||||||||
Income from continuing operations before income taxes |
747 |
544 |
1,422 |
2,226 |
4,545 |
||||||||||
Provision for (benefit from) income taxes |
(100) |
(171) |
307 |
(510) |
(8,084) |
||||||||||
Income from continuing operations |
847 |
715 |
1,115 |
2,736 |
12,629 |
||||||||||
Loss from discontinued operations, net of income taxes |
- |
- |
- |
(12) |
(19) |
||||||||||
Net income |
847 |
715 |
1,115 |
2,724 |
12,610 |
||||||||||
Dividends on preferred stock (1) |
29 |
- |
- |
29 |
- |
||||||||||
Net income attributable to noncontrolling interest (2) |
- |
- |
- |
- |
351 |
||||||||||
Net income attributable to common stock |
$ |
818 |
$ |
715 |
$ |
1,115 |
$ |
2,695 |
$ |
12,259 |
|||||
Basic income per share attributable to common stock: |
|||||||||||||||
Income per share from continuing operations |
$ 2.06 |
$ |
1.80 |
$ |
2.71 |
$ |
6.80 |
$ |
29.37 |
||||||
Loss per share from discontinued operations |
- |
- |
- |
(0.03) |
(0.04) |
||||||||||
Net income per share |
$ 2.06 |
$ |
1.80 |
$ |
2.71 |
$ |
6.77 |
$ |
29.33 |
||||||
Diluted income per share attributable to common stock(3): |
|||||||||||||||
Income per share from continuing operations |
$ 1.97 |
$ |
1.71 |
$ |
2.64 |
$ |
6.46 |
$ |
28.48 |
||||||
Loss per share from discontinued operations |
- |
- |
- |
(0.03) |
(0.04) |
||||||||||
Net income per share |
$ 1.97 |
$ |
1.71 |
$ |
2.64 |
$ |
6.43 |
$ |
28.44 |
||||||
Weighted-average shares used in per share calculations: |
|||||||||||||||
Basic |
397 |
398 |
412 |
398 |
418 |
||||||||||
Diluted |
416 |
418 |
423 |
419 |
431 |
||||||||||
Stock-based compensation expense included in continuing operations: |
|||||||||||||||
Cost of revenue |
$ 41 |
$ |
47 |
$ |
23 |
$ |
163 |
$ |
86 |
||||||
Research and development |
394 |
456 |
225 |
1,532 |
855 |
||||||||||
Selling, general and administrative |
109 |
129 |
69 |
490 |
286 |
||||||||||
Total stock-based compensation expense |
$ 544 |
$ |
632 |
$ |
317 |
$ |
2,185 |
$ |
1,227 |
(1) Net income attributable to common stock excludes dividends on Mandatory Convertible Preferred Stock issued during the fiscal quarter ended November 3, 2019. |
||||||||||
(2) 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 represented approximately 5% of net income attributable to LP Units. |
||||||||||
(3) For the fiscal quarter and fiscal year ended November 3, 2019, diluted income per share excluded the potentially dilutive effect of Mandatory Convertible Preferred Stock as the impact was antidilutive. For the fiscal year ended November 4, 2018, diluted income per share excluded the potentially dilutive effect of LP Units as the impact was antidilutive. There were no LP Units outstanding during any of fiscal year 2019 periods or the fiscal quarter ended November 4, 2018 due to the Redomiciliation. |
BROADCOM INC. |
|||||||||||||||
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED |
|||||||||||||||
(IN MILLIONS) |
|||||||||||||||
Fiscal Quarter Ended |
Fiscal Year Ended |
||||||||||||||
November 3, |
August 4, |
November 4, |
November 3, |
November 4, |
|||||||||||
2019 |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Net revenue on GAAP basis |
$ |
5,776 |
$ |
5,515 |
$ |
5,444 |
$ |
22,597 |
$ |
20,848 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
- |
- |
4 |
- |
14 |
||||||||||
Net revenue on non-GAAP basis |
$ |
5,776 |
$ |
5,515 |
$ |
5,448 |
$ |
22,597 |
$ |
20,862 |
|||||
Gross margin on GAAP basis |
$ |
3,152 |
$ |
3,034 |
$ |
2,935 |
$ |
12,483 |
$ |
10,733 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
- |
- |
4 |
- |
14 |
||||||||||
Purchase accounting effect on inventory |
- |
- |
- |
- |
70 |
||||||||||
Amortization of acquisition-related intangible assets |
827 |
828 |
762 |
3,314 |
3,004 |
||||||||||
Stock-based compensation expense |
41 |
47 |
23 |
163 |
86 |
||||||||||
Restructuring charges |
9 |
2 |
1 |
77 |
20 |
||||||||||
Acquisition-related costs |
6 |
5 |
- |
18 |
4 |
||||||||||
Gross margin on non-GAAP basis |
$ |
4,035 |
$ |
3,916 |
$ |
3,725 |
$ |
16,055 |
$ |
13,931 |
|||||
Research and development on GAAP basis |
$ |
1,177 |
$ |
1,235 |
$ |
948 |
$ |
4,696 |
$ |
3,768 |
|||||
Stock-based compensation expense |
394 |
456 |
225 |
1,532 |
855 |
||||||||||
Acquisition-related costs |
1 |
1 |
1 |
5 |
4 |
||||||||||
Research and development on non-GAAP basis |
$ |
782 |
$ |
778 |
$ |
722 |
$ |
3,159 |
$ |
2,909 |
|||||
Selling, general and administrative expense on GAAP basis |
$ |
409 |
$ |
410 |
$ |
237 |
$ |
1,709 |
$ |
1,056 |
|||||
Stock-based compensation expense |
109 |
129 |
69 |
490 |
286 |
||||||||||
Acquisition-related costs |
65 |
53 |
27 |
252 |
172 |
||||||||||
Selling, general and administrative expense on non-GAAP basis |
$ |
235 |
$ |
228 |
$ |
141 |
$ |
967 |
$ |
598 |
|||||
Total operating expenses on GAAP basis |
$ |
2,098 |
$ |
2,169 |
$ |
1,283 |
$ |
9,039 |
$ |
5,598 |
|||||
Amortization of acquisition-related intangible assets |
474 |
475 |
67 |
1,898 |
541 |
||||||||||
Stock-based compensation expense |
503 |
585 |
294 |
2,022 |
1,141 |
||||||||||
Restructuring, impairment and disposal charges |
38 |
49 |
17 |
736 |
219 |
||||||||||
Litigation settlements |
- |
- |
14 |
- |
14 |
||||||||||
Acquisition-related costs |
66 |
54 |
28 |
257 |
176 |
||||||||||
Total operating expenses on non-GAAP basis |
$ |
1,017 |
$ |
1,006 |
$ |
863 |
$ |
4,126 |
$ |
3,507 |
|||||
Operating income on GAAP basis |
$ |
1,054 |
$ |
865 |
$ |
1,652 |
$ |
3,444 |
$ |
5,135 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
- |
- |
4 |
- |
14 |
||||||||||
Purchase accounting effect on inventory |
- |
- |
- |
- |
70 |
||||||||||
Amortization of acquisition-related intangible assets |
1,301 |
1,303 |
829 |
5,212 |
3,545 |
||||||||||
Stock-based compensation expense |
544 |
632 |
317 |
2,185 |
1,227 |
||||||||||
Restructuring, impairment and disposal charges |
47 |
51 |
18 |
813 |
239 |
||||||||||
Litigation settlements |
- |
- |
14 |
- |
14 |
||||||||||
Acquisition-related costs |
72 |
59 |
28 |
275 |
180 |
||||||||||
Operating income on non-GAAP basis |
$ |
3,018 |
$ |
2,910 |
$ |
2,862 |
$ |
11,929 |
$ |
10,424 |
|||||
Interest expense on GAAP basis |
$ |
(361) |
$ |
(362) |
$ |
(148) |
$ |
(1,444) |
$ |
(628) |
|||||
Debt-related costs |
26 |
2 |
- |
54 |
32 |
||||||||||
Interest expense on non-GAAP basis |
$ |
(335) |
$ |
(360) |
$ |
(148) |
$ |
(1,390) |
$ |
(596) |
|||||
Other income, net on GAAP basis |
$ |
54 |
$ |
41 |
$ |
24 |
$ |
226 |
$ |
144 |
|||||
Gains on investments |
(50) |
(28) |
- |
(145) |
(3) |
||||||||||
Other income, net on non-GAAP basis |
$ |
4 |
$ |
13 |
$ |
24 |
$ |
81 |
$ |
141 |
|||||
Income from continuing operations before income taxes on GAAP basis |
$ |
747 |
$ |
544 |
$ |
1,422 |
$ |
2,226 |
$ |
4,545 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
- |
- |
4 |
- |
14 |
||||||||||
Purchase accounting effect on inventory |
- |
- |
- |
- |
70 |
||||||||||
Amortization of acquisition-related intangible assets |
1,301 |
1,303 |
829 |
5,212 |
3,545 |
||||||||||
Stock-based compensation expense |
544 |
632 |
317 |
2,185 |
1,227 |
||||||||||
Restructuring, impairment and disposal charges |
47 |
51 |
18 |
813 |
239 |
||||||||||
Litigation settlements |
- |
- |
14 |
- |
14 |
||||||||||
Acquisition-related costs |
72 |
59 |
28 |
275 |
180 |
||||||||||
Impairment on investment |
- |
- |
106 |
- |
106 |
||||||||||
Debt-related costs |
26 |
2 |
- |
54 |
32 |
||||||||||
Gains on investments |
(50) |
(28) |
- |
(145) |
(3) |
||||||||||
Income before income taxes on non-GAAP basis |
$ |
2,687 |
$ |
2,563 |
$ |
2,738 |
$ |
10,620 |
$ |
9,969 |
|||||
Provision for (benefit from) income taxes on GAAP basis |
$ |
(100) |
$ |
(171) |
$ |
307 |
$ |
(510) |
$ |
(8,084) |
|||||
Non-GAAP tax reconciling adjustments |
396 |
453 |
(115) |
1,678 |
8,662 |
||||||||||
Provision for income taxes on non-GAAP basis |
$ |
296 |
$ |
282 |
$ |
192 |
$ |
1,168 |
$ |
578 |
|||||
Net income on GAAP basis |
$ |
847 |
$ |
715 |
$ |
1,115 |
$ |
2,724 |
$ |
12,610 |
|||||
Acquisition-related purchase accounting revenue adjustment (1) |
- |
- |
4 |
- |
14 |
||||||||||
Purchase accounting effect on inventory |
- |
- |
- |
- |
70 |
||||||||||
Amortization of acquisition-related intangible assets |
1,301 |
1,303 |
829 |
5,212 |
3,545 |
||||||||||
Stock-based compensation expense |
544 |
632 |
317 |
2,185 |
1,227 |
||||||||||
Restructuring, impairment and disposal charges |
47 |
51 |
18 |
813 |
239 |
||||||||||
Litigation settlements |
- |
- |
14 |
- |
14 |
||||||||||
Acquisition-related costs |
72 |
59 |
28 |
275 |
180 |
||||||||||
Impairment on investment |
- |
- |
106 |
- |
106 |
||||||||||
Debt-related costs |
26 |
2 |
- |
54 |
32 |
||||||||||
Gains on investments |
(50) |
(28) |
- |
(145) |
(3) |
||||||||||
Non-GAAP tax reconciling adjustments |
(396) |
(453) |
115 |
(1,678) |
(8,662) |
||||||||||
Discontinued operations, net of income taxes |
- |
- |
- |
12 |
19 |
||||||||||
Net income on non-GAAP basis |
$ |
2,391 |
$ |
2,281 |
$ |
2,546 |
$ |
9,452 |
$ |
9,391 |
|||||
Weighted-average shares used in per share calculations - diluted on GAAP basis |
416 |
418 |
423 |
419 |
431 |
||||||||||
Non-GAAP adjustment (2) |
28 |
24 |
12 |
25 |
20 |
||||||||||
Weighted-average shares used in per share calculations - diluted on non-GAAP basis |
444 |
442 |
435 |
444 |
451 |
||||||||||
Net income on non-GAAP basis |
$ |
2,391 |
$ |
2,281 |
$ |
2,546 |
$ |
9,452 |
$ |
9,391 |
|||||
Interest expense on non-GAAP basis |
335 |
360 |
148 |
1,390 |
596 |
||||||||||
Provision for income taxes on non-GAAP basis |
296 |
282 |
192 |
1,168 |
578 |
||||||||||
Depreciation |
143 |
141 |
132 |
569 |
515 |
||||||||||
Adjusted EBITDA |
$ |
3,165 |
$ |
3,064 |
$ |
3,018 |
$ |
12,579 |
$ |
11,080 |
|||||
Net cash provided by operating activities |
$ |
2,479 |
$ |
2,419 |
$ |
2,635 |
$ |
9,697 |
$ |
8,880 |
|||||
Purchases of property, plant and equipment |
(96) |
(112) |
(106) |
(432) |
(635) |
||||||||||
Free cash flow |
$ |
2,383 |
$ |
2,307 |
$ |
2,529 |
$ |
9,265 |
$ |
8,245 |
|||||
(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 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 and fiscal year ended November 3, 2019, non-GAAP adjustment included the impact of Mandatory Convertible Preferred Stock that was antidilutive on a GAAP basis. For the fiscal year ended November 3, 2018, non-GAAP adjustment included the impact of LP Units that were antidilutive on a GAAP basis. |
BROADCOM INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED |
|||||||
(IN MILLIONS) |
|||||||
November 3, |
November 4, |
||||||
2019 |
2018 |
||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
5,055 |
$ |
4,292 |
|||
Trade accounts receivable, net |
3,259 |
3,325 |
|||||
Inventory |
874 |
1,124 |
|||||
Other current assets |
729 |
366 |
|||||
Total current assets |
9,917 |
9,107 |
|||||
Long-term assets: |
|||||||
Property, plant and equipment, net |
2,565 |
2,635 |
|||||
Goodwill |
36,714 |
26,913 |
|||||
Intangible assets, net |
17,554 |
10,762 |
|||||
Other long-term assets |
743 |
707 |
|||||
Total assets |
$ |
67,493 |
$ |
50,124 |
|||
LIABILITIES AND EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
855 |
$ |
811 |
|||
Employee compensation and benefits |
641 |
715 |
|||||
Current portion of long-term debt |
2,787 |
- |
|||||
Other current liabilities |
2,616 |
812 |
|||||
Total current liabilities |
6,899 |
2,338 |
|||||
Long-term liabilities: |
|||||||
Long-term debt |
30,011 |
17,493 |
|||||
Other long-term liabilities |
5,613 |
3,636 |
|||||
Total liabilities |
42,523 |
23,467 |
|||||
Preferred stock dividend obligation |
29 |
- |
|||||
Stockholders' equity: |
|||||||
Preferred stock |
- |
- |
|||||
Common stock |
- |
- |
|||||
Additional paid-in capital |
25,081 |
23,285 |
|||||
Retained earnings |
- |
3,487 |
|||||
Accumulated other comprehensive loss |
(140) |
(115) |
|||||
Total stockholders' equity |
24,941 |
26,657 |
|||||
Total liabilities and equity |
$ |
67,493 |
$ |
50,124 |
|||
BROADCOM INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED |
|||||||||||||||
(IN MILLIONS) |
|||||||||||||||
Fiscal Quarter Ended |
Fiscal Year Ended |
||||||||||||||
November 3, |
August 4, |
November 4, |
November 3, |
November 4, |
|||||||||||
2019 |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Cash flows from operating activities: |
|||||||||||||||
Net income |
$ |
847 |
$ |
715 |
$ |
1,115 |
$ |
2,724 |
$ |
12,610 |
|||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||||||
Amortization of intangible assets |
1,309 |
1,309 |
836 |
5,239 |
3,566 |
||||||||||
Depreciation |
143 |
141 |
132 |
569 |
515 |
||||||||||
Stock-based compensation |
544 |
632 |
317 |
2,185 |
1,227 |
||||||||||
Deferred taxes and other non-cash taxes |
(226) |
(235) |
242 |
(934) |
(8,270) |
||||||||||
Impairment on investment |
- |
- |
106 |
- |
106 |
||||||||||
Non-cash restructuring, impairment and disposal charges |
20 |
15 |
8 |
133 |
21 |
||||||||||
Non-cash interest expense |
40 |
23 |
6 |
90 |
24 |
||||||||||
Other |
(44) |
(21) |
15 |
(125) |
37 |
||||||||||
Changes in assets and liabilities, net of acquisitions and disposals: |
|||||||||||||||
Trade accounts receivable, net |
285 |
(60) |
(312) |
486 |
(652) |
||||||||||
Inventory |
217 |
(57) |
92 |
250 |
417 |
||||||||||
Accounts payable |
(147) |
244 |
28 |
(42) |
(325) |
||||||||||
Employee compensation and benefits |
66 |
104 |
93 |
(294) |
6 |
||||||||||
Contributions to defined benefit pension plans |
- |
- |
- |
- |
(130) |
||||||||||
Other current assets and current liabilities |
(398) |
(354) |
163 |
(283) |
369 |
||||||||||
Other long-term assets and long-term liabilities |
(177) |
(37) |
(206) |
(301) |
(641) |
||||||||||
Net cash provided by operating activities |
2,479 |
2,419 |
2,635 |
9,697 |
8,880 |
||||||||||
Cash flows from investing activities: |
|||||||||||||||
Acquisitions of businesses, net of cash acquired |
- |
(6) |
(7) |
(16,033) |
(4,800) |
||||||||||
Business sale proceeds (repayments) |
- |
- |
(9) |
957 |
773 |
||||||||||
Purchases of property, plant and equipment |
(96) |
(112) |
(106) |
(432) |
(635) |
||||||||||
Proceeds from disposals of property, plant and equipment |
6 |
82 |
1 |
88 |
239 |
||||||||||
Purchases of investments |
- |
- |
- |
(5) |
(249) |
||||||||||
Proceeds from sales of investments |
- |
2 |
- |
5 |
54 |
||||||||||
Other |
2 |
(1) |
3 |
(2) |
(56) |
||||||||||
Net cash used in investing activities |
(88) |
(35) |
(118) |
(15,422) |
(4,674) |
||||||||||
Cash flows from financing activities: |
|||||||||||||||
Proceeds from long-term borrowings |
- |
- |
- |
28,793 |
- |
||||||||||
Repayment of debt |
(4,800) |
- |
(117) |
(16,800) |
(973) |
||||||||||
Other borrowings, net |
(104) |
(230) |
- |
1,241 |
- |
||||||||||
Dividend and distribution payments |
(1,054) |
(1,057) |
(723) |
(4,235) |
(2,998) |
||||||||||
Repurchases of common stock - repurchase program |
(433) |
(736) |
(1,533) |
(5,435) |
(7,258) |
||||||||||
Shares repurchased for tax withholdings on vesting of equity awards |
(154) |
(241) |
(21) |
(972) |
(56) |
||||||||||
Issuance of preferred stock, net |
3,679 |
- |
- |
3,679 |
- |
||||||||||
Issuance of common stock |
59 |
11 |
59 |
253 |
212 |
||||||||||
Other |
9 |
3 |
(26) |
(36) |
(45) |
||||||||||
Net cash provided by (used in) financing activities |
(2,798) |
(2,250) |
(2,361) |
6,488 |
(11,118) |
||||||||||
Net change in cash and cash equivalents |
(407) |
134 |
156 |
763 |
(6,912) |
||||||||||
Cash and cash equivalents at the beginning of period |
5,462 |
5,328 |
4,136 |
4,292 |
11,204 |
||||||||||
Cash and cash equivalents at end of period |
$ |
5,055 |
$ |
5,462 |
$ |
4,292 |
$ |
5,055 |
$ |
4,292 |
|||||
Supplemental disclosure of cash flow information: |
|||||||||||||||
Cash paid for interest |
$ |
307 |
$ |
368 |
$ |
2 |
$ |
1,287 |
$ |
547 |
|||||
Cash paid for income taxes |
$ |
123 |
$ |
98 |
$ |
189 |
$ |
741 |
$ |
512 |
View original content:http://www.prnewswire.com/news-releases/broadcom-inc-announces-fourth-quarter-and-fiscal-year-2019-financial-results-and-quarterly-dividends-300974326.html
SOURCE