- Quarterly interim dividend increased by 72 percent to
$1.75 per share from the prior quarter - Long term free cash flow target increased from 35 percent to 40 percent of net revenue
- Quarterly GAAP gross margin of 49.2 percent; Quarterly non-GAAP gross margin from continuing operations of 63.3 percent
- Quarterly GAAP diluted earnings per share of
$1.50 ; Quarterly non-GAAP diluted earnings per share from continuing operations of$4.59
Fourth Quarter Fiscal Year 2017 GAAP Results
Net revenue was
Gross margin was
Operating expenses were
Operating income was
Net income, which includes the impact of discontinued operations, was
Net income attributable to ordinary shares was
Fourth Quarter Fiscal Year 2017 GAAP Results | Change | |||||||||||||||||||
(Dollars in millions, except per share data) | Q4 17 | Q3 17 | Q4 16 | Q/Q | Y/Y | |||||||||||||||
Net revenue | $ | 4,844 | $ | 4,463 | $ | 4,136 | +9% | +17% | ||||||||||||
Gross margin | 49.2% | 48.2% | 52.5% | +100bps | -330bps | |||||||||||||||
Operating expenses | $ | 1,518 | $ | 1,501 | $ | 1,790 | +$17 | -$272 | ||||||||||||
Net income (loss) | $ | 671 | $ | 507 | $ | (668 | ) | +$164 | +$1,339 | |||||||||||
Net income (loss) attributable to noncontrolling interest | $ | 35 | $ | 26 | $ | (36 | ) | +$9 | +$71 | |||||||||||
Net income (loss) attributable to ordinary shares | $ | 636 | $ | 481 | $ | (632 | ) | +$155 | +$1,268 | |||||||||||
Earnings (loss) per share - diluted | $ | 1.50 | $ | 1.14 | $ | (1.59 | ) | +$0.36 | +$3.09 |
The Company’s cash and short term investment balance at the end of the fourth fiscal quarter was
During the fourth quarter, the Company generated
On
Fourth Quarter Fiscal Year 2017 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
Fourth Quarter Fiscal Year 2017 Non-GAAP Results | Change | ||||||||||||||
(Dollars in millions, except per share data) | Q4 17 | Q3 17 | Q4 16 | Q/Q | Y/Y | ||||||||||
Net revenue | $ | 4,848 | $ | 4,467 | $ | 4,146 | +9% | +17% | |||||||
Gross margin | 63.3% | 63.3% | 60.8% | - | +250bps | ||||||||||
Operating expenses | $ | 775 | $ | 768 | $ | 803 | +$7 | -$28 | |||||||
Net income | $ | 2,091 | $ | 1,871 | $ | 1,549 | +$220 | +$542 | |||||||
Earnings per share - diluted | $ | 4.59 | $ | 4.10 | $ | 3.47 | +$0.49 | +$1.12 |
“On the heels of very strong fiscal 2017 financial results, and continuing momentum into the new fiscal year, we are increasing capital returns to our shareholders and have raised our interim quarterly dividend by 72%,” said Hock Tan, President and CEO of
Other Quarterly Data
Q4 17 | Q3 17 | Q4 16 | Growth Rates | ||||||||||||||||||||
Net revenue by segment: | Q/Q | Y/Y | |||||||||||||||||||||
Wired infrastructure | $ | 2,146 | 45 | % | $ | 2,208 | 50 | % | $ | 2,074 | 50 | % | -3 | % | 3 | % | |||||||
Wireless communications | 1,796 | 37 | 1,283 | 29 | 1,346 | 32 | 40 | % | 33 | % | |||||||||||||
Enterprise storage | 645 | 13 | 735 | 16 | 561 | 14 | -12 | % | 15 | % | |||||||||||||
Industrial & other | 257 | 5 | 237 | 5 | 155 | 4 | 8 | % | 66 | % | |||||||||||||
Total net revenue | $ | 4,844 | 100 | % | $ | 4,463 | 100 | % | $ | 4,136 | 100 | % | |||||||||||
Q4 17 | Q3 17 | Q4 16 | Growth Rates | ||||||||||||||||||||
Non-GAAP net revenue by segment: | Q/Q | Y/Y | |||||||||||||||||||||
Wired infrastructure (1) | $ | 2,150 | 45 | % | $ | 2,211 | 50 | % | $ | 2,077 | 50 | % | -3 | % | 4 | % | |||||||
Wireless communications | 1,796 | 37 | 1,283 | 29 | 1,346 | 32 | 40 | % | 33 | % | |||||||||||||
Enterprise storage | 645 | 13 | 735 | 16 | 561 | 14 | -12 | % | 15 | % | |||||||||||||
Industrial & other (1) | 257 | 5 | 238 | 5 | 162 | 4 | 8 | % | 59 | % | |||||||||||||
Total non-GAAP net revenue | $ | 4,848 | 100 | % | $ | 4,467 | 100 | % | $ | 4,146 | 100 | % | |||||||||||
(1) Non-GAAP data include the effect of acquisition-related purchase accounting adjustments relating to licensing revenue. |
Key Statistics (Dollars in millions) | Q4 17 | Q3 17 | Q4 16 | ||||||
Cash from operations | $ | 1,959 | $ | 1,656 | $ | 1,352 | |||
Depreciation | $ | 117 | $ | 112 | $ | 118 | |||
Amortization of acquisition-related intangible assets | $ | 1,099 | $ | 1,096 | $ | 580 | |||
Capital expenditures | $ | 233 | $ | 255 | $ | 193 | |||
Days sales outstanding ("DSO") | 46 | 49 | 48 | ||||||
Inventory days on hand ("DOH") | 73 | 78 | 74 | ||||||
Non-GAAP DSO | 46 | 49 | 48 | ||||||
Non-GAAP Inventory DOH | 74 | 79 | 78 |
Fiscal Year 2017 Financial Results From Continuing Operations
Net revenue from continuing operations was
Fiscal Year 2017 GAAP Results | Change | |||||||||
(Dollars in millions, except per share data) | 2017 | 2016 | Y/Y | |||||||
Net revenue | $ | 17,636 | $ | 13,240 | +33% | |||||
Gross margin | 48.2% | 44.9% | +330bps | |||||||
Operating expenses | $ | 6,016 | $ | 6,349 | -$333 | |||||
Net income (loss) | $ | 1,894 | $ | (1,861 | ) | +$3,755 | ||||
Net income (loss) attributable to noncontrolling interest | $ | 98 | $ | (122 | ) | +$220 | ||||
Net income (loss) attributable to ordinary shares | $ | 1,796 | $ | (1,739 | ) | +$3,535 | ||||
Earnings (loss) per share - diluted | $ | 4.27 | $ | (4.86 | ) | +$9.13 |
Non-GAAP net revenue from continuing operations was
Fiscal Year 2017 Non-GAAP Results | Change | |||||||
(Dollars in millions, except per share data) | 2017 | 2016 | Y/Y | |||||
Net revenue | $ | 17,665 | $ | 13,292 | +33% | |||
Gross margin | 63.0% | 60.5% | +250bps | |||||
Operating expenses | $ | 3,126 | $ | 2,726 | +$400 | |||
Net income | $ | 7,255 | $ | 4,672 | +$2,583 | |||
Earnings per share - diluted | $ | 16.02 | $ | 11.45 | +$4.57 |
First Quarter Fiscal Year 2018 Business Outlook
Due to the Company’s 52/53 week reporting cycle, fiscal year 2018 will include an extra week, compared to fiscal year 2017, which will fall in the first quarter of fiscal year 2018.
Based on current business trends and conditions, the outlook for continuing operations for the first quarter of fiscal year 2018, ending
GAAP | Reconciling Items | Non-GAAP | ||||
Net revenue | $5,296M +/-$75M | $4M | $5,300M +/-$75M | |||
Gross margin | 47.75% +/-1% | $864M | 64.0% +/-1% | |||
Operating expenses | $1,760M | $860M | $900M | |||
Interest expense and other | $161M | $35M | $126M | |||
Provision for income taxes | $22M | $84M | $106M | |||
Diluted share count | 427M | 31M | 458M | |||
- Non-GAAP net revenue includes
$4 million of licensing revenue not included in GAAP revenue, as a result of the effects of purchase accounting for acquisitions; - Non-GAAP gross margin includes the effects of
$4 million of licensing revenue, and excludes the effects of$730 million of amortization of intangible assets,$90 million of charges related to inventory step-up to fair value,$20 million of share-based compensation expense, and$20 million of restructuring charges; - Non-GAAP operating expenses exclude
$340 million of amortization of intangible assets,$280 million of share-based compensation expense,$145 million of restructuring charges, and$95 million of acquisition-related costs; - Non-GAAP tax provision is
$84 million higher than GAAP due to the tax effects of the projected reconciling items noted above; - Non-GAAP interest expense and other excludes
$35 million of debt-related costs; and - Non-GAAP diluted share count includes the impact of the REUs on an if-converted basis, which were not included in projected GAAP diluted share count because their effect is expected to be antidilutive, and excludes the impact of share-based compensation expense expected to be incurred in future periods and not yet recognized in the Company’s financial statements, which would otherwise be assumed to be used to repurchase shares under the GAAP treasury stock method.
Capital expenditures for the first fiscal quarter 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 also excludes the impact of any additional 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.
Update to Long Term Target Operating Model
The Company will continue to target long term annual revenue growth of 5 percent. The Company is raising its long term target for non-GAAP gross margin from greater than 60 percent to 65 percent and non-GAAP operating margin from 45 percent to 47.5 percent. The Company is also raising its long term target for free cash flow from 35 percent to 40 percent of net revenue. These targets are long term goals and should not be interpreted as guidance for either the current period or future periods.
Interim Dividend
The Company’s Board of Directors has approved a quarterly, interim cash dividend of
The dividend and the distribution are both payable on
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 (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 proposal to acquire
Our filings with the
Contacts:
Investor Relations
+1 408 433 8000
investor.relations@broadcom.com
BROADCOM LIMITED | ||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED | ||||||||||||||||||||
(IN MILLIONS, EXCEPT PER SHARE DATA) | ||||||||||||||||||||
Fiscal Quarter Ended | Fiscal Year Ended | |||||||||||||||||||
October 29, | July 30, | October 30, | October 29, | October 30, | ||||||||||||||||
2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
Net revenue | $ | 4,844 | $ | 4,463 | $ | 4,136 | $ | 17,636 | $ | 13,240 | ||||||||||
Cost of products sold: | ||||||||||||||||||||
Cost of products sold | 1,798 | 1,658 | 1,639 | 6,593 | 5,295 | |||||||||||||||
Purchase accounting effect on inventory | 2 | 1 | 86 | 4 | 1,185 | |||||||||||||||
Amortization of acquisition-related intangible assets | 658 | 655 | 224 | 2,511 | 763 | |||||||||||||||
Restructuring charges | 3 | - | 16 | 19 | 57 | |||||||||||||||
Total cost of products sold | 2,461 | 2,314 | 1,965 | 9,127 | 7,300 | |||||||||||||||
Gross margin | 2,383 | 2,149 | 2,171 | 8,509 | 5,940 | |||||||||||||||
Research and development | 828 | 827 | 806 | 3,292 | 2,674 | |||||||||||||||
Selling, general and administrative | 194 | 200 | 224 | 799 | 806 | |||||||||||||||
Amortization of acquisition-related intangible assets | 441 | 441 | 356 | 1,764 | 1,873 | |||||||||||||||
Restructuring, impairment and disposal charges | 55 | 33 | 404 | 161 | 996 | |||||||||||||||
Total operating expenses | 1,518 | 1,501 | 1,790 | 6,016 | 6,349 | |||||||||||||||
Operating income (loss) | 865 | 648 | 381 | 2,493 | (409 | ) | ||||||||||||||
Interest expense | (119 | ) | (112 | ) | (106 | ) | (454 | ) | (585 | ) | ||||||||||
Loss on debt extinguishment | (7 | ) | - | (49 | ) | (166 | ) | (123 | ) | |||||||||||
Other income, net | 16 | 12 | 9 | 62 | 10 | |||||||||||||||
Income (loss) from continuing operations before income taxes | 755 | 548 | 235 | 1,935 | (1,107 | ) | ||||||||||||||
Provision for income taxes | 89 | 39 | 841 | 35 | 642 | |||||||||||||||
Income (loss) from continuing operations | 666 | 509 | (606 | ) | 1,900 | (1,749 | ) | |||||||||||||
Income (loss) from discontinued operations, net of income taxes | 5 | (2 | ) | (62 | ) | (6 | ) | (112 | ) | |||||||||||
Net income (loss) | 671 | 507 | (668 | ) | 1,894 | (1,861 | ) | |||||||||||||
Net income (loss) attributable to noncontrolling interest | 35 | 26 | (36 | ) | 98 | (122 | ) | |||||||||||||
Net income (loss) attributable to ordinary shares | $ | 636 | $ | 481 | $ | (632 | ) | $ | 1,796 | $ | (1,739 | ) | ||||||||
Basic income (loss) per share (1): | ||||||||||||||||||||
Income (loss) per share from continuing operations | $ | 1.55 | $ | 1.19 | $ | (1.44 | ) | $ | 4.45 | $ | (4.46 | ) | ||||||||
Income (loss) per share from discontinued operations | 0.01 | (0.01 | ) | (0.15 | ) | (0.02 | ) | (0.29 | ) | |||||||||||
Net income (loss) per share | $ | 1.56 | $ | 1.18 | $ | (1.59 | ) | $ | 4.43 | $ | (4.75 | ) | ||||||||
Diluted income (loss) per share (2): | ||||||||||||||||||||
Income (loss) per share from continuing operations | $ | 1.49 | $ | 1.14 | $ | (1.44 | ) | $ | 4.28 | $ | (4.57 | ) | ||||||||
Income (loss) per share from discontinued operations | 0.01 | - | (0.15 | ) | (0.01 | ) | (0.29 | ) | ||||||||||||
Net income (loss) per share | $ | 1.50 | $ | 1.14 | $ | (1.59 | ) | $ | 4.27 | $ | (4.86 | ) | ||||||||
Shares used in per share calculations: | ||||||||||||||||||||
Basic | 408 | 407 | 398 | 405 | 366 | |||||||||||||||
Diluted | 424 | 445 | 421 | 421 | 383 | |||||||||||||||
Share-based compensation expense included in continuing operations: | ||||||||||||||||||||
Cost of products sold | $ | 17 | $ | 18 | $ | 14 | $ | 64 | $ | 48 | ||||||||||
Research and development | 171 | 174 | 136 | 636 | 430 | |||||||||||||||
Selling, general and administrative | 64 | 59 | 58 | 220 | 186 | |||||||||||||||
Total share-based compensation expense | $ | 252 | $ | 251 | $ | 208 | $ | 920 | $ | 664 | ||||||||||
(1) For fiscal periods after February 1, 2016, basic income (loss) per share numerators are reduced by approximately 5% of net income (loss), attributable to noncontrolling interest. The noncontrolling interest is related to the restricted exchangeable partnership units of Broadcom Cayman L.P. (“Partnership REUs”), of which Broadcom Limited is the General Partner. | ||||||||||||||||||||
(2) For the fiscal quarters ended July 30, 2017 and October 30, 2016 and the fiscal year ended October 30, 2016, diluted income (loss) per share numerators and denominators include the impact of the noncontrolling interest, which assumes conversion of Partnership REUs to Broadcom ordinary shares. The diluted income (loss) per share calculations include approximately 22 million Partnership REUs for the fiscal quarter ended July 30, 2017, approximately 23 million Partnership REUs for the fiscal quarter ended October 30, 2016, and approximately 17 million Partnership REUs for the fiscal year ended October 30, 2016, representing an assumed conversion of 100% of the Partnership REUs under the “if converted” method. |
BROADCOM LIMITED | ||||||||||||||||||||
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED | ||||||||||||||||||||
(IN MILLIONS, EXCEPT DAYS) | ||||||||||||||||||||
Fiscal Quarter Ended | Fiscal Year Ended | |||||||||||||||||||
October 29, | July 30, | October 30, | October 29, | October 30, | ||||||||||||||||
2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
Net revenue on GAAP basis | $ | 4,844 | $ | 4,463 | $ | 4,136 | $ | 17,636 | $ | 13,240 | ||||||||||
Acquisition-related purchase accounting revenue adjustment (1) | 4 | 4 | 10 | 29 | 52 | |||||||||||||||
Net revenue on non-GAAP basis | $ | 4,848 | $ | 4,467 | $ | 4,146 | $ | 17,665 | $ | 13,292 | ||||||||||
Gross margin on GAAP basis | $ | 2,383 | $ | 2,149 | $ | 2,171 | $ | 8,509 | $ | 5,940 | ||||||||||
Acquisition-related purchase accounting revenue adjustment (1) | 4 | 4 | 10 | 29 | 52 | |||||||||||||||
Purchase accounting effect on inventory | 2 | 1 | 86 | 4 | 1,185 | |||||||||||||||
Amortization of acquisition-related intangible assets | 658 | 655 | 224 | 2,511 | 763 | |||||||||||||||
Share-based compensation expense | 17 | 18 | 14 | 64 | 48 | |||||||||||||||
Restructuring charges | 3 | - | 16 | 19 | 57 | |||||||||||||||
Acquisition-related costs | 1 | - | 1 | 1 | 1 | |||||||||||||||
Gross margin on non-GAAP basis | $ | 3,068 | $ | 2,827 | $ | 2,522 | $ | 11,137 | $ | 8,046 | ||||||||||
Research and development on GAAP basis | $ | 828 | $ | 827 | $ | 806 | $ | 3,292 | $ | 2,674 | ||||||||||
Share-based compensation expense | 171 | 174 | 136 | 636 | 430 | |||||||||||||||
Acquisition-related costs | - | 1 | 4 | 6 | 10 | |||||||||||||||
Research and development on non-GAAP basis | $ | 657 | $ | 652 | $ | 666 | $ | 2,650 | $ | 2,234 | ||||||||||
Selling, general and administrative expense on GAAP basis | $ | 194 | $ | 200 | $ | 224 | $ | 799 | $ | 806 | ||||||||||
Share-based compensation expense | 64 | 59 | 58 | 220 | 186 | |||||||||||||||
Acquisition-related costs | 12 | 25 | 29 | 103 | 128 | |||||||||||||||
Selling, general and administrative expense on non-GAAP basis | $ | 118 | $ | 116 | $ | 137 | $ | 476 | $ | 492 | ||||||||||
Total operating expenses on GAAP basis | $ | 1,518 | $ | 1,501 | $ | 1,790 | $ | 6,016 | $ | 6,349 | ||||||||||
Amortization of acquisition-related intangible assets | 441 | 441 | 356 | 1,764 | 1,873 | |||||||||||||||
Share-based compensation expense | 235 | 233 | 194 | 856 | 616 | |||||||||||||||
Restructuring, impairment and disposal charges | 55 | 33 | 404 | 161 | 996 | |||||||||||||||
Acquisition-related costs | 12 | 26 | 33 | 109 | 138 | |||||||||||||||
Total operating expenses on non-GAAP basis | $ | 775 | $ | 768 | $ | 803 | $ | 3,126 | $ | 2,726 | ||||||||||
Operating income (loss) on GAAP basis | $ | 865 | $ | 648 | $ | 381 | $ | 2,493 | $ | (409 | ) | |||||||||
Acquisition-related purchase accounting revenue adjustment (1) | 4 | 4 | 10 | 29 | 52 | |||||||||||||||
Purchase accounting effect on inventory | 2 | 1 | 86 | 4 | 1,185 | |||||||||||||||
Amortization of acquisition-related intangible assets | 1,099 | 1,096 | 580 | 4,275 | 2,636 | |||||||||||||||
Share-based compensation expense | 252 | 251 | 208 | 920 | 664 | |||||||||||||||
Restructuring, impairment and disposal charges | 58 | 33 | 420 | 180 | 1,053 | |||||||||||||||
Acquisition-related costs | 13 | 26 | 34 | 110 | 139 | |||||||||||||||
Operating income on non-GAAP basis | $ | 2,293 | $ | 2,059 | $ | 1,719 | $ | 8,011 | $ | 5,320 | ||||||||||
Interest expense on GAAP basis | $ | (119 | ) | $ | (112 | ) | $ | (106 | ) | $ | (454 | ) | $ | (585 | ) | |||||
Debt-related costs | - | - | - | 1 | 149 | |||||||||||||||
Interest expense on non-GAAP basis | $ | (119 | ) | $ | (112 | ) | $ | (106 | ) | $ | (453 | ) | $ | (436 | ) | |||||
Other income, net on GAAP basis | $ | 16 | $ | 12 | $ | 9 | $ | 62 | $ | 10 | ||||||||||
Gain on disposition of assets | - | - | - | (23 | ) | - | ||||||||||||||
Other income, net on non-GAAP basis | $ | 16 | $ | 12 | $ | 9 | $ | 39 | $ | 10 | ||||||||||
Income (loss) from continuing operations before income taxes on GAAP basis | $ | 755 | $ | 548 | $ | 235 | $ | 1,935 | $ | (1,107 | ) | |||||||||
Acquisition-related purchase accounting revenue adjustment (1) | 4 | 4 | 10 | 29 | 52 | |||||||||||||||
Purchase accounting effect on inventory | 2 | 1 | 86 | 4 | 1,185 | |||||||||||||||
Amortization of acquisition-related intangible assets | 1,099 | 1,096 | 580 | 4,275 | 2,636 | |||||||||||||||
Share-based compensation expense | 252 | 251 | 208 | 920 | 664 | |||||||||||||||
Restructuring, impairment and disposal charges | 58 | 33 | 420 | 180 | 1,053 | |||||||||||||||
Acquisition-related costs | 13 | 26 | 34 | 110 | 139 | |||||||||||||||
Debt-related costs | - | - | - | 1 | 149 | |||||||||||||||
Loss on debt extinguishment | 7 | - | 49 | 166 | 123 | |||||||||||||||
Gain on disposition of assets | - | - | - | (23 | ) | - | ||||||||||||||
Income before income taxes on non-GAAP basis | $ | 2,190 | $ | 1,959 | $ | 1,622 | $ | 7,597 | $ | 4,894 | ||||||||||
Provision for income taxes on GAAP basis | $ | 89 | $ | 39 | $ | 841 | $ | 35 | $ | 642 | ||||||||||
Income tax effects of non-GAAP reconciling adjustments | 10 | 49 | (768 | ) | 307 | (420 | ) | |||||||||||||
Provision for income taxes on non-GAAP basis | $ | 99 | $ | 88 | $ | 73 | $ | 342 | $ | 222 | ||||||||||
Net income (loss) on GAAP basis | $ | 671 | $ | 507 | $ | (668 | ) | $ | 1,894 | $ | (1,861 | ) | ||||||||
Acquisition-related purchase accounting revenue adjustment (1) | 4 | 4 | 10 | 29 | 52 | |||||||||||||||
Purchase accounting effect on inventory | 2 | 1 | 86 | 4 | 1,185 | |||||||||||||||
Amortization of acquisition-related intangible assets | 1,099 | 1,096 | 580 | 4,275 | 2,636 | |||||||||||||||
Share-based compensation expense | 252 | 251 | 208 | 920 | 664 | |||||||||||||||
Restructuring, impairment and disposal charges | 58 | 33 | 420 | 180 | 1,053 | |||||||||||||||
Acquisition-related costs | 13 | 26 | 34 | 110 | 139 | |||||||||||||||
Debt-related costs | - | - | - | 1 | 149 | |||||||||||||||
Loss on debt extinguishment | 7 | - | 49 | 166 | 123 | |||||||||||||||
Gain on disposition of assets | - | - | - | (23 | ) | - | ||||||||||||||
Income tax effects of non-GAAP reconciling adjustments | (10 | ) | (49 | ) | 768 | (307 | ) | 420 | ||||||||||||
Discontinued operations, net of income taxes | (5 | ) | 2 | 62 | 6 | 112 | ||||||||||||||
Net income on non-GAAP basis | $ | 2,091 | $ | 1,871 | $ | 1,549 | $ | 7,255 | $ | 4,672 | ||||||||||
Shares used in per share calculation - diluted on GAAP basis | 424 | 445 | 421 | 421 | 383 | |||||||||||||||
Non-GAAP adjustment (2) | 32 | 11 | 26 | 32 | 25 | |||||||||||||||
Shares used in per share calculation - diluted on non-GAAP basis | 456 | 456 | 447 | 453 | 408 | |||||||||||||||
Inventory days on hand on GAAP basis | 73 | 78 | 74 | |||||||||||||||||
Non-GAAP adjustment(3) | 1 | 1 | 4 | |||||||||||||||||
Inventory days on hand on non-GAAP basis | 74 | 79 | 78 | |||||||||||||||||
(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 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. Non-GAAP adjustment also includes the impact of Partnership REUs and equity awards, which would otherwise be antidilutive on a GAAP basis. | ||||||||||||||||||||
(3) Non-GAAP adjustment for inventory days on hand represents the impact of purchase accounting on inventory, share-based compensation expense, and acquisition-related costs. | ||||||||||||||||||||
BROADCOM LIMITED | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED | |||||||||
(IN MILLIONS) | |||||||||
October 29, | October 30, | ||||||||
2017 | 2016 | ||||||||
ASSETS | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $ | 11,204 | $ | 3,097 | |||||
Trade accounts receivable, net | 2,448 | 2,181 | |||||||
Inventory | 1,447 | 1,400 | |||||||
Other current assets | 724 | 447 | |||||||
Total current assets | 15,823 | 7,125 | |||||||
Long-term assets: | |||||||||
Property, plant and equipment, net | 2,599 | 2,509 | |||||||
Goodwill | 24,706 | 24,732 | |||||||
Intangible assets, net | 10,832 | 15,068 | |||||||
Other long-term assets | 458 | 532 | |||||||
Total assets | $ | 54,418 | $ | 49,966 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | 1,105 | $ | 1,261 | |||||
Employee compensation and benefits | 626 | 517 | |||||||
Current portion of long-term debt | 117 | 454 | |||||||
Other current liabilities | 630 | 846 | |||||||
Total current liabilities | 2,478 | 3,078 | |||||||
Long-term liabilities: | |||||||||
Long-term debt | 17,431 | 13,188 | |||||||
Pension and post-retirement benefit obligations | 112 | 531 | |||||||
Other long-term liabilities | 11,101 | 11,293 | |||||||
Total liabilities | 31,122 | 28,090 | |||||||
Shareholders' equity: | |||||||||
Ordinary shares | 20,505 | 19,241 | |||||||
Accumulated deficit | (25 | ) | (215 | ) | |||||
Accumulated other comprehensive loss | (91 | ) | (134 | ) | |||||
Total Broadcom Limited shareholders' equity | 20,389 | 18,892 | |||||||
Noncontrolling interest | 2,907 | 2,984 | |||||||
Total shareholders' equity | 23,296 | 21,876 | |||||||
Total liabilities and shareholders' equity | $ | 54,418 | $ | 49,966 | |||||
BROADCOM LIMITED | ||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED | ||||||||||||||||||||
(IN MILLIONS) | ||||||||||||||||||||
Fiscal Quarter Ended | Fiscal Year Ended | |||||||||||||||||||
October 29, | July 30, | October 30, | October 29, | October 30, | ||||||||||||||||
2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income (loss) | $ | 671 | $ | 507 | $ | (668 | ) | $ | 1,894 | $ | (1,861 | ) | ||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||||
Depreciation and amortization | 1,219 | 1,211 | 700 | 4,737 | 3,042 | |||||||||||||||
Share-based compensation | 252 | 251 | 205 | 921 | 679 | |||||||||||||||
Excess tax benefits from share-based compensation | - | - | (21 | ) | - | (89 | ) | |||||||||||||
Deferred taxes and other non-cash taxes | (74 | ) | 12 | 718 | (173 | ) | 365 | |||||||||||||
Non-cash portion of debt extinguishment loss | 7 | - | 49 | 166 | 100 | |||||||||||||||
Non-cash restructuring, impairment and disposal charges | 17 | 14 | 394 | 71 | 662 | |||||||||||||||
Amortization of debt issuance costs and accretion of debt discount | 5 | 5 | 9 | 24 | 36 | |||||||||||||||
Other | 9 | 13 | 4 | 7 | (6 | ) | ||||||||||||||
Changes in assets and liabilities, net of acquisitions and disposals: | ||||||||||||||||||||
Trade accounts receivable, net | (31 | ) | (344 | ) | - | (267 | ) | (491 | ) | |||||||||||
Inventory | (16 | ) | (119 | ) | (92 | ) | (39 | ) | 996 | |||||||||||
Accounts payable | (63 | ) | 217 | 94 | (97 | ) | 33 | |||||||||||||
Employee compensation and benefits | 80 | 82 | 93 | 109 | 163 | |||||||||||||||
Contributions to defined benefit pension plans | (345 | ) | (5 | ) | (19 | ) | (361 | ) | (33 | ) | ||||||||||
Other current assets and current liabilities | 29 | (179 | ) | (60 | ) | (541 | ) | (98 | ) | |||||||||||
Other long-term assets and long-term liabilities | 199 | (9 | ) | (54 | ) | 100 | (87 | ) | ||||||||||||
Net cash provided by operating activities | 1,959 | 1,656 | 1,352 | 6,551 | 3,411 | |||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Purchases of property, plant and equipment | (233 | ) | (255 | ) | (193 | ) | (1,069 | ) | (723 | ) | ||||||||||
Proceeds from disposals of property, plant and equipment | 440 | 1 | - | 441 | 5 | |||||||||||||||
Purchases of investments | (7 | ) | - | - | (207 | ) | (58 | ) | ||||||||||||
Proceeds from sales and maturities of investments | 200 | - | 15 | 200 | 104 | |||||||||||||||
Acquisitions of businesses, net of cash acquired | - | (3 | ) | - | (40 | ) | (10,055 | ) | ||||||||||||
Proceeds from sales of businesses | - | - | 200 | 10 | 898 | |||||||||||||||
Other | (4 | ) | (1 | ) | 4 | (9 | ) | (11 | ) | |||||||||||
Net cash provided by (used in) investing activities | 396 | (258 | ) | 26 | (674 | ) | (9,840 | ) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Proceeds from issuance of long-term debt | 3,980 | - | 3,584 | 17,426 | 19,510 | |||||||||||||||
Repayment of debt | - | - | (3,697 | ) | (13,668 | ) | (9,842 | ) | ||||||||||||
Payment of assumed debt | - | - | - | - | (1,475 | ) | ||||||||||||||
Payment of debt issuance costs | (1 | ) | - | (15 | ) | (24 | ) | (123 | ) | |||||||||||
Dividend and distribution payments | (439 | ) | (438 | ) | (213 | ) | (1,745 | ) | (750 | ) | ||||||||||
Issuance of ordinary shares | 66 | 41 | 78 | 257 | 295 | |||||||||||||||
Excess tax benefits from share-based compensation | - | - | 21 | - | 89 | |||||||||||||||
Payment of capital lease obligations | (6 | ) | (6 | ) | - | (16 | ) | - | ||||||||||||
Net cash provided by (used in) financing activities | 3,600 | (403 | ) | (242 | ) | 2,230 | 7,704 | |||||||||||||
Net change in cash and cash equivalents | 5,955 | 995 | 1,136 | 8,107 | 1,275 | |||||||||||||||
Cash and cash equivalents at the beginning of period | 5,249 | 4,254 | 1,961 | 3,097 | 1,822 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 11,204 | $ | 5,249 | $ | 3,097 | $ | 11,204 | $ | 3,097 | ||||||||||
Supplemental disclosure of cash flow information: | ||||||||||||||||||||
Cash paid for interest | $ | 1 | $ | 206 | $ | 105 | $ | 310 | $ | 448 | ||||||||||
Cash paid for income taxes | $ | 96 | $ | 35 | $ | 99 | $ | 349 | $ | 242 | ||||||||||