Attached files

file filename
8-K - FORM 8-K - Broadcom Pte. Ltd.d310141d8k.htm

Exhibit 99.1

Broadcom Limited Announces Fourth Quarter and

Fiscal Year 2016 Financial Results and Interim Dividend

 

    Quarterly interim dividend doubled to $1.02 per share from the prior quarter

 

    Quarterly GAAP gross margin of 52.5 percent; Quarterly non-GAAP gross margin from continuing operations of 60.8 percent

 

    Quarterly GAAP diluted loss per share of $1.59; Quarterly non-GAAP diluted earnings per share from continuing operations of $3.47

SAN JOSE, Calif., and SINGAPORE – December 8, 2016 – Broadcom Limited (Nasdaq: AVGO), a leading semiconductor device supplier to the wired, wireless, enterprise storage, and industrial end markets, today reported financial results for the fourth fiscal quarter and fiscal year ended October 30, 2016, and provided guidance for the first quarter of its fiscal year 2017.

Basis Of Presentation

Broadcom Limited is the successor to Avago Technologies Limited (“Avago”). Following Avago’s acquisition of Broadcom Corporation (“BRCM”) on February 1, 2016 (the “Acquisition”), Broadcom Limited became the ultimate parent company of Avago and BRCM. Financial results for the fiscal periods prior to the Acquisition relate solely to the Company’s predecessor, Avago. Unless the context otherwise requires, references in this press release to “Broadcom,” “the Company,” “we,” “our,” “us” and similar terms are to Broadcom Limited from and after the effective time of the Acquisition and, prior to that time, to its predecessor, Avago. 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.

Fourth Quarter Fiscal Year 2016 GAAP Results

Net revenue was $4,136 million, an increase of 9 percent from $3,792 million in the previous quarter and an increase of 125 percent from $1,840 million in the same quarter last year.

Gross margin was $2,171 million, or 52.5 percent of net revenue. This compares with gross margin of $1,782 million, or 47.0 percent of net revenue, in the prior quarter, and gross margin of $997 million, or 54.2 percent of net revenue, in the same quarter last year.

Operating expenses were $1,790 million. This compares with $2,046 million in the prior quarter and $483 million for the same quarter last year.

Operating income was $381 million, or 9 percent of net revenue. This compares with operating loss of $264 million, or 7 percent of net revenue, in the prior quarter, and operating income of $514 million, or 28 percent of net revenue, in the same quarter last year.

Net loss, which includes the impact of discontinued operations, was $668 million, or $1.59 per diluted share. This compares with net loss of $315 million, or $0.75 per diluted share, for the prior quarter, and net income of $429 million, or $1.49 per diluted share, in the same quarter last year.


Net loss attributable to ordinary shares was $632 million. Net loss attributable to the noncontrolling interest (restricted exchangeable limited partnership units (“REUs”)) in the Company’s subsidiary, Broadcom Cayman L.P. (the “Partnership”), was $36 million.

 

Fourth Quarter Fiscal Year 2016 GAAP Results

                     Change  

(Dollars in millions, except per share data)

   Q4 16     Q3 16     Q4 15     Q/Q     Y/Y  

Net revenue

   $ 4,136      $ 3,792      $ 1,840        +9     +125

Gross margin

     52.5     47.0     54.2     +550bps        -170bps   

Operating expenses

   $ 1,790      $ 2,046      $ 483      -$ 256      +$ 1,307   

Net income (loss)

   $ (668   $ (315   $ 429      -$ 353       -$ 1,097   

Net loss attributable to noncontrolling interest

   $ (36   $ (17   $ —        -$ 19       -$ 36   

Net income (loss) attributable to ordinary shares

   $ (632   $ (298   $ 429      -$ 334       -$ 1,061   

Earnings (loss) per share - diluted

   $ (1.59   $ (0.75   $ 1.49      -$ 0.84       -$ 3.08   

The Company’s cash balance at the end of the fourth fiscal quarter was $3,097 million, compared to $1,961 million at the end of the prior quarter.

During the fourth quarter, the Company generated $1,352 million in cash from operations and received $200 million in net cash proceeds from the completion of divestitures. In the fourth quarter, the Company spent $193 million on capital expenditures.

On September 30, 2016, the Company paid a cash dividend of $0.51 per ordinary share, totaling $202 million. On the same date, the Partnership, of which the Company is the General Partner, paid holders of REUs a corresponding distribution of $0.51 per REU, totaling $11 million.

Fourth Quarter Fiscal Year 2016 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 $4,146 million, an increase of 9 percent from $3,802 million in the previous quarter, and an increase of 124 percent from $1,853 million in the same quarter last year.

Gross margin from continuing operations was $2,522 million, or 60.8 percent of net revenue. This compares with gross margin of $2,297 million, or 60.4 percent of net revenue, in the prior quarter, and gross margin of $1,149 million, or 62.0 percent of net revenue, in the same quarter last year.

Operating income from continuing operations was $1,719 million, or 41 percent of net revenue. This compares with operating income from continuing operations of $1,489 million, or 39 percent of net revenue, in the prior quarter, and $811 million, or 44 percent of net revenue, in the same quarter last year.

Net income from continuing operations was $1,549 million, or $3.47 per diluted share. This compares with net income of $1,293 million, or $2.89 per diluted share last quarter, and net income of $737 million, or $2.51 per diluted share, in the same quarter last year.

 

2


Fourth Quarter Fiscal Year 2016 Non-GAAP Results

                     Change  

(Dollars in millions, except per share data)

   Q4 16     Q3 16     Q4 15     Q/Q     Y/Y  

Net revenue

   $ 4,146      $ 3,802      $ 1,853        +9     +124

Gross margin

     60.8     60.4     62.0     +40bps        -120bps   

Operating expenses

   $ 803      $ 808      $ 338       -$ 5      +$ 465   

Net income

   $ 1,549      $ 1,293      $ 737      +$ 256      +$ 812   

Earnings per share - diluted

   $ 3.47      $ 2.89      $ 2.51      +$ 0.58      +$ 0.96   

“Fiscal 2016 was clearly transformative for our company with the acquisition of Broadcom Corporation. We finished the year on a very strong note, delivering a record level of revenue with 9 percent sequential revenue growth in the fourth quarter” said Hock Tan, President and CEO of Broadcom Limited. “Reflecting the operating leverage from our larger scale and improved profitability, we announced today a doubling of our dividend.”

Other Quarterly Data

 

                                            Growth Rates  
     Q4 16     Q3 16     Q4 15     Q/Q     Y/Y  

Net revenue by segment:

                   

Wired infrastructure

   $ 2,074         50   $ 2,062         54   $ 378         20     1     449

Wireless communications

     1,346         32        1,008         27        680         37        34     98

Enterprise storage

     561         14        527         14        639         35        6     -12

Industrial & other

     155         4        195         5        143         8        -21     8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

Total net revenue

   $ 4,136         100   $ 3,792         100   $ 1,840         100    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     
                                            Growth Rates  
     Q4 16     Q3 16     Q4 15     Q/Q     Y/Y  

Non-GAAP net revenue by segment:

                   

Wired infrastructure (1)

   $ 2,077         50   $ 2,065         54   $ 378         20     1     449

Wireless communications

     1,346         32        1,008         27        680         37        34     98

Enterprise storage

     561         14        527         14        639         35        6     -12

Industrial & other (1)

     162         4        202         5        156         8        -20     4
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

Total non-GAAP net revenue

   $ 4,146         100   $ 3,802         100   $ 1,853         100    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

(1) Non-GAAP data include the effect of acquisition-related purchase accounting adjustments relating to licensing revenue.

 

Key Statistics (Dollars in millions)

   Q4 16      Q3 16      Q4 15  

Cash from operations

   $ 1,352       $ 963       $ 582   

Depreciation

   $ 118       $ 117       $ 58   

Amortization of acquisition-related intangible assets

   $ 580       $ 939       $ 192   

Capital expenditures

   $ 193       $ 232       $ 106   

Days sales outstanding (“DSO”)

     48         52         50   

Inventory days on hand (“DOH”)

     74         66         67   

Non-GAAP DSO

     48         52         50   

Non-GAAP Inventory DOH

     78         74         68   

 

3


Fiscal Year 2016 Financial Results From Continuing Operations

Net revenue from continuing operations was $13,240 million, an increase of 94 percent from $6,824 million in the prior year. Gross margin was $5,940 million, or 44.9 percent of net revenue, versus $3,553 million, or 52.1 percent of net revenue, in fiscal year 2015. Operating loss was $409 million compared with operating income of $1,632 million in the prior year. Net loss, which includes the impact from discontinued operations, was $1,861 million, or $4.86 per diluted share. This compares with net income of $1,364 million, or $4.85 per diluted share, in fiscal year 2015. Net loss attributable to ordinary shares was $1,739 million in fiscal year 2016. Net loss attributable to the noncontrolling interest REUs in the Partnership was $122 million.

 

Fiscal Year 2016 GAAP Results

(Dollars in millions, except per share data)

   2016     2015     Change
Y/Y
 

Net revenue

   $ 13,240      $ 6,824        +94

Gross margin

     44.9     52.1     -720bps   

Operating expenses

   $ 6,349      $ 1,921      +$ 4,428   

Net income (loss)

   $ (1,861   $ 1,364       -$ 3,225   

Net loss attributable to noncontrolling interest

   $ (122   $ —         -$ 122   

Net income (loss) attributable to ordinary shares

   $ (1,739   $ 1,364       -$ 3,103   

Earnings (loss) per share - diluted

   $ (4.86   $ 4.85       -$ 9.71   

Non-GAAP net revenue from continuing operations was $13,292 million, an increase of 92 percent from $6,905 million in the prior year. Non-GAAP gross margin was $8,046 million, or 60.5 percent of net revenue, versus $4,184 million, or 60.6 percent of net revenue, in fiscal year 2015. Non-GAAP operating income from continuing operations was $5,320 million. This compares with $2,926 million in the prior year. Non-GAAP net income was $4,672 million, or $11.45 per diluted share. This compares with non-GAAP net income of $2,613 million, or $8.98 per diluted share, in fiscal year 2015.

 

Fiscal Year 2016 Non-GAAP Results

(Dollars in millions, except per share data)

   2016     2015     Change
Y/Y
 

Net revenue

   $ 13,292      $ 6,905        +92

Gross margin

     60.5     60.6     -10bps   

Operating expenses

   $ 2,726      $ 1,258      +$ 1,468   

Net income

   $ 4,672      $ 2,613      +$ 2,059   

Earnings per share - diluted

   $ 11.45      $ 8.98      +$ 2.47   

 

4


First Quarter Fiscal Year 2017 Business Outlook

Based on current business trends and conditions, the outlook for continuing operations for the first quarter of fiscal year 2017, ending January 29, 2017, is expected to be as follows:

 

     GAAP     Reconciling Items      Non-GAAP  

Net revenue

   $ 4,065M +/- $75M      $ 10M       $ 4,075M +/- $75M   

Gross margin

     47.0% +/- 1   $ 588M         61.5% +/- 1

Operating expenses

   $ 1,473M      $ 688M       $ 785M   

Interest expense and other

   $ 101M        —         $ 101M   

Provision for income taxes

   $ 113M      $ 40M       $ 73M   

Diluted share count

     437M        9M         446M   

 

  Non-GAAP net revenue includes $10 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 $10 million of licensing revenue, and excludes the effects of $558 million of amortization of intangible assets, $14 million of share-based compensation expense, and $6 million of restructuring charges;

 

  Non-GAAP operating expenses exclude $441 million of amortization of intangible assets, $196 million of share-based compensation expense, $30 million of acquisition-related costs, and $21 million of restructuring charges;

 

  Non-GAAP tax provision excludes $40 million of tax provision representing the tax effects of the projected reconciling items noted above; and

 

  Non-GAAP diluted share count 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 $330 million. For the first fiscal quarter, depreciation is expected to be $116 million and amortization is expected to be approximately $999 million. Cash taxes expected to be paid during fiscal year 2017 are approximately $400 million.

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.

 

5


Broadcom will be meeting with investors on January 4-6, 2017, at the 2017 International CES and presenting at the J.P. Morgan 15th Annual Tech Forum at the 2017 International CES on January 5, 2017 and the Citi 2017 Internet, Media and Telecommunication Conference in Las Vegas on January 5, 2017.

Interim Dividend

The Company’s Board of Directors has approved a quarterly, interim cash dividend of $1.02 per ordinary share. A corresponding distribution will also be paid by the Partnership, of which the Company is the General Partner, to holders of REUs, in the amount of $1.02 per REU.

The dividend and the distribution are both payable on December 30, 2016 to shareholders or unitholders of record, as applicable, at the close of business (5:00 p.m.) Eastern Time on December 16, 2016.

Financial Results Conference Call

Broadcom Limited will host a conference call to review its financial results for the fourth quarter and fiscal year 2016, ended October 30, 2016, and to provide guidance for the first quarter of fiscal year 2017, today at 2:00 p.m. Pacific Time. Those wishing to access the call should dial (866) 310-8712; International +1 (720) 634-2946. The passcode is 12782522. A replay of the call will be accessible for one week after the call. To access the replay dial (855) 859-2056; International +1 (404) 537-3406; and reference the passcode: 12782522. A webcast of the conference call will also be available in the “Investors” section of Broadcom’s website at www.broadcom.com.

Non-GAAP Financial Measures

In addition to GAAP reporting, Broadcom provides investors with net revenue, net income, operating income, gross margin, operating expenses and other data on a non-GAAP basis. This non-GAAP information includes the effect, where applicable, of purchase accounting on revenues, and excludes amortization of intangible assets, share-based compensation expense, restructuring, impairment and disposal charges, acquisition-related costs, including integration costs, purchase accounting effect on inventory, gain (loss) on extinguishment of debt, income (loss) from discontinued operations and income tax effects of non-GAAP reconciling adjustments. Management does not believe that these items are reflective of the Company’s underlying performance. However, 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 presentation of these and other similar items in Broadcom’s non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent or unusual. Broadcom believes this non-GAAP financial information provides additional insight into the Company’s on-going performance and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Company’s on-going operations and enable more meaningful period to period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A reconciliation between GAAP and non-GAAP financial data is included in the supplemental financial data attached to this press release.

 

6


About Broadcom Limited

Broadcom Limited (NASDAQ: AVGO) is a leading designer, developer and global supplier of a broad range of digital and analog semiconductor connectivity solutions. Broadcom Limited’s extensive product portfolio serves four primary end markets: wired infrastructure, wireless communications, enterprise storage and industrial & other. Applications for our products in these end markets include: data center networking, home connectivity, set-top box, broadband access, telecommunications equipment, smartphones and base stations, data center servers and storage, factory automation, power generation and alternative energy systems, and electronic displays.

Cautionary Note Regarding Forward-Looking Statements

This announcement contains forward-looking statements (including within the meaning of Section 21E of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the United States Securities Act of 1933, as amended) concerning Broadcom. These statements include, but are not limited to, statements that address our expected future business and financial performance and statements about (i) the expected benefits of acquisitions, (ii) our plans, objectives and intentions with respect to future operations and products, (iii) our competitive position and opportunities, (iv) the impact of acquisitions on the market for our products, (v) other statements identified by words such as “will”, “expect”, “intends”, “believe”, “anticipate”, “estimate”, “should”, “intend”, “plan”, “potential”, “predict” “project”, “aim”, and similar words, phrases or expressions. These forward-looking statements are based on current expectations and beliefs of the management of Broadcom, as well as assumptions made by, and information currently available to, such management, current market trends and market conditions and involve risks and uncertainties, many of which are outside the Company’s and management’s control, and which may cause actual results to differ materially from those contained in forward-looking statements. Accordingly, you should not place undue reliance on such statements.

Particular uncertainties that could materially affect future results include any risks associated with our recent acquisition of Broadcom Corporation and other acquisitions we may make, such as delays, challenges and expenses associated with integrating acquired companies with our existing businesses and our ability to achieve the benefits, growth prospects and synergies expected from such acquisitions, including our pending acquisition of Brocade Communications Systems, Inc.; loss of our significant customers and fluctuations in the timing and volume of significant customer demand; our dependence on contract manufacturers and outsourced supply chain; our ability to accurately estimate customers’ demand and adjust our manufacturing and supply chain accordingly; our significant indebtedness, including the need to generate sufficient cash flows to service and repay such debt; our ability to improve our manufacturing efficiency and quality; increased dependence on a small number of markets; quarterly and annual fluctuations in operating results; cyclicality in the semiconductor industry or in our target markets; global economic conditions and concerns; our competitive performance and ability to continue achieving design wins with our customers, as well as the timing of those design wins; rates of growth in our target markets; 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

 

7


claims; dependence on and risks associated with distributors of our products; 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; 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 Securities and Exchange Commission (“SEC”), which you may obtain for free at the SEC’s website at http://www.sec.gov, discuss some of the important risk factors that may affect our business, results of operations and financial condition. We undertake no intent or obligation to publicly update or revise any of these forward looking statements, whether as a result of new information, future events or otherwise, except as required by law.

# # #

Contacts:

Broadcom Limited

Ashish Saran

Investor Relations

+1 408 433 8000

investor.relations@broadcom.com

 

8


BROADCOM LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

(IN MILLIONS, EXCEPT PER SHARE DATA)

 

     Fiscal Quarter Ended     Fiscal Year Ended  
     October 30,
2016
    July 31,
2016
    November 1,
2015
    October 30,
2016
    November 1,
2015
 

Net revenue

   $ 4,136      $ 3,792      $ 1,840      $ 13,240      $ 6,824   

Cost of products sold:

          

Cost of products sold

     1,639        1,520        712        5,295        2,750   

Purchase accounting effect on inventory

     86        271        —          1,185        30   

Amortization of acquisition-related intangible assets

     224        211        129        763        484   

Restructuring charges

     16        8        2        57        7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of products sold

     1,965        2,010        843        7,300        3,271   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     2,171        1,782        997        5,940        3,553   

Research and development

     806        814        287        2,674        1,049   

Selling, general and administrative

     224        230        118        806        486   

Amortization of acquisition-related intangible assets

     356        728        63        1,873        249   

Restructuring, impairment and disposal charges

     404        274        15        996        137   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     1,790        2,046        483        6,349        1,921   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     381        (264     514        (409     1,632   

Interest expense

     (106     (139     (41     (585     (191

Loss on debt extinguishment

     (49     (21     —          (123     (10

Other income, net

     9        4        12        10        36   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     235        (420     485        (1,107     1,467   

Provision for (benefit from) income taxes

     841        (117     15        642        76   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     (606     (303     470        (1,749     1,391   

Loss from discontinued operations, net of income taxes

     (62     (12     (41     (112     (27
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (668     (315     429        (1,861     1,364   

Net loss attributable to noncontrolling interest

     (36     (17     —          (122     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to ordinary shares

   $ (632   $ (298   $ 429      $ (1,739   $ 1,364   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic income (loss) per share (1):

          

Income (loss) per share from continuing operations

   $ (1.44   $ (0.72   $ 1.70      $ (4.46   $ 5.27   

Loss per share from discontinued operations, net of income taxes

     (0.15     (0.03     (0.15     (0.29     (0.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share

   $ (1.59   $ (0.75   $ 1.55      $ (4.75   $ 5.17   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share (2):

          

Income (loss) per share from continuing operations

   $ (1.44   $ (0.72   $ 1.64      $ (4.57   $ 4.95   

Loss per share from discontinued operations, net of income taxes

     (0.15     (0.03     (0.15     (0.29     (0.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share

   $ (1.59   $ (0.75   $ 1.49      $ (4.86   $ 4.85   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculations:

          

Basic

     398        396        276        366        264   

Diluted

     421        419        287        383        281   

Share-based compensation expense included in continuing operations:

          

Cost of products sold

   $ 14      $ 15      $ 7      $ 48      $ 26   

Research and development

     136        144        30        430        107   

Selling, general and administrative

     58        54        26        186        99   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total share-based compensation expense

   $ 208      $ 213      $ 63      $ 664      $ 232   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) For the fiscal quarters ended October 30, 2016 and July 31, 2016 and the fiscal year ended October 30, 2016, basic loss per share numerators are reduced by the amount of net loss attributable to noncontrolling interest, which is approximately 5.4% of net loss for each of the fiscal quarters ended October 30, 2016 and July 31, 2016. Net loss attributable to noncontrolling interest for the fiscal year ended October 30, 2016 is an accumulation of net loss attributable to noncontrolling interest since February 1, 2016. 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 October 30, 2016 and July 31, 2016 and the fiscal year ended October 30, 2016, diluted 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 loss per share calculations include 23 million Partnership REUs for each of the fiscal quarters ended October 30, 2016 and July 31, 2016, respectively, and include 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 30,
2016
    July 31,
2016
    November 1,
2015
    October 30,
2016
    November 1,
2015
 

Net revenue on GAAP basis

   $ 4,136      $ 3,792      $ 1,840      $ 13,240      $ 6,824   

Acquisition-related purchase accounting revenue adjustment (1)

     10        10        13        52        81   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenue on non-GAAP basis

   $ 4,146      $ 3,802      $ 1,853      $ 13,292      $ 6,905   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin on GAAP basis

   $ 2,171      $ 1,782      $ 997      $ 5,940      $ 3,553   

Acquisition-related purchase accounting revenue adjustment (1)

     10        10        13        52        81   

Purchase accounting effect on inventory

     86        271        —          1,185        30   

Amortization of acquisition-related intangible assets

     224        211        129        763        484   

Share-based compensation expense

     14        15        7        48        26   

Restructuring charges

     16        8        2        57        7   

Acquisition-related costs

     1        —          1        1        3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin on non-GAAP basis

   $ 2,522      $ 2,297      $ 1,149      $ 8,046      $ 4,184   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development on GAAP basis

   $ 806      $ 814      $ 287      $ 2,674      $ 1,049   

Share-based compensation expense

     136        144        30        430        107   

Acquisition-related costs

     4        3        —          10        9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development on non-GAAP basis

   $ 666      $ 667      $ 257      $ 2,234      $ 933   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expense on GAAP basis

   $ 224      $ 230      $ 118      $ 806      $ 486   

Share-based compensation expense

     58        54        26        186        99   

Acquisition-related costs

     29        35        11        128        62   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expense on non-GAAP basis

   $ 137      $ 141      $ 81      $ 492      $ 325   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses on GAAP basis

   $ 1,790      $ 2,046      $ 483      $ 6,349      $ 1,921   

Amortization of acquisition-related intangible assets

     356        728        63        1,873        249   

Share-based compensation expense

     194        198        56        616        206   

Restructuring, impairment and disposal charges

     404        274        15        996        137   

Acquisition-related costs

     33        38        11        138        71   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses on non-GAAP basis

   $ 803      $ 808      $ 338      $ 2,726      $ 1,258   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) on GAAP basis

   $ 381      $ (264   $ 514      $ (409   $ 1,632   

Acquisition-related purchase accounting revenue adjustment (1)

     10        10        13        52        81   

Purchase accounting effect on inventory

     86        271        —          1,185        30   

Amortization of acquisition-related intangible assets

     580        939        192        2,636        733   

Share-based compensation expense

     208        213        63        664        232   

Restructuring, impairment and disposal charges

     420        282        17        1,053        144   

Acquisition-related costs

     34        38        12        139        74   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income on non-GAAP basis

   $ 1,719      $ 1,489      $ 811      $ 5,320      $ 2,926   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on GAAP basis

   $ (106   $ (139   $ (41   $ (585   $ (191

Acquisition-related costs

     —          —          —          149        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on non-GAAP basis

   $ (106   $ (139   $ (41   $ (436   $ (191
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income, net on GAAP basis

   $ 9      $ 4      $ 12      $ 10      $ 36   

Other

     —          —          (2     —          (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income, net on non-GAAP basis

   $ 9      $ 4      $ 10      $ 10      $ 34   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes on GAAP basis

   $ 235      $ (420   $ 485      $ (1,107   $ 1,467   

Acquisition-related purchase accounting revenue adjustment (1)

     10        10        13        52        81   

Purchase accounting effect on inventory

     86        271        —          1,185        30   

Amortization of acquisition-related intangible assets

     580        939        192        2,636        733   

Share-based compensation expense

     208        213        63        664        232   

Restructuring, impairment and disposal charges

     420        282        17        1,053        144   

Acquisition-related costs

     34        38        12        288        74   

Loss on debt extinguishment

     49        21        —          123        10   

Other

     —          —          (2     —          (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes on non-GAAP basis

   $ 1,622      $ 1,354      $ 780      $ 4,894      $ 2,769   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for (benefit from) income taxes on GAAP basis

   $ 841      $ (117   $ 15      $ 642      $ 76   

Income tax effects of non-GAAP reconciling adjustments

     (768     178        28        (420     80   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for income taxes on non-GAAP basis

   $ 73      $ 61      $ 43      $ 222      $ 156   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) on GAAP basis

   $ (668   $ (315   $ 429      $ (1,861   $ 1,364   

Acquisition-related purchase accounting revenue adjustment (1)

     10        10        13        52        81   

Purchase accounting effect on inventory

     86        271        —          1,185        30   

Amortization of acquisition-related intangible assets

     580        939        192        2,636        733   

Share-based compensation expense

     208        213        63        664        232   

Restructuring, impairment and disposal charges

     420        282        17        1,053        144   

Acquisition-related costs

     34        38        12        288        74   

Loss on debt extinguishment

     49        21        —          123        10   

Other

     —          —          (2     —          (2

Income tax effects of non-GAAP reconciling adjustments

     768        (178     (28     420        (80

Discontinued operations, net of income taxes

     62        12        41        112        27   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income on non-GAAP basis

   $ 1,549      $ 1,293      $ 737      $ 4,672      $ 2,613   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation - diluted on GAAP basis

     421        419        287        383        281   

Non-GAAP adjustment

     26        28        7        25        10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation - diluted on non-GAAP basis(2)

     447        447        294        408        291   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Inventory Days on Hand on GAAP basis

     74        66        67       

Non-GAAP adjustment

     4        8        1       
  

 

 

   

 

 

   

 

 

     

Inventory Days on Hand on non-GAAP basis(3)

     78        74        68       
  

 

 

   

 

 

   

 

 

     

 

(1) Amounts represent licensing revenue not included in GAAP net revenue as a result of the effect of purchase accounting for acquisitions.
(2) 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.
(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 and acquisition-related costs.


BROADCOM LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED

(IN MILLIONS)

 

     October 30,
2016
    November 1,
2015 (1)
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 3,097      $ 1,822   

Trade accounts receivable, net

     2,181        1,019   

Inventory

     1,400        524   

Other current assets

     447        394   
  

 

 

   

 

 

 

Total current assets

     7,125        3,759   

Long-term assets:

    

Property, plant and equipment, net

     2,509        1,460   

Goodwill

     24,732        1,674   

Intangible assets, net

     15,068        3,277   

Other long-term assets

     532        345   
  

 

 

   

 

 

 

Total assets

   $ 49,966      $ 10,515   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 1,261      $ 617   

Employee compensation and benefits

     517        250   

Current portion of long-term debt

     454        46   

Other current liabilities

     846        206   
  

 

 

   

 

 

 

Total current liabilities

     3,078        1,119   

Long-term liabilities:

    

Long-term debt

     13,188        3,826   

Pension and post-retirement benefit obligations

     531        475   

Other long-term liabilities

     11,293        381   
  

 

 

   

 

 

 

Total liabilities

     28,090        5,801   
  

 

 

   

 

 

 

Shareholders’ equity:

    

Ordinary shares

     19,241        2,547   

Retained earnings (accumulated deficit)

     (215     2,240   

Accumulated other comprehensive loss

     (134     (73
  

 

 

   

 

 

 

Total Broadcom Limited shareholders’ equity

     18,892        4,714   

Noncontrolling interest

     2,984        —     
  

 

 

   

 

 

 

Total shareholders’ equity

     21,876        4,714   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 49,966      $ 10,515   
  

 

 

   

 

 

 

 

(1) Amounts as of November 1, 2015 have been derived from audited financial statements as of that date.


BROADCOM LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(IN MILLIONS)

 

     Fiscal Quarter Ended     Fiscal Year Ended  
     October 30,
2016
    July 31,
2016
    November 1,
2015
    October 30,
2016
    November 1,
2015
 

Cash flows from operating activities:

          

Net income (loss)

   $ (668   $ (315   $ 429      $ (1,861   $ 1,364   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

          

Depreciation and amortization

     700        1,058        250        3,042        962   

Share-based compensation

     205        219        63        679        232   

Excess tax benefits from share-based compensation

     (21     (10     (23     (89     (125

Non-cash restructuring, impairment and disposal charges

     394        224        2        662        77   

Non-cash portion of debt extinguishment loss, net

     49        21        —          100        10   

Deferred taxes

     718        (181     (185     365        (220

Amortization of debt issuance costs and accretion of debt discount

     9        10        4        36        22   

Other

     4        (36     36        (6     32   

Changes in assets and liabilities, net of acquisitions and disposals:

          

Trade accounts receivable, net

     —          (322     (209     (491     (187

Inventory

     (92     168        (1     996        62   

Accounts payable

     94        156        81        33        29   

Employee compensation and benefits

     93        121        20        163        8   

Other current assets and current liabilities

     (60     (124     37        (98     12   

Other long-term assets and long-term liabilities

     (73     (26     78        (120     40   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     1,352        963        582        3,411        2,318   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Acquisitions of businesses, net of cash acquired

     —          (20     —          (10,055     (394

Proceeds from sales of businesses

     200        630        —          898        650   

Purchases of property, plant and equipment

     (193     (232     (106     (723     (593

Proceeds from disposals of property, plant and equipment

     —          5        47        5        110   

Purchases of investments

     —          —          (5     (58     (14

Proceeds from sales and maturities of investments

     15        57        —          104        —     

Other

     4        (14     —          (11     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     26        426        (64     (9,840     (241
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Proceeds from term loan borrowings

     3,584        —          —          19,510        —     

Debt repayments

     (3,697     (1,306     (12     (9,842     (1,639

Payments of assumed debt

     —          —          —          (1,475     (178

Debt issuance costs

     (15     —          —          (123     —     

Dividend payments

     (213     (211     (116     (750     (408

Issuance of ordinary shares

     78        38        55        295        241   

Excess tax benefits from share-based compensation

     21        10        23        89        125   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (242     (1,469     (50     7,704        (1,859
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     1,136        (80     468        1,275        218   

Cash and cash equivalents at the beginning of period

     1,961        2,041        1,354        1,822        1,604   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 3,097      $ 1,961      $ 1,822      $ 3,097      $ 1,822