Attached files

file filename
8-K - 8-K - Broadcom Pte. Ltd.d438731d8k.htm

Exhibit 99.1

Broadcom Limited Announces Third Quarter

Fiscal Year 2017 Financial Results

 

    Quarterly GAAP gross margin of 48.2 percent; Quarterly non-GAAP gross margin from continuing operations of 63.3 percent

 

    Quarterly GAAP diluted earnings per share of $1.14; Quarterly non-GAAP diluted earnings per share from continuing operations of $4.10

SAN JOSE, Calif., and SINGAPORE - August 24, 2017 - Broadcom Limited (Nasdaq: AVGO), a leading semiconductor device supplier to the wired, wireless, enterprise storage, and industrial end markets, today reported financial results for its third quarter of fiscal year 2017, ended July 30, 2017, and provided guidance for the fourth quarter of its fiscal year 2017.

Third Quarter Fiscal Year 2017 GAAP Results

Net revenue was $4,463 million, an increase of 7 percent from $4,190 million in the previous quarter and an increase of 18 percent from $3,792 million in the same quarter last year.

Gross margin was $2,149 million, or 48.2 percent of net revenue. This compares with gross margin of $1,976 million, or 47.2 percent of net revenue, in the prior quarter, and gross margin of $1,782 million, or 47.0 percent of net revenue, in the same quarter last year.

Operating expenses were $1,501 million. This compares with $1,502 million in the prior quarter and $2,046 million in the same quarter last year.

Operating income was $648 million, or 14.5 percent of net revenue. This compares with operating income of $474 million, or 11.3 percent of net revenue, in the prior quarter, and operating loss of $264 million, or 7.0 percent of net revenue, in the same quarter last year.

Net income, which includes the impact of discontinued operations, was $507 million, or $1.14 per diluted share. This compares with net income of $464 million, or $1.05 per diluted share, in the prior quarter, and net loss of $315 million, or $0.75 per diluted share, in the same quarter last year.

Net income attributable to ordinary shares was $481 million. Net income attributable to the noncontrolling interest (restricted exchangeable limited partnership units, or “REUs”) in the Company’s subsidiary, Broadcom Cayman L.P. (the “Partnership”), was $26 million.

 

1


Third Quarter Fiscal Year 2017 GAAP Results                      Change  
(Dollars in millions, except per share data)    Q3 17     Q2 17     Q3 16     Q/Q     Y/Y  

Net revenue

   $ 4,463     $ 4,190     $ 3,792       +7     +18

Gross margin

     48.2     47.2     47.0     +100bps       +120bps  

Operating expenses

   $ 1,501     $ 1,502     $ 2,046      -$ 1      -$ 545  

Net income (loss)

   $ 507     $ 464     $ (315   +$ 43     +$ 822  

Net income (loss) attributable to noncontrolling interest

   $ 26     $ 24     $ (17   +$ 2     +$ 43  

Net income (loss) attributable to ordinary shares

   $ 481     $ 440     $ (298   +$ 41     +$ 779  

Earnings (loss) per share - diluted

   $ 1.14     $ 1.05     $ (0.75   +$ 0.09     +$ 1.89  

The Company’s cash, cash equivalents and short term investments balance at the end of the third fiscal quarter was $5,449 million, compared to $4,454 million at the end of the prior quarter.

During the third fiscal quarter, the Company generated $1,656 million in cash from operations and spent $255 million on capital expenditures.

On June 30, 2017, the Company paid a cash dividend of $1.02 per ordinary share, totaling $415 million. On the same date, the Partnership, of which the Company is the General Partner, paid holders of REUs a corresponding distribution of $1.02 per REU, totaling $23 million.

Third 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 $4,467 million, an increase of 6 percent from $4,201 million in the previous quarter, and an increase of 17 percent from $3,802 million in the same quarter last year.

Gross margin from continuing operations was $2,827 million, or 63.3 percent of net revenue. This compares with gross margin from continuing operations of $2,652 million, or 63.1 percent of net revenue, in the prior quarter, and $2,297 million, or 60.4 percent of net revenue, in the same quarter last year.

Operating income from continuing operations was $2,059 million, or 46.1 percent of net revenue. This compares with operating income from continuing operations of $1,853 million, or 44.1 percent of net revenue, in the prior quarter, and $1,489 million, or 39.2 percent of net revenue, in the same quarter last year.

Net income from continuing operations was $1,871 million, or $4.10 per diluted share. This compares with net income of $1,666 million, or $3.69 per diluted share, in the prior quarter, and net income of $1,293 million, or $2.89 per diluted share, in the same quarter last year.

 

2


Third Quarter Fiscal Year 2017 Non-GAAP Results                      Change  
(Dollars in millions, except per share data)    Q3 17     Q2 17     Q3 16     Q/Q     Y/Y  

Net revenue

   $ 4,467     $ 4,201     $ 3,802       +6     +17

Gross margin

     63.3     63.1     60.4     +20bps       +290bps  

Operating expenses

   $ 768     $ 799     $ 808      -$ 31      -$ 40  

Net income

   $ 1,871     $ 1,666     $ 1,293     +$ 205     +$ 578  

Earnings per share - diluted

   $ 4.10     $ 3.69     $ 2.89     +$ 0.41     +$ 1.21  

“We continue to execute consistently and delivered strong financial results for our third fiscal quarter, with revenue growth of 6 percent and EPS growth of 11 percent sequentially” said Hock Tan, President and CEO of Broadcom Limited. “We are expecting revenue growth to further accelerate in the fourth fiscal quarter, led by robust content gains and seasonal strength in our wireless segment.”

Other Quarterly Data

 

                                            Growth Rates  
     Q3 17     Q2 17     Q3 16     Q/Q     Y/Y  

Net revenue by segment:

          

Wired infrastructure

   $ 2,208        50   $ 2,111        50   $ 2,062        54     5     7

Wireless communications

     1,283        29       1,150        28       1,008        27       12     27

Enterprise storage

     735        16       712        17       527        14       3     39

Industrial & other

     237        5       217        5       195        5       9     22
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

Total net revenue

   $ 4,463        100   $ 4,190        100   $ 3,792        100    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

                                     Growth Rates  
     Q3 17     Q2 17     Q3 16     Q/Q     Y/Y  

Non-GAAP net revenue by segment:

                   

Wired infrastructure (1)

   $ 2,211        50   $ 2,115        50   $ 2,065        54     5     7

Wireless communications

     1,283        29       1,150        28       1,008        27       12     27

Enterprise storage

     735        16       712        17       527        14       3     39

Industrial & other (1)

     238        5       224        5       202        5       6     18
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

Total non-GAAP net revenue

   $ 4,467        100   $ 4,201        100   $ 3,802        100    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

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

 

3


Key Statistics (Dollars in millions)    Q3 17      Q2 17      Q3 16  

Cash from operations

   $ 1,656      $ 1,583      $ 963  

Depreciation

   $ 112      $ 110      $ 117  

Amortization of acquisition-related intangible assets

   $ 1,096      $ 1,081      $ 939  

Capital expenditures

   $ 255      $ 256      $ 232  

Days sales outstanding (“DSO”)

     49        45        52  

Inventory days on hand (“DOH”)

     78        76        66  

Non-GAAP DSO

     49        45        52  

Non-GAAP Inventory DOH

     79        77        74  

Fourth Quarter Fiscal Year 2017 Business Outlook

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

 

     GAAP      Reconciling Items      Non-GAAP  

Net revenue

   $ 4,796M +/- $75M      $ 4M      $ 4,800M +/- $75M  

Gross margin

     48.75% +/- 1%      $ 687M        63.0% +/- 1%  

Operating expenses

   $ 1,490M      $ 710M      $ 780M  

Interest expense and other

   $ 100M        —        $ 100M  

Provision for income taxes

   $ 92M      $ 4M      $ 96M  

Diluted share count

     425M        32M        457M  

 

    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 $662 million of amortization of acquisition-related intangible assets, $18 million of share-based compensation expense, $2 million of charges related to inventory step-up to fair value and $1 million of restructuring charges;

 

    Non-GAAP operating expenses exclude $441 million of amortization of acquisition-related intangible assets, $243 million of share-based compensation expense, $14 million of acquisition-related costs, and $12 million of restructuring charges;

 

    Non-GAAP tax provision is $4 million higher than GAAP due to the tax effects of the projected reconciling items noted above; 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.

 

4


For the fourth fiscal quarter, capital expenditures are expected to be approximately $230 million and depreciation is expected to be $120 million.

The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. 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.

Broadcom will be meeting investors at the Citi Global Technology Conference in New York City on September 6, 2017, and at the Deutsche Bank Technology Conference in Las Vegas on September 12, 2017.

Financial Results Conference Call

Broadcom Limited will host a conference call to review its financial results for the third quarter of fiscal year 2017, ended July 30, 2017, and to provide guidance for the third 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 64573832. 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: 64573832. 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 acquisition-related intangible assets, share-based compensation expense, restructuring, impairment and disposal charges, acquisition-related costs, including integration costs, purchase accounting effect on inventory, debt-related costs, gain (loss) on extinguishment of debt, gain (loss) on disposition of assets, 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

 

5


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.

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, and (v) other statements identified by words such as “will”, “expect”, “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 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; any 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

 

6


such acquisitions, including our pending acquisition of Brocade Communications Systems, Inc.; 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; dependence on and risks associated with distributors of our products; 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 claims; our ability to sell to new types of customers and to keep pace with technological advances; market acceptance of the end products into which our products are designed; 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

 

7


BROADCOM LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS — UNAUDITED

(IN MILLIONS, EXCEPT PER SHARE DATA)

 

     Fiscal Quarter Ended     Three Fiscal Quarters Ended  
     July 30,
2017
    April 30,
2017
    July 31,
2016
    July 30,
2017
    July 31,
2016
 

Net revenue

   $ 4,463     $ 4,190     $ 3,792     $ 12,792     $ 9,104  

Cost of products sold:

          

Cost of products sold

     1,658       1,564       1,520       4,795       3,656  

Purchase accounting effect on inventory

     1       1       271       2       1,099  

Amortization of acquisition-related intangible assets

     655       639       211       1,853       539  

Restructuring charges

     —         10       8       16       41  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of products sold

     2,314       2,214       2,010       6,666       5,335  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     2,149       1,976       1,782       6,126       3,769  

Research and development

     827       829       814       2,464       1,868  

Selling, general and administrative

     200       204       230       605       582  

Amortization of acquisition-related intangible assets

     441       442       728       1,323       1,517  

Restructuring, impairment and disposal charges

     33       27       274       106       592  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     1,501       1,502       2,046       4,498       4,559  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     648       474       (264     1,628       (790

Interest expense

     (112     (112     (139     (335     (479

Loss on debt extinguishment

     —         —         (21     (159     (74

Other income, net

     12       3       4       46       1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     548       365       (420     1,180       (1,342

Provision for (benefit from) income taxes

     39       (103     (117     (54     (199
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     509       468       (303     1,234       (1,143

Loss from discontinued operations, net of income taxes

     (2     (4     (12     (11     (50
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     507       464       (315     1,223       (1,193

Net income (loss) attributable to noncontrolling interest

     26       24       (17     63       (86
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to ordinary shares

   $ 481     $ 440     $ (298   $ 1,160     $ (1,107
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic income (loss) per share (1):

          

Income (loss) per share from continuing operations

   $ 1.19     $ 1.10     $ (0.72   $ 2.91     $ (2.99

Loss per share from discontinued operations

     (0.01     (0.01     (0.03     (0.03     (0.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share

   $ 1.18     $ 1.09     $ (0.75   $ 2.88     $ (3.12
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share (2):

          

Income (loss) per share from continuing operations

   $ 1.14     $ 1.06     $ (0.72   $ 2.79     $ (3.09

Loss per share from discontinued operations

     —         (0.01     (0.03     (0.02     (0.13
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share

   $ 1.14     $ 1.05     $ (0.75   $ 2.77     $ (3.22
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculations:

          

Basic

     407       403       396       403       355  

Diluted

     445       442       419       442       370  

Share-based compensation expense included in continuing operations:

          

Cost of products sold

   $ 18     $ 15     $ 15     $ 47     $ 34  

Research and development

     174       150       144       465       294  

Selling, general and administrative

     59       51       54       156       128  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total share-based compensation expense

   $ 251     $ 216     $ 213     $ 668     $ 456  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) For the fiscal quarters ended July 30, 2017, April 30, 2017 and July 31, 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, April 30, 2017 and July 31, 2016 and three fiscal quarters ended July 30, 2017 and July 31, 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 each of the fiscal quarters ended April 30, 2017, July 31, 2016 and three fiscal quarters ended July 30, 2017, respectively, and approximately 15 million Partnership REUs for the three fiscal quarters ended July 31, 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     Three Fiscal Quarters Ended  
     July 30,
2017
    April 30,
2017
    July 31,
2016
    July 30,
2017
    July 31,
2016
 

Net revenue on GAAP basis

   $ 4,463     $ 4,190     $ 3,792     $ 12,792     $ 9,104  

Acquisition-related purchase accounting revenue adjustment (1)

     4       11       10       25       42  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenue on non-GAAP basis

   $ 4,467     $ 4,201     $ 3,802     $ 12,817     $ 9,146  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin on GAAP basis

   $ 2,149     $ 1,976     $ 1,782     $ 6,126     $ 3,769  

Acquisition-related purchase accounting revenue adjustment (1)

     4       11       10       25       42  

Purchase accounting effect on inventory

     1       1       271       2       1,099  

Amortization of acquisition-related intangible assets

     655       639       211       1,853       539  

Share-based compensation expense

     18       15       15       47       34  

Restructuring charges

     —         10       8       16       41  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin on non-GAAP basis

   $ 2,827     $ 2,652     $ 2,297     $ 8,069     $ 5,524  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development on GAAP basis

   $ 827     $ 829     $ 814     $ 2,464     $ 1,868  

Share-based compensation expense

     174       150       144       465       294  

Acquisition-related costs

     1       2       3       6       6  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development on non-GAAP basis

   $ 652     $ 677     $ 667     $ 1,993     $ 1,568  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expense on GAAP basis

   $ 200     $ 204     $ 230     $ 605     $ 582  

Share-based compensation expense

     59       51       54       156       128  

Acquisition-related costs

     25       31       35       91       99  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expense on non-GAAP basis

   $ 116     $ 122     $ 141     $ 358     $ 355  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses on GAAP basis

   $ 1,501     $ 1,502     $ 2,046     $ 4,498     $ 4,559  

Amortization of acquisition-related intangible assets

     441       442       728       1,323       1,517  

Share-based compensation expense

     233       201       198       621       422  

Restructuring, impairment and disposal charges

     33       27       274       106       592  

Acquisition-related costs

     26       33       38       97       105  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses on non-GAAP basis

   $ 768     $ 799     $ 808     $ 2,351     $ 1,923  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) on GAAP basis

   $ 648     $ 474     $ (264   $ 1,628     $ (790

Acquisition-related purchase accounting revenue adjustment (1)

     4       11       10       25       42  

Purchase accounting effect on inventory

     1       1       271       2       1,099  

Amortization of acquisition-related intangible assets

     1,096       1,081       939       3,176       2,056  

Share-based compensation expense

     251       216       213       668       456  

Restructuring, impairment and disposal charges

     33       37       282       122       633  

Acquisition-related costs

     26       33       38       97       105  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income on non-GAAP basis

   $ 2,059     $ 1,853     $ 1,489     $ 5,718     $ 3,601  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on GAAP basis

   $ (112   $ (112   $ (139   $ (335   $ (479

Debt-related costs

     —         —         —         1       149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on non-GAAP basis

   $ (112   $ (112   $ (139   $ (334   $ (330
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income, net on GAAP basis

   $ 12     $ 3     $ 4     $ 46     $ 1  

Gain on disposition of assets

     —         —         —         (23     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income, net on non-GAAP basis

   $ 12     $ 3     $ 4     $ 23     $ 1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 548     $ 365     $ (420   $ 1,180     $ (1,342

Acquisition-related purchase accounting revenue adjustment (1)

     4       11       10       25       42  

Purchase accounting effect on inventory

     1       1       271       2       1,099  

Amortization of acquisition-related intangible assets

     1,096       1,081       939       3,176       2,056  

Share-based compensation expense

     251       216       213       668       456  

Restructuring, impairment and disposal charges

     33       37       282       122       633  

Acquisition-related costs

     26       33       38       97       105  

Debt-related costs

     —         —         —         1       149  

Loss on debt extinguishment

     —         —         21       159       74  

Gain on disposition of assets

     —         —         —         (23     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes on non-GAAP basis

   $ 1,959     $ 1,744     $ 1,354     $ 5,407     $ 3,272  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for (benefit from) income taxes on GAAP basis

   $ 39     $ (103   $ (117   $ (54   $ (199

Income tax effects of non-GAAP reconciling adjustments

     49       181       178       297       348  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for income taxes on non-GAAP basis

   $ 88     $ 78     $ 61     $ 243     $ 149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) on GAAP basis

   $ 507     $ 464     $ (315   $ 1,223     $ (1,193

Acquisition-related purchase accounting revenue adjustment (1)

     4       11       10       25       42  

Purchase accounting effect on inventory

     1       1       271       2       1,099  

Amortization of acquisition-related intangible assets

     1,096       1,081       939       3,176       2,056  

Share-based compensation expense

     251       216       213       668       456  

Restructuring, impairment and disposal charges

     33       37       282       122       633  

Acquisition-related costs

     26       33       38       97       105  

Debt-related costs

     —         —         —         1       149  

Loss on debt extinguishment

     —         —         21       159       74  

Gain on disposition of assets

     —         —         —         (23     —    

Income tax effects of non-GAAP reconciling adjustments

     (49     (181     (178     (297     (348

Discontinued operations, net of income taxes

     2       4       12       11       50  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income on non-GAAP basis

   $ 1,871     $ 1,666     $ 1,293     $ 5,164     $ 3,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation—diluted on GAAP basis

     445       442       419       442       370  

Non-GAAP adjustment (2)

     11       9       28       10       24  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation—diluted on non-GAAP basis

     456       451       447       452       394  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Days sales outstanding on GAAP basis

     49       45       52      

Non-GAAP adjustment(3)

     —         —         —        
  

 

 

   

 

 

   

 

 

     

Days sales outstanding on non-GAAP basis

     49       45       52      
  

 

 

   

 

 

   

 

 

     

Inventory days on hand on GAAP basis

     78       76       66      

Non-GAAP adjustment(4)

     1       1       8      
  

 

 

   

 

 

   

 

 

     

Inventory days on hand on non-GAAP basis

     79       77       74      
  

 

 

   

 

 

   

 

 

     

 

(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) Days sales outstanding on a non-GAAP basis includes the impact of the acquisition-related purchase accounting revenue adjustment and excludes the impact of accounts receivable related to discontinued operations.
(4) Inventory days on hand on a non-GAAP basis excludes the impact of purchase accounting on inventory, amortization of acquisition-related intangible assets, share-based compensation expense, restructuring expense and acquisition-related costs.


BROADCOM LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED

(IN MILLIONS)

 

     July 30,
2017
    October 30,
2016 (1)
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 5,249     $ 3,097  

Short-term investments

     200       —    

Trade accounts receivable, net

     2,417       2,181  

Inventory

     1,431       1,400  

Other current assets

     646       447  
  

 

 

   

 

 

 

Total current assets

     9,943       7,125  

Long-term assets:

    

Property, plant and equipment, net

     2,909       2,509  

Goodwill

     24,706       24,732  

Intangible assets, net

     11,927       15,068  

Other long-term assets

     457       532  
  

 

 

   

 

 

 

Total assets

   $ 49,942     $ 49,966  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 1,158     $ 1,261  

Employee compensation and benefits

     546       517  

Current portion of long-term debt

     —         454  

Other current liabilities

     514       846  
  

 

 

   

 

 

 

Total current liabilities

     2,218       3,078  

Long-term liabilities:

    

Long-term debt

     13,572       13,188  

Pension and post-retirement benefit obligations

     503       531  

Other long-term liabilities

     10,945       11,293  
  

 

 

   

 

 

 

Total liabilities

     27,238       28,090  
  

 

 

   

 

 

 

Shareholders’ equity:

    

Ordinary shares

     20,180       19,241  

Accumulated deficit

     (245     (215

Accumulated other comprehensive loss

     (133     (134
  

 

 

   

 

 

 

Total Broadcom Limited shareholders’ equity

     19,802       18,892  

Noncontrolling interest

     2,902       2,984  
  

 

 

   

 

 

 

Total shareholders’ equity

     22,704       21,876  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 49,942     $ 49,966  
  

 

 

   

 

 

 

 

(1) Amounts as of October 30, 2016 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     Three Fiscal Quarters Ended  
     July 30,
2017
    April 30,
2017
    July 31,
2016
    July 30,
2017
    July 31,
2016
 

Cash flows from operating activities:

          

Net income (loss)

   $ 507     $ 464     $ (315   $ 1,223     $ (1,193

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

          

Depreciation and amortization

     1,211       1,193       1,058       3,518       2,342  

Share-based compensation

     251       216       219       669       474  

Excess tax benefits from share-based compensation

     —         —         (10     —         (68

Deferred taxes and other non-cash tax expense

     12       (86     (181     (99     (353

Non-cash portion of debt extinguishment loss

     —         —         21       159       51  

Non-cash restructuring, impairment and disposal charges

     14       23       224       54       268  

Gain on disposition of assets

     —         —         —         (23     —    

Amortization of debt issuance costs and accretion of debt discount

     5       6       10       19       27  

Other

     13       3       (36     21       (10

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

          

Trade accounts receivable, net

     (344     (126     (322     (236     (491

Inventory

     (119     31       168       (23     1,088  

Accounts payable

     217       (114     156       (34     (61

Employee compensation and benefits

     82       128       121       29       70  

Other current assets and current liabilities

     (179     (154     (124     (570     (38

Other long-term assets and long-term liabilities

     (14     (1     (26     (115     (47
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     1,656       1,583       963       4,592       2,059  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Purchases of property, plant and equipment

     (255     (256     (232     (836     (530

Proceeds from disposals of property, plant and equipment

     1       —         5       1       5  

Purchases of investments

     —         (200     —         (200     (58

Acquisitions of businesses, net of cash acquired

     (3     (37     (20     (40     (10,055

Proceeds from sales of businesses

     —         —         630       10       698  

Proceeds from sales and maturities of investments

     —         —         57       —         89  

Other

     (1     —         (14     (5     (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     (258     (493     426       (1,070     (9,866
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Proceeds from issuance of long-term debt

     —         —         —         13,550       15,926  

Debt repayments

     —         —         (1,306     (13,668     (6,145

Payment of assumed debt

     —         —         —         —         (1,475

Payment of debt issuance costs

     —         (20     —         (127     (108

Dividend and distribution payments

     (438     (437     (211     (1,306     (537

Issuance of ordinary shares

     41       89       38       191       217  

Excess tax benefits from share-based compensation

     —         —         10       —         68  

Payment of capital lease obligations

     (6     (4     —         (10     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (403     (372     (1,469     (1,370     7,946  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     995       718       (80     2,152       139  

Cash and cash equivalents at the beginning of period

     4,254       3,536       2,041       3,097       1,822  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 5,249     $ 4,254     $ 1,961     $ 5,249     $ 1,961  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

          

Cash paid for interest

   $ 206     $ 1     $ 198     $ 309     $ 343  

Cash paid for income taxes

   $ 35     $ 109     $ 63     $ 241     $ 143