Attached files
file | filename |
---|---|
8-K - FORM 8-K - Avago Technologies LTD | f57498e8vk.htm |
Exhibit 99.1
Avago Technologies Limited Announces Fourth Quarter And
Fiscal Year 2010 Financial Results
Fiscal Year 2010 Financial Results
| Net revenue up 4 percent sequentially to $572 million | ||
| GAAP Income from Operations rose 7 percent sequentially to $145 million; Non-GAAP Income from Operations rose 4 percent sequentially to $171 million | ||
| Board of Directors declares an interim dividend of $0.07 per ordinary share |
SAN JOSE, Calif., and SINGAPORE December 2, 2010 Avago Technologies Limited (Nasdaq:
AVGO), a leading supplier of analog interface components for communications, industrial and
consumer applications, today reported financial results for its fourth quarter and fiscal year
2010, ended October 31, 2010, and provided guidance for the first quarter of fiscal year 2011.
Fourth Quarter Fiscal Year 2010 GAAP Results
Net revenue was $572 million, an increase of 4 percent compared with the previous quarter, and up
34 percent from the same quarter last year.
Gross margin was $276 million, or 48.3 percent of net revenue. This compares with gross margin of
$263 million, or 47.8 percent of net revenue last quarter, and gross margin of $178 million, or
41.6 percent of net revenue in the same quarter last year.
Operating expenses were $131 million. This compares with $128 million in the prior quarter and
$173 million in the same quarter the previous year. Included in the fourth quarter prior year
results was a $54 million advisory agreement termination fee paid to the Companys sponsors in
connection with its initial public offering.
Fourth quarter net income was $164 million, or $0.66 per diluted share. Net income for the fourth
quarter includes a discrete tax benefit of $28.7 million, associated with the redemption of our
Senior Subordinated Notes. This compares with net income of $123 million, or $0.50 per diluted
share last quarter, and a net loss of ($21) million, or ($0.09) per diluted share in the same
quarter last year.
The Companys cash balance at the end of the fourth quarter was $561 million, compared to $367
million at the end of the prior quarter. The increase in cash over the previous quarter is
primarily due to $217 million of cash generated from operations.
Fourth Quarter Fiscal Year 2010 Non-GAAP Results
Gross margin was $291 million, or 50.9 percent of net revenue. This compares with gross margin of
$280 million, or 50.9 percent of net revenue last quarter, and gross margin of $192 million, or
44.9 percent of net revenue in the same quarter last year.
Net income was $190 million, or $0.76 per diluted share, which includes the aforementioned $28.7
million discrete tax benefit, or $0.11 per diluted share. This compares with net income of $152
million, or $0.61 per diluted share last quarter, and net income of $72 million, or $0.29 per
diluted share in the same quarter last year.
Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2010 Financial Results
Fourth Quarter Fiscal Year 2010 Non-GAAP Results | Change | |||||||||||||||||||
(Dollars in millions, except EPS) | Q4 10 | Q3 10 | Q4 09 | Q/Q | Y/Y | |||||||||||||||
Net Revenue |
$ | 572 | $ | 550 | $ | 428 | +4 | % | +34 | % | ||||||||||
Gross Margin |
50.9 | % | 50.9 | % | 44.9 | % | +0bps | +600bps | ||||||||||||
Operating Expenses |
$ | 120 | $ | 116 | $ | 103 | +$4 | +$17 | ||||||||||||
Net Income |
$ | 190 | $ | 152 | $ | 72 | +$38 | +$118 | ||||||||||||
Earnings Per Share Diluted |
$ | 0.76 | $ | 0.61 | $ | 0.29 | +$0.15 | +$0.47 |
During the fourth quarter we delivered another record revenue quarter while maintaining
Non-GAAP gross margin and operating margin of 50% and 30%, respectively, said Hock Tan, President
and CEO of Avago Technologies Limited. Also, after the quarter ended we completed the redemption
of the remaining outstanding indebtedness of the Company, leaving us debt-free.
Other Quarterly Data
Percentage of Net Revenue | Growth Rates | |||||||||||||||||||
Net Revenues by Target Market | Q4 10 | Q3 10 | Q4 09 | Q/Q | Y/Y | |||||||||||||||
Wireless Communications |
38 | 38 | 44 | 6 | % | 16 | % | |||||||||||||
Industrial & Automotive |
30 | 31 | 22 | 1 | % | 86 | % | |||||||||||||
Wired Infrastructure |
25 | 22 | 24 | 15 | % | 37 | % | |||||||||||||
Consumer & Computing Peripherals |
7 | 9 | 10 | -22 | % | -9 | % |
Key Statistics | Q4 10 | Q3 10 | Q4 09 | |||||||||
(Dollars in millions) | ||||||||||||
Cash From Operations |
$ | 217 | $ | 137 | $ | 46 | ||||||
Depreciation |
$ | 21 | $ | 20 | $ | 21 | ||||||
Amortization |
$ | 19 | $ | 20 | $ | 19 | ||||||
Capital Expenditures |
$ | 30 | $ | 22 | $ | 20 | ||||||
Days Sales Outstanding |
45 | 46 | 40 | |||||||||
Inventory Days On Hand |
61 | 62 | 62 |
Fiscal Year 2010 Financial Results
Net revenue grew 41 percent to $2.1 billion when compared to fiscal 2009. GAAP gross margin was
$966 million, or 46.2 percent of net revenue versus $560 million, or 37.7 percent of net revenue in
fiscal year 2009. GAAP net income was $415 million, or $1.69 per diluted share. This compares
with a GAAP net loss of ($44) million, or ($0.20) per diluted share in fiscal year 2009.
Non-GAAP gross margin was $1.0 billion, or 49.1 percent of net revenue compared with $629 million,
or 42.4 percent of net revenue in fiscal year 2009. Non-GAAP net income of $547 million, or $2.19
per diluted share, compared with $147 million, or $0.66 per diluted share, last fiscal year.
2
Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2010 Financial Results
Fiscal Year Non-GAAP Results | Change | |||||||||||
(Dollars in millions, except EPS) | 2010 | 2009 | Y/Y | |||||||||
Net Revenue |
$ | 2,093 | $ | 1,484 | +41 | % | ||||||
Gross Margin |
49.1 | % | 42.4 | % | +670bps | |||||||
Operating Expenses |
$ | 454 | $ | 398 | +$56 | |||||||
Net Income |
$ | 547 | $ | 147 | +$400 | |||||||
Earnings Per Share Diluted |
$ | 2.19 | $ | 0.66 | +$1.53 |
In addition, the Board of Directors declared an interim cash dividend of 7 cents ($0.07) per
ordinary share. The dividend is payable on December 30, 2010, to shareholders of record, at the
close of business Eastern Time, on December 15, 2010.
First Quarter Fiscal Year 2011 Business Outlook
Based on current business trends, the outlook for the first fiscal quarter of 2011, ending January
30, 2011, is expected to be as follows:
GAAP | Reconciling Items | Non-GAAP | ||||
Net Revenue
|
Down 3% to 6% | Down 3% to 6% | ||||
Gross Margin
|
47.5% plus/minus 75bpts | $16M | 50.5% plus/minus 75bpts | |||
Operating Expenses
|
$132M | $12M | $120M | |||
Interest and Other
|
$22M | $19M | $3M | |||
Taxes
|
$4M | $4M | ||||
Diluted Share Count
|
252M | 255M |
Reconciling items include $15 million of amortization of acquisition-related intangibles and
$1 million of share-based compensation expenses at the Gross Margin line, $5 million of
amortization of
acquisition-related intangibles and $7 million of share-based compensation at the Operating
Expenses line and $14 million in debt redemption premium and $5 million in previously unamortized
debt issuance costs at the Interest and Other line.
Capital expenditures for the first quarter are expected to be in the range of $32 million to $37
million. For the full year fiscal 2011, capital expenditures are expected to be in the range of
$90 to $110 million. Depreciation for the first quarter is expected to be $20 million and
amortization is expected to be $20 million.
The guidance provided above is only an estimate of what the Company believes is realizable as of
the date of this release. Actual results will vary from the guidance and the variations may be
material. We undertake 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.
3
Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2010 Financial Results
Financial Results Conference Call
Avago Technologies Limited will host a conference call to review its financial results for the
fourth quarter and fiscal year 2010, and to provide guidance for the first quarter of fiscal year
2011, today at 2:00 p.m. Pacific Time. Those wishing to access the call should dial 866-800-8651;
International 617-614-2704. The passcode is 46488249. A replay of the call will be available
through December 9, 2010. To access the replay dial 888-286-8010; International 617-801-6888 and
reference the passcode: 96998712. A webcast of the conference call will also be available in the
Investors section of Avagos website at www.avagotech.com.
Non-GAAP Financial Measures
In addition to GAAP reporting, Avago provides investors with net income or loss, as well as gross
margin and operating expenses, on a non-GAAP basis. This non-GAAP information excludes
amortization of acquisition-related intangibles, share-based compensation expense, restructuring
charges, advisory agreement termination fees, selling shareholder expenses and debt extinguishment
losses. Management does not believe that the excluded items are reflective of the Companys
underlying performance. The exclusion of these and other similar items from Avagos non-GAAP
presentation should not be interpreted as implying that these items are non-recurring, infrequent
or unusual. Avago believes this non-GAAP financial information provides additional insight into
the Companys 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
Companys on-going operations and enable more meaningful period to period comparisons. These
non-GAAP measures are in addition to, and not 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 Avago Technologies Limited
Avago Technologies Limited is a leading designer, developer and global supplier of a broad range of
analog semiconductor devices with a focus on III-V based products. Our product portfolio is
extensive and includes over 6,500 products in four primary target markets: wireless
communications, wired infrastructure, industrial and automotive electronics and consumer and
computing peripherals.
Cautionary Note Regarding Forward-Looking Statements
This announcement contains forward-looking statements which address our expected future business
and financial performance. All statements other than statements of historical fact could be deemed
forward-looking, including, but not limited to, any statements of the plans, strategies and
objectives of management for future operations; any statements of expectation or belief regarding
future events, technology developments or enforceability of our intellectual property rights; and
any statements of assumptions underlying any of the foregoing. These forward-looking statements
are based on current expectations, estimates, forecasts and projections of future Company or
industry performance, based on managements judgment, beliefs, current trends and market
conditions, and involve risks and uncertainties that may cause actual results to differ materially
from those contained in the forward-looking statements. Accordingly, we caution you not to place
undue reliance on these statements. For Avago, particular uncertainties that could materially
affect future results and our ability to declare and pay dividends include cyclicality in the
semiconductor industry or in our target markets; the recent economic downturn and financial crisis
and their impact on our business, results of operations, and financial condition quarterly and
annual fluctuations in operating results; our competitive performance
4
Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2010 Financial Results
and ability to continue
achieving design wins with our customers; our ability to generate cash sufficient to fund our
research and development, capital expenditures and other business needs;
our increased dependence on outsourced service providers for certain key business services and
their ability to execute to our requirements; our dependence on contract manufacturing and
outsourced supply chain; loss of our significant customers; our ability to maintain tax concessions
in certain jurisdictions; our ability to protect our intellectual property and any associated
increases in litigation expenses; any expenses associated with resolving customer product and
warranty claims; costs associated with and our ability to achieve the growth prospects and
synergies expected from our acquisitions; delays and challenges associated with integrating
acquired companies with our existing businesses; our ability to improve our cost structure through
our manufacturing outsourcing program; and other events and trends on a national, regional and
global scale, including those of a political, economic, business, competitive and regulatory
nature. Our Quarterly Report on Form 10-Q filed on September 2, 2010 and other filings with the
Securities and Exchange Commission, or SEC (which you may obtain for free at the SECs 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.
The Companys cash dividend policy and the payment of future cash dividends are subject to the
Boards continuing determination that the dividend policy and the declaration of dividends
thereunder are in the best interests of the Companys shareholders, and are in compliance with all
laws and agreements to which the Company is subject or party, applicable to the declaration and
payment of dividends. In addition to these constraints, the payment of cash dividends in the
future, if any, will depend upon such factors as the Companys earnings levels, capital
requirements, contractual restrictions, cash position and overall financial condition and any other
factors deemed relevant by the Board of Directors.
# # #
Contacts:
Avago Technologies Ltd.
Jacob Sayer, 408-435-7400
VP Business Development and Investor Relations
investor.relations@avagotech.com
Avago Technologies Ltd.
Jacob Sayer, 408-435-7400
VP Business Development and Investor Relations
investor.relations@avagotech.com
5
AVAGO TECHNOLOGIES LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS UNAUDITED
(IN MILLIONS, EXCEPT PER SHARE DATA)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS UNAUDITED
(IN MILLIONS, EXCEPT PER SHARE DATA)
Quarter ended | Year ended | |||||||||||||||||||
October 31, | August 1, | November 1, | October 31, | November 1, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Net revenue |
$ | 572 | $ | 550 | $ | 428 | $ | 2,093 | $ | 1,484 | ||||||||||
Cost of products sold: |
||||||||||||||||||||
Cost of products sold |
282 | 271 | 236 | 1,068 | 855 | |||||||||||||||
Amortization of intangible assets |
14 | 15 | 14 | 58 | 58 | |||||||||||||||
Restructuring charges |
| 1 | | 1 | 11 | |||||||||||||||
Total cost of products sold |
296 | 287 | 250 | 1,127 | 924 | |||||||||||||||
Gross margin |
276 | 263 | 178 | 966 | 560 | |||||||||||||||
Research and development |
75 | 71 | 65 | 280 | 245 | |||||||||||||||
Selling, general and administrative |
51 | 51 | 43 | 196 | 165 | |||||||||||||||
Amortization of intangible assets |
5 | 5 | 5 | 21 | 21 | |||||||||||||||
Restructuring charges |
| 1 | 2 | 3 | 23 | |||||||||||||||
Advisory agreement termination fee |
| | 54 | | 54 | |||||||||||||||
Selling shareholder expenses |
| | 4 | | 4 | |||||||||||||||
Total operating expenses |
131 | 128 | 173 | 500 | 512 | |||||||||||||||
Income from operations |
145 | 135 | 5 | 466 | 48 | |||||||||||||||
Interest expense |
(7 | ) | (8 | ) | (19 | ) | (34 | ) | (77 | ) | ||||||||||
Loss on extinguishment of debt |
| | (9 | ) | (24 | ) | (8 | ) | ||||||||||||
Other income (expense), net |
| | 1 | (2 | ) | 1 | ||||||||||||||
Income (loss) before income taxes |
138 | 127 | (22 | ) | 406 | (36 | ) | |||||||||||||
Provision for (benefit from) income taxes |
(26 | ) | 4 | (1 | ) | (9 | ) | 8 | ||||||||||||
Net income (loss) |
$ | 164 | $ | 123 | $ | (21 | ) | $ | 415 | $ | (44 | ) | ||||||||
Net income (loss) per share: |
||||||||||||||||||||
Basic |
$ | 0.69 | $ | 0.51 | $ | (0.09 | ) | $ | 1.74 | $ | (0.20 | ) | ||||||||
Diluted |
$ | 0.66 | $ | 0.50 | $ | (0.09 | ) | $ | 1.69 | $ | (0.20 | ) | ||||||||
Shares used in per share calculations: |
||||||||||||||||||||
Basic |
239 | 239 | 235 | 238 | 219 | |||||||||||||||
Diluted |
248 | 247 | 235 | 246 | 219 | |||||||||||||||
Share-based compensation included in: |
||||||||||||||||||||
Cost of products sold |
$ | 1 | $ | 1 | $ | | $ | 3 | $ | | ||||||||||
Research and development |
3 | 2 | 1 | 8 | 4 | |||||||||||||||
Selling, general and administrative |
3 | 4 | 4 | 14 | 8 | |||||||||||||||
$ | 7 | $ | 7 | $ | 5 | $ | 25 | $ | 12 | |||||||||||
AVAGO TECHNOLOGIES LIMITED
NON-GAAP FINANCIAL SUMMARY UNAUDITED(1)
(IN MILLIONS, EXCEPT PERCENTAGES AND PER SHARE DATA)
NON-GAAP FINANCIAL SUMMARY UNAUDITED(1)
(IN MILLIONS, EXCEPT PERCENTAGES AND PER SHARE DATA)
Quarter ended | Year ended | |||||||||||||||||||
October 31, | August 1, | November 1, | October 31, | November 1, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Net revenue |
$ | 572 | $ | 550 | $ | 428 | $ | 2,093 | $ | 1,484 | ||||||||||
Gross margin |
291 | 280 | 192 | 1,028 | 629 | |||||||||||||||
% of net revenue |
51 | % | 51 | % | 45 | % | 49 | % | 42 | % | ||||||||||
Research and development |
$ | 72 | $ | 69 | $ | 64 | $ | 272 | $ | 241 | ||||||||||
Selling, general and administrative |
$ | 48 | $ | 47 | $ | 39 | $ | 182 | $ | 157 | ||||||||||
Total operating expenses |
$ | 120 | $ | 116 | $ | 103 | $ | 454 | $ | 398 | ||||||||||
% of net revenue |
21 | % | 21 | % | 24 | % | 22 | % | 27 | % | ||||||||||
Income from operations |
$ | 171 | $ | 164 | $ | 89 | $ | 574 | $ | 231 | ||||||||||
Interest expense |
$ | (7 | ) | $ | (8 | ) | $ | (19 | ) | $ | (34 | ) | $ | (77 | ) | |||||
Net income |
$ | 190 | $ | 152 | $ | 72 | $ | 547 | $ | 147 | ||||||||||
Net income per share diluted |
$ | 0.76 | $ | 0.61 | $ | 0.29 | $ | 2.19 | $ | 0.66 | ||||||||||
Shares used in per share calculation diluted |
251 | 251 | 246 | 250 | 224 |
(1) | A reconciliation of the non-GAAP measures presented above to GAAP financial data appears on the next page. These non-GAAP measures are provided in addition to and not as a substitute for measures of financial performance prepared in accordance with GAAP. The financial summary excludes amortization of acquisition-related intangibles, share-based compensation, restructuring charges, advisory agreement termination fees, selling shareholder expenses and loss on extinguishment of debt. |
AVAGO TECHNOLOGIES LIMITED
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP UNAUDITED
(IN MILLIONS)
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP UNAUDITED
(IN MILLIONS)
Quarter ended | Year ended | |||||||||||||||||||
October 31, | August 1, | November 1, | October 31, | November 1, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Net income (loss) on GAAP basis |
$ | 164 | $ | 123 | $ | (21 | ) | $ | 415 | $ | (44 | ) | ||||||||
Amortization of acquisition-related intangibles |
19 | 20 | 19 | 79 | 79 | |||||||||||||||
Share-based compensation expense |
7 | 7 | 5 | 25 | 12 | |||||||||||||||
Restructuring charges |
| 2 | 2 | 4 | 34 | |||||||||||||||
Advisory agreement termination fee |
| | 54 | | 54 | |||||||||||||||
Selling shareholder expenses |
| | 4 | | 4 | |||||||||||||||
Loss on extinguishment of debt |
| | 9 | 24 | 8 | |||||||||||||||
Net income on Non-GAAP basis |
$ | 190 | $ | 152 | $ | 72 | $ | 547 | $ | 147 | ||||||||||
Gross margin on GAAP basis |
$ | 276 | $ | 263 | $ | 178 | $ | 966 | $ | 560 | ||||||||||
Amortization of acquisition-related intangibles |
14 | 15 | 14 | 58 | 58 | |||||||||||||||
Share-based compensation expense |
1 | 1 | | 3 | | |||||||||||||||
Restructuring charges |
| 1 | | 1 | 11 | |||||||||||||||
Gross margin on Non-GAAP basis |
$ | 291 | $ | 280 | $ | 192 | $ | 1,028 | $ | 629 | ||||||||||
Research and development on GAAP basis |
$ | 75 | $ | 71 | $ | 65 | $ | 280 | $ | 245 | ||||||||||
Share-based compensation expense |
3 | 2 | 1 | 8 | 4 | |||||||||||||||
Research and development on Non-GAAP basis |
$ | 72 | $ | 69 | $ | 64 | $ | 272 | $ | 241 | ||||||||||
Selling, general and administrative on GAAP basis |
$ | 51 | $ | 51 | $ | 43 | $ | 196 | $ | 165 | ||||||||||
Share-based compensation expense |
3 | 4 | 4 | 14 | 8 | |||||||||||||||
Selling, general and administrative on Non-GAAP basis |
$ | 48 | $ | 47 | $ | 39 | $ | 182 | $ | 157 | ||||||||||
Total operating expenses on GAAP basis |
$ | 131 | $ | 128 | $ | 173 | $ | 500 | $ | 512 | ||||||||||
Amortization of acquisition-related intangibles |
5 | 5 | 5 | 21 | 21 | |||||||||||||||
Share-based compensation expense |
6 | 6 | 5 | 22 | 12 | |||||||||||||||
Restructuring charges |
| 1 | 2 | 3 | 23 | |||||||||||||||
Advisory agreement termination fee |
| | 54 | | 54 | |||||||||||||||
Selling shareholder expenses |
| | 4 | | 4 | |||||||||||||||
Total operating expenses on Non-GAAP basis |
$ | 120 | $ | 116 | $ | 103 | $ | 454 | $ | 398 | ||||||||||
Income from operations on GAAP basis |
$ | 145 | $ | 135 | $ | 5 | $ | 466 | $ | 48 | ||||||||||
Amortization of acquisition-related intangibles |
19 | 20 | 19 | 79 | 79 | |||||||||||||||
Share-based compensation expense |
7 | 7 | 5 | 25 | 12 | |||||||||||||||
Restructuring charges |
| 2 | 2 | 4 | 34 | |||||||||||||||
Advisory agreement termination fee |
| | 54 | | 54 | |||||||||||||||
Selling shareholder expenses |
| | 4 | | 4 | |||||||||||||||
Income from operations on Non-GAAP basis |
$ | 171 | $ | 164 | $ | 89 | $ | 574 | $ | 231 | ||||||||||
Shares used in per share calculation diluted on GAAP basis |
248 | 247 | 235 | 246 | 219 | |||||||||||||||
Non-GAAP adjustment |
3 | 4 | 11 | 4 | 5 | |||||||||||||||
Shares used in per share calculation diluted on Non-GAAP basis(1) |
251 | 251 | 246 | 250 | 224 | |||||||||||||||
(1) | The shares used in the diluted per share calculations on a Non-GAAP basis exclude the impact of share-based compensation attributable to future services 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. |
AVAGO TECHNOLOGIES LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS UNAUDITED
(IN MILLIONS)
CONDENSED CONSOLIDATED BALANCE SHEETS UNAUDITED
(IN MILLIONS)
October 31, | November 1, | |||||||
2010 | 2009 (1) | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 561 | $ | 472 | ||||
Trade accounts receivable, net |
285 | 186 | ||||||
Inventory |
189 | 162 | ||||||
Other current assets |
52 | 44 | ||||||
Total current assets |
1,087 | 864 | ||||||
Property, plant and equipment, net |
281 | 264 | ||||||
Goodwill |
172 | 171 | ||||||
Intangible assets, net |
573 | 647 | ||||||
Other long-term assets |
44 | 24 | ||||||
Total assets |
$ | 2,157 | $ | 1,970 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 198 | $ | 154 | ||||
Employee compensation and benefits |
82 | 55 | ||||||
Accrued interest |
12 | 25 | ||||||
Capital lease obligations current |
2 | 2 | ||||||
Other current liabilities |
41 | 33 | ||||||
Current portion of long-term debt |
230 | 364 | ||||||
Total current liabilities |
565 | 633 | ||||||
Long-term liabilities: |
||||||||
Long-term debt |
| 230 | ||||||
Capital lease obligations non-current |
4 | 3 | ||||||
Other long-term liabilities |
83 | 64 | ||||||
Total liabilities |
652 | 930 | ||||||
Shareholders equity: |
||||||||
Ordinary shares, no par value |
1,450 | 1,393 | ||||||
Retained earnings (accumulated deficit) |
59 | (356 | ) | |||||
Accumulated other comprehensive income (loss) |
(4 | ) | 3 | |||||
Total shareholders equity |
1,505 | 1,040 | ||||||
Total liabilities and shareholders equity |
$ | 2,157 | $ | 1,970 | ||||
(1) | Amounts for the year ended November 1, 2009 have been derived from audited financial statements as of that date. |
AVAGO TECHNOLOGIES LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS UNAUDITED
(IN MILLIONS)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS UNAUDITED
(IN MILLIONS)
Quarter ended | Year ended | |||||||||||||||||||
October 31, | August 1, | November 1, | October 31, | November 1, | ||||||||||||||||
2010 | 2010 | 2009 | 2010 | 2009 | ||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||
Net income (loss) |
$ | 164 | $ | 123 | $ | (21 | ) | $ | 415 | $ | (44 | ) | ||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||||||||||||||
Depreciation and amortization |
40 | 40 | 40 | 159 | 160 | |||||||||||||||
Amortization of debt issuance costs |
1 | | 1 | 2 | 4 | |||||||||||||||
Non-cash portion of restructuring charges |
| | | | 1 | |||||||||||||||
Impairment of investment |
| | | | 2 | |||||||||||||||
Loss on extinguishment of debt |
| | 9 | 8 | 8 | |||||||||||||||
Loss on disposal of property, plant and equipment |
1 | | 1 | 2 | 2 | |||||||||||||||
Share-based compensation |
7 | 7 | 5 | 25 | 12 | |||||||||||||||
Tax benefits of share-based compensation |
| | 1 | | 1 | |||||||||||||||
Excess tax benefits from share-based compensation |
(1 | ) | | (1 | ) | (2 | ) | (1 | ) | |||||||||||
Changes in assets and liabilities, net of acquisitions and dispositions: |
||||||||||||||||||||
Trade accounts receivable |
(6 | ) | (27 | ) | (8 | ) | (96 | ) | | |||||||||||
Inventory |
(4 | ) | (6 | ) | (9 | ) | (26 | ) | 27 | |||||||||||
Accounts payable |
19 | (3 | ) | 9 | 23 | (16 | ) | |||||||||||||
Employee compensation and benefits |
13 | 10 | 8 | 27 | (19 | ) | ||||||||||||||
Other current assets and current liabilities |
6 | (8 | ) | (13 | ) | (16 | ) | (39 | ) | |||||||||||
Other long-term assets and long-term liabilities |
(23 | ) | 1 | 24 | (11 | ) | 41 | |||||||||||||
Net cash provided by operating activities |
217 | 137 | 46 | 510 | 139 | |||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||
Purchase of property, plant and equipment |
(30 | ) | (22 | ) | (20 | ) | (79 | ) | (57 | ) | ||||||||||
Acquisitions and investment, net of cash acquired |
| (8 | ) | | (9 | ) | (7 | ) | ||||||||||||
Purchase of intangible assets |
| | (1 | ) | | (1 | ) | |||||||||||||
Proceeds from disposal of property, plant, and equipment |
| 1 | | 2 | | |||||||||||||||
Proceeds from sale of discontinued operations |
| | | | 2 | |||||||||||||||
Net cash used in investing activities |
(30 | ) | (29 | ) | (21 | ) | (86 | ) | (63 | ) | ||||||||||
Cash flows from financing activities: |
||||||||||||||||||||
Debt repayments |
| | (112 | ) | (364 | ) | (114 | ) | ||||||||||||
Issuance of ordinary shares, net of issuance costs |
6 | 3 | 304 | 28 | 304 | |||||||||||||||
Repurchase of ordinary shares |
| | | | (6 | ) | ||||||||||||||
Cash settlement of equity awards |
| | | | (1 | ) | ||||||||||||||
Payment on capital lease obligation |
(1 | ) | | | (2 | ) | (1 | ) | ||||||||||||
Excess tax benefits from share-based compensation |
2 | | 1 | 3 | 1 | |||||||||||||||
Net cash
provided by (used in) financing activities |
7 | 3 | 193 | (335 | ) | 183 | ||||||||||||||
Net increase in cash and cash equivalents |
194 | 111 | 218 | 89 | 259 | |||||||||||||||
Cash and cash equivalents at the beginning of period |
367 | 256 | 254 | 472 | 213 | |||||||||||||||
Cash and cash equivalents at end of period |
$ | 561 | $ | 367 | $ | 472 | $ | 561 | $ | 472 | ||||||||||