Attached files

file filename
8-K/A - 8-K/A - Avago Technologies LTDd933912d8ka.htm
EX-99.3 - EX-99.3 - Avago Technologies LTDd933912dex993.htm
EX-99.2 - EX-99.2 - Avago Technologies LTDd933912dex992.htm

Exhibit 99.1

Avago Technologies Limited Announces Second Quarter

Fiscal Year 2015 Financial Results

 

    Quarterly GAAP gross margin of 52 percent; Quarterly non-GAAP gross margin from continuing operations of 61 percent

 

    Quarterly GAAP diluted EPS of $1.21; Quarterly non-GAAP diluted EPS from continuing operations of $2.13

SAN JOSE, Calif., and SINGAPORE – May 28, 2015 – Avago Technologies Limited

(Nasdaq: AVGO), a leading semiconductor device supplier to the wireless, enterprise storage, wired, and industrial end markets, today reported financial results for the second quarter of its fiscal year 2015, ended May 3, 2015, and provided guidance for the third quarter of its fiscal year 2015.

Basis of Presentation

Avago’s financial results include results from LSI Corporation’s (“LSI”) continuing operations starting the third fiscal quarter of 2014, and from PLX Technology Inc. (“PLX”) starting in the fourth fiscal quarter of 2014, in each case from the date of their acquisition. The financial results from LSI’s flash and Axxia businesses, which were sold, have been classified as discontinued operations in the Company’s financial statements and the results of operations from these businesses are not included in the results presented below, unless otherwise stated.

The financial results provided below for the second fiscal quarter do not include any operating results of Emulex Corporation, which the Company acquired on May 5, 2015, after the end of the second quarter.

Second Quarter Fiscal Year 2015 GAAP Results

Net revenue was $1,614 million, a decrease of 1 percent from $1,635 million in the previous quarter and an increase of 130 percent from $701 million in the same quarter last year.

Gross margin was $846 million, or 52 percent of net revenue. This compares with gross margin of $826 million, or 51 percent of net revenue last quarter, and gross margin of $357 million, or 51 percent of net revenue in the same quarter last year.

Operating expenses were $428 million. This compares with $425 million in the prior quarter and $197 million for the same quarter last year.

Operating income was $418 million, or 26 percent of net revenue. This compares with operating income of $401 million, or 25 percent of net revenue, in the prior quarter, and $160 million, or 23 percent of net revenue, in the same quarter last year.

Net income, which includes the impact of discontinued operations, was $344 million, or $1.21 per diluted share. This compares with net income of $351 million, or $1.26 per diluted share, for the prior quarter, and net income of $158 million, or $0.61 per diluted share in the same quarter last year.


Avago Technologies Limited Announces Second Quarter Fiscal Year 2015 Financial Results

 

The Company’s cash balance at the end of the second fiscal quarter was $2.5 billion, compared to $2.6 billion at the end of the prior quarter.

The Company generated $663 million in cash from operations and spent $177 million on capital expenditures in the second fiscal quarter of 2015.

Within the quarter, the Company repaid $605 million of its outstanding term loan.

On March 31, 2015, the Company paid a quarterly cash dividend of $0.38 per ordinary share, totaling approximately $99 million.

Second Quarter Fiscal Year 2015 Non-GAAP Results From Continuing Operations

The differences between our 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 $1,645 million, a decrease of 1 percent from $1,657 million in the previous quarter, and an increase of 135 percent from $701 million, in the same quarter last year.

Gross margin from continuing operations was $998 million, or 61 percent of net revenue. This compares with gross margin of $974 million, or 59 percent of net revenue last quarter, and gross margin of $381 million, or 54 percent of net revenue, in the same quarter last year.

Operating income from continuing operations was $701 million, or 43 percent of net revenue. This compares with operating income from continuing operations of $681 million, or 41 percent of net revenue, in the prior quarter, and $233 million, or 33 percent of net revenue, in the same quarter last year.

Net income from continuing operations was $620 million, or $2.13 per diluted share. This compares with net income of $596 million, or $2.09 per diluted share last quarter, and net income of $223 million, or $0.85 per diluted share, in the same quarter last year.

 

Second Quarter Fiscal Year 2015 Non-GAAP Results

    Change  

(Dollars in millions, except EPS)

   Q2 15     Q1 15     Q2 14     Q/Q     Y/Y  

Net Revenue

   $ 1,645      $ 1,657      $ 701        -1     +135

Gross Margin

     61     59     54     +2ppt        +7ppt   

Operating Expenses

   $ 297      $ 293      $ 148      +$ 4      +$ 149   

Net Income

   $ 620      $ 596      $ 223      +$ 24      +$ 397   

Earnings Per Share - Diluted

   $ 2.13      $ 2.09      $ 0.85      +$ 0.04      +$ 1.28   

“We delivered solid second quarter revenue while significantly exceeding gross margin and EPS expectations for the quarter,” said Hock Tan, President and CEO of Avago Technologies Limited. “We expect to resume revenue growth in the third quarter driven by strength in our wireless and enterprise storage segments”.

 

2


Avago Technologies Limited Announces Second Quarter Fiscal Year 2015 Financial Results

 

Other Quarterly Data

 

     Percentage of Net Revenue      Growth Rates  

Net Revenue by Segment

   Q2 15*      Q1 15*      Q2 14      Q/Q     Y/Y  

Wireless Communications

     35         40         50         -13     66

Enterprise Storage

     28         29         —           -4     —     

Wired Infrastructure

     23         21         31         10     74

Industrial & Other

     14         10         19         38     64

*  Represents percentages of non-GAAP net revenue

     

Key Statistics (Dollars in millions)

   Q2 15      Q1 15      Q2 14         

Cash From Operations

   $ 663       $ 481       $ 251      

Depreciation

   $ 58       $ 54       $ 35      

Amortization

   $ 172       $ 172       $ 26      

Capital Expenditures

   $ 177       $ 162       $ 73      

Non-GAAP Days Sales Outstanding

     42         39         42      

Non-GAAP Inventory Days On Hand

     69         67         86      

Third Quarter Fiscal Year 2015 Business Outlook

Based on current business trends and conditions, the outlook for continuing operations for the third quarter of fiscal year 2015, ending August 2, 2015, including projected contributions from the Emulex acquisition, is expected to be as follows:

 

     GAAP      Reconciling Items      Non-GAAP  

Sequential Change in Net Revenue

   $ 1,729M +/-$25M       $ 11M       $ 1,740M +/-$25M   

Gross Margin

     49.5% +/-1%       $ 187M         60.00% +/-1%   

Operating Expenses

   $ 513M       $ 178M       $ 335M   

Interest and Other

   $ 42M       ($ 1M)       $ 43M   

Taxes

   $ 15M       $ 25M       $ 40M   

Diluted Share Count

     287M         8M         295M   

 

3


Avago Technologies Limited Announces Second Quarter Fiscal Year 2015 Financial Results

 

Projected reconciling items:

 

    Non-GAAP Revenue includes $11 million of LSI intellectual property licensing revenue not included in GAAP revenue as a result of the effects of purchase accounting for the LSI acquisition;

 

    Non-GAAP Gross Margin includes the effects of $11 million of LSI intellectual property licensing revenue and excludes the effects of $118 million of amortization of intangible assets, $46 million of inventory step-up charges to record Emulex inventory at fair value, as part of the purchase accounting for the Emulex acquisition, $8 million of share-based compensation expense, $3 million of restructuring charges, and $1 million of acquisition-related costs;

 

    Non-GAAP Operating Expenses exclude $74 million of share-based compensation, $62 million of amortization of intangible assets, $25 million of restructuring charges and $17 million of acquisition-related costs;

 

    Non-GAAP interest and other excludes $1 million of gain on extinguishment of debt; and

 

    $25 million provision at the Taxes line represents the tax effects of the reconciling items noted above.

Capital expenditures for the third fiscal quarter are expected to be approximately $160 million. For the third fiscal quarter, depreciation is expected to be $52 million and amortization is expected to be $180 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 any impact from any 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.

Financial Results Conference Call

Avago Technologies Limited will host a conference call to review its financial results for the second quarter of fiscal year 2015, and to provide guidance for the third quarter of fiscal year 2015, today at 5:00 a.m. Pacific Time. Those wishing to access the call should dial (877) 703-6103; International +1 (857) 244-7302. The passcode is 44092275. A replay of the call will be accessible for one week after the call. To access the replay dial (888) 286-8010; International +1 (617) 801-6888; and reference the passcode: 12012367. A webcast of the conference call will also be available in the “Investors” section of Avago’s website at www.avagotech.com.

Non-GAAP Financial Measures

In addition to GAAP reporting, Avago 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 of purchase accounting on revenues, and excludes amortization of

 

4


Avago Technologies Limited Announces Second Quarter Fiscal Year 2015 Financial Results

 

intangible assets, share-based compensation expense, restructuring charges, acquisition-related costs, including integration costs, purchase accounting effect on inventory, write-off of debt issuance costs, income (loss) from and gain or loss on 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. The presentation of these and other similar items in Avago’s non-GAAP financial results 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 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 Avago Technologies Limited

Avago Technologies Limited is a leading designer, developer and global supplier of a broad range of analog, digital, mixed signal and optoelectronics components and subsystems with a focus in III-V compound and CMOS based semiconductor design and processing. Avago’s extensive product portfolio serves four primary target markets: wireless communications, enterprise storage, wired infrastructure, and industrial and other.

Cautionary Note Regarding Forward-Looking Statements

This announcement contains forward-looking statements that address our expected future business and financial performance. These forward-looking statements are based on current expectations, estimates, forecasts and projections of future Company or industry performance, based on management’s 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. Particular uncertainties that could materially affect future results include any loss of our significant customers and fluctuations in the timing and volume of significant customer demand; 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 acquisitions we may make, including our recent acquisitions of LSI Corporation, PLX Technology Inc., and Emulex Corporation; our ability to increase our internal manufacturing capacity to meet customer demand; our ability to accurately estimate customers’ demand and adjust supply chain and third party manufacturing capacity accordingly; our ability to improve our manufacturing efficiency and quality; cyclicality in the semiconductor industry or in our target markets; increased dependence on the volatile wireless handset market and on the enterprise storage market; global economic conditions and concerns; quarterly and annual fluctuations in operating results; 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; our dependence on contract manufacturing and outsourced supply chain and our ability to improve our cost structure through our manufacturing outsourcing program; 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

 

5


Avago Technologies Limited Announces Second Quarter Fiscal Year 2015 Financial Results

 

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; 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; the significant indebtedness incurred by us in connection with the LSI Corporation acquisition, including the need to generate sufficient cash flows to service and repay such debt; 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 March 11, 2015 and our other filings with the Securities and Exchange Commission, or “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:

Avago Technologies Limited

Ashish Saran

Investor Relations

+1 408 435 7400

investor.relations@avagotech.com

 

6


AVAGO TECHNOLOGIES LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS—UNAUDITED

(IN MILLIONS, EXCEPT PER SHARE DATA)

 

     Fiscal Quarter Ended     Two Fiscal Quarters Ended  
     May 3,     February 1,     May 4,     May 3,     May 4,  
     2015     2015     2014     2015     2014  

Net revenue

   $ 1,614      $ 1,635      $ 701      $ 3,249      $ 1,410   

Cost of products sold:

          

Cost of products sold

     654        690        326        1,344        673   

Purchase accounting effect on inventory

     —          4        —          4        —     

Amortization of intangible assets

     113        113        18        226        36   

Restructuring charges

     1        2        —          3        5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of products sold

  768      809      344      1,577      714   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

  846      826      357      1,672      696   

Research and development

  251      235      114      486      221   

Selling, general and administrative

  108      117      67      225      141   

Amortization of intangible assets

  59      59      8      118      15   

Restructuring charges

  10      14      8      24      20   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

  428      425      197      853      397   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

  418      401      160      819      299   

Interest expense

  (53   (54   (1   (107   (1

Other income (expense), net

  (1   4      —        3      —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

  364      351      159      715      298   

Provision for income taxes

  25      13      1      38      6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

  339      338      158      677      292   

Income from discontinued operations (including a gain on disposal of $14 million in the fiscal quarter ended February 1, 2015), net of income taxes

  5      13      —        18      —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

$ 344    $ 351    $ 158    $ 695    $ 292   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic income per share:

Income per share from continuing operations

$ 1.31    $ 1.33    $ 0.63    $ 2.63    $ 1.17   

Income per share from discontinued operations, net of income taxes

$ 0.02    $ 0.05    $ —      $ 0.07    $ —     

Net income per share

$ 1.33    $ 1.38    $ 0.63    $ 2.70    $ 1.17   

Diluted income per share:

Income per share from continuing operations

$ 1.19    $ 1.22    $ 0.61    $ 2.41    $ 1.14   

Income per share from discontinued operations, net of income taxes

$ 0.02    $ 0.04    $ —      $ 0.06    $ —     

Net income per share

$ 1.21    $ 1.26    $ 0.61    $ 2.47    $ 1.14   

Shares used in per share calculations:

Basic

  258      255      251      257      250   

Diluted

  284      278      258      281      256   

Share-based compensation expense included in continuing operations:

Cost of products sold

$ 6    $ 6    $ 3    $ 12    $ 6   

Research and development

  27      19      10      46      18   

Selling, general and administrative

  24      24      17      48      30   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total share-based compensation expense

$ 57    $ 49    $ 30    $ 106    $ 54   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


AVAGO TECHNOLOGIES LIMITED

FINANCIAL RECONCILIATION: GAAP TO NON-GAAP—UNAUDITED

(IN MILLIONS, EXCEPT DAYS)

 

     Fiscal Quarter Ended      Two Fiscal Quarters Ended  
     May 3,     February 1,      May 4,      May 3,      May 4,  
     2015     2015      2014      2015      2014  

Net revenue on GAAP basis

   $ 1,614      $ 1,635       $ 701       $ 3,249       $ 1,410   

Acquisition-related purchase accounting revenue adjustment

     31        22         —           53         —     
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net revenue on non-GAAP basis

$ 1,645    $ 1,657    $ 701    $ 3,302    $ 1,410   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin on GAAP basis

$ 846    $ 826    $ 357    $ 1,672    $ 696   

Acquisition-related purchase accounting revenue adjustment

  31      22      —        53      —     

Purchase accounting effect on inventory

  —        4      —        4      —     

Amortization of intangible assets

  113      113      18      226      36   

Share-based compensation expense

  6      6      3      12      6   

Restructuring charges

  1      2      —        3      5   

Acquisition-related costs

  1      1      3      2      4   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin on non-GAAP basis

$ 998    $ 974    $ 381    $ 1,972    $ 747   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Research and development on GAAP basis

$ 251    $ 235    $ 114    $ 486    $ 221   

Share-based compensation expense

  27      19      10      46      18   

Acquisition-related costs

  3      6      3      9      4   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Research and development on non-GAAP basis

$ 221    $ 210    $ 101    $ 431    $ 199   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Selling, general and administrative expense on GAAP basis

$ 108    $ 117    $ 67    $ 225    $ 141   

Share-based compensation expense

  24      24      17      48      30   

Acquisition-related costs

  8      10      3      18      20   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Selling, general and administrative expense on non-GAAP basis

$ 76    $ 83    $ 47    $ 159    $ 91   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses on GAAP basis

$ 428    $ 425    $ 197    $ 853    $ 397   

Amortization of intangible assets

  59      59      8      118      15   

Share-based compensation expense

  51      43      27      94      48   

Restructuring charges

  10      14      8      24      20   

Acquisition-related costs

  11      16      6      27      24   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses on non-GAAP basis

$ 297    $ 293    $ 148    $ 590    $ 290   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Operating income on GAAP basis

$ 418    $ 401    $ 160    $ 819    $ 299   

Acquisition-related purchase accounting revenue adjustment

  31      22      —        53      —     

Purchase accounting effect on inventory

  —        4      —        4      —     

Amortization of intangible assets

  172      172      26      344      51   

Share-based compensation expense

  57      49      30      106      54   

Restructuring charges

  11      16      8      27      25   

Acquisition-related costs

  12      17      9      29      28   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Operating income on non-GAAP basis

$ 701    $ 681    $ 233    $ 1,382    $ 457   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Other income (expense), net on GAAP basis

$ (1 $ 4    $ —      $ 3    $ —     

Write-off of debt issuance costs

  13      —        —        13      —     
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Other income, net on non-GAAP basis

$ 12    $ 4    $ —      $ 16    $ —     
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Income from continuing operations before income taxes on GAAP basis

$ 364    $ 351    $ 159    $ 715    $ 298   

Acquisition-related purchase accounting revenue adjustment

  31      22      —        53      —     

Purchase accounting effect on inventory

  —        4      —        4      —     

Amortization of intangible assets

  172      172      26      344      51   

Share-based compensation expense

  57      49      30      106      54   

Restructuring charges

  11      16      8      27      25   

Acquisition-related costs

  12      17      9      29      28   

Write-off of debt issuance costs

  13      —        —        13      —     
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes on non-GAAP basis

$ 660    $ 631    $ 232    $ 1,291    $ 456   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Provision for income taxes on GAAP basis

$ 25    $ 13    $ 1    $ 38    $ 6   

Income tax effects of non-GAAP reconciling adjustments

  15      22      8      37      10   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Provision for income taxes on non-GAAP basis

$ 40    $ 35    $ 9    $ 75    $ 16   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Net income on GAAP basis

$ 344    $ 351    $ 158    $ 695    $ 292   

Acquisition-related purchase accounting revenue adjustment

  31      22      —        53      —     


AVAGO TECHNOLOGIES LIMITED

FINANCIAL RECONCILIATION: GAAP TO NON-GAAP—UNAUDITED

(IN MILLIONS, EXCEPT DAYS)

 

     Fiscal Quarter Ended     Two Fiscal Quarters Ended  
     May 3,     February 1,     May 4,     May 3,     May 4,  
     2015     2015     2014     2015     2014  

Purchase accounting effect on inventory

     —          4        —          4        —     

Amortization of intangible assets

     172        172        26        344        51   

Share-based compensation expense

     57        49        30        106        54   

Restructuring charges

     11        16        8        27        25   

Acquisition-related costs

     12        17        9        29        28   

Write-off of debt issuance costs

     13        —          —          13        —     

Income tax effects of non-GAAP reconciling adjustments

     (15     (22     (8     (37     (10

Discontinued operations, net of income taxes

     (5     (13     —          (18     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income on non-GAAP basis

$ 620    $ 596    $ 223    $ 1,216    $ 440   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation—diluted on GAAP basis

  284      278      258      281      256   

Non-GAAP adjustment

  7      7      5      7      5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation—diluted on non-GAAP basis(1)

  291      285      263      288      261   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Days sales outstanding on GAAP basis

  43      40   

Non-GAAP adjustment

  (1   (1
  

 

 

   

 

 

       

Days sales outstanding on non-GAAP basis(2)

  42      39   
  

 

 

   

 

 

       

Inventory Days on Hand on GAAP basis

  68      66      84   

Non-GAAP adjustment

  1      1      2   
  

 

 

   

 

 

   

 

 

     

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

  69      67      86   
  

 

 

   

 

 

   

 

 

     

 

(1) 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.
(2) 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.
(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, acquisition-related costs, and cost of products sold attributable to discontinued operations.


AVAGO TECHNOLOGIES LIMITED

GAAP AND NON-GAAP NET REVENUE BY SEGMENT—UNAUDITED

(IN MILLIONS, EXCEPT PERCENTAGES)

 

    Fiscal Quarter Ended                          
    May 3,
2015
    February 1,
2015
    May 4,
2014
    Growth Rates  
    GAAP     Non-
GAAP
    GAAP     Non-
GAAP
    GAAP     GAAP     Non-GAAP  
                                                          Q/Q     Y/Y     Q/Q     Y/Y  

Net revenue by segment:

                         

Wireless Communications

  $ 576        36   $ 576        35   $ 664        41   $ 664        40   $ 348        -13     66     -13     66

Enterprise Storage

    467        29        467        28        486        30        486        29        —          -4     —          -4     —     

Wired Infrastructure

    382        23        382        23        347        21        347        21        219        10     74     10     74

Industrial & Other

    189        12        220        14        138        8        160        10        134        37     41     38     64
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

         

Total net revenue

  $ 1,614        100   $ 1,645        100   $ 1,635        100   $ 1,657        100   $ 701           
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

         


AVAGO TECHNOLOGIES LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS—UNAUDITED

(IN MILLIONS)

 

     May 3,     November 2,  
     2015     2014 (1)  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 2,508      $ 1,604   

Trade accounts receivable, net

     758        782   

Inventory

     490        519   

Assets held-for-sale

     4        628   

Other current assets

     316        302   
  

 

 

   

 

 

 

Total current assets

  4,076      3,835   

Property, plant and equipment, net

  1,344      1,158   

Goodwill

  1,596      1,596   

Intangible assets, net

  3,280      3,617   

Other long-term assets

  236      285   
  

 

 

   

 

 

 

Total assets

$ 10,532    $ 10,491   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$ 501    $ 515   

Employee compensation and benefits

  181      219   

Other current liabilities

  178      236   

Current portion of long-term debt

  46      46   
  

 

 

   

 

 

 

Total current liabilities

  906      1,016   

Long-term liabilities:

Long-term debt

  3,926      4,543   

Convertible notes payable to related party—non-current

  926      920   

Pension and post-retirement benefit obligations

  481      506   

Other long-term liabilities

  232      263   
  

 

 

   

 

 

 

Total liabilities

  6,471      7,248   
  

 

 

   

 

 

 

Shareholders’ equity:

Ordinary shares, no par value

  2,319      2,009   

Retained earnings

  1,791      1,284   

Accumulated other comprehensive loss

  (49   (50
  

 

 

   

 

 

 

Total shareholders’ equity

  4,061      3,243   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

$ 10,532    $ 10,491   
  

 

 

   

 

 

 

 

(1) Amounts as of November 2, 2014 have been derived from audited financial statements as of that date.


AVAGO TECHNOLOGIES LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS—UNAUDITED

(IN MILLIONS)

 

     Fiscal Quarter Ended     Two Fiscal Quarters Ended  
     May 3,     February 1,     May 4,     May 3,     May 4,  
     2015     2015     2014     2015     2014  

Cash flows from operating activities:

          

Net income

   $ 344      $ 351      $ 158      $ 695      $ 292   

Adjustments to reconcile net income to net cash provided by operating activities:

          

Depreciation and amortization

     230        226        61        456        118   

Amortization of debt issuance costs and accretion of debt discount

     7        7        —          14        —     

Share-based compensation

     57        49        30        106        54   

Tax benefits of share-based compensation

     52        21        8        73        12   

Excess tax benefits from share-based compensation

     (50     (20     (8     (70     (11

Gain on sale of business

     —          (14     —          (14     —     

Deferred taxes

     4        (6     (2     (2     (2

Other

     13        11        —          24        (3

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

             —     

Trade accounts receivable, net

     (40     64        4        24        99   

Inventory

     10        33        (15     43        (16

Accounts payable

     55        (78     8        (23     (16

Employee compensation and benefits

     49        (90     27        (41     (12

Other current assets and current liabilities

     (25     (66     (4     (91     (11

Other long-term assets and long-term liabilities

     (43     (7     (16     (50     (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

  663      481      251      1,144      480   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

Proceeds from sales of businesses

  —        650      —        650      —     

Purchases of property, plant and equipment

  (177   (162   (73   (339   (125

Proceeds from disposals of property, plant and equipment

  37      26      —        63      —     

Purchases of investments

  (9   —        —        (9   —     

Proceeds from sale of investments

  —        —        14      —        14   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

  (149   514      (59   365      (111
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

Debt repayments

  (605   (12   —        (617   —     

Issuance of ordinary shares

  79      51      34      130      53   

Repurchases of ordinary shares

  —        —        —        —        (12

Dividend payments to shareholders

  (99   (89   (68   (188   (130

Excess tax benefits from share-based compensation

  50      20      8      70      11   

Proceeds from government grants

  —        —        —        —        2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

  (575   (30   (26   (605   (76
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

  (61   965      166      904      293   

Cash and cash equivalents at beginning of period

  2,569      1,604      1,112      1,604      985   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

$ 2,508    $ 2,569    $ 1,278    $ 2,508    $ 1,278