Attached files

file filename
8-K - FORM 8-K - Broadcom Pte. Ltd.d392782d8k.htm

Exhibit 99.1

Broadcom Limited Announces Second Quarter

Fiscal Year 2017 Financial Results and Interim Dividend

 

    Quarterly GAAP gross margin of 47.2 percent; Quarterly non-GAAP gross margin from continuing operations of 63.1 percent

 

    Quarterly GAAP diluted earnings per share of $1.05; Quarterly non-GAAP diluted earnings per share from continuing operations of $3.69

 

    Quarterly interim dividend of $1.02 per share

SAN JOSE, Calif., and SINGAPORE - June 1, 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 second quarter of fiscal year 2017, ended April 30, 2017, provided guidance for the third quarter of its fiscal year 2017 and announced a quarterly interim dividend.

Second Quarter Fiscal Year 2017 GAAP Results

Net revenue was $4,190 million, slightly higher than the $4,139 million in the previous quarter and an increase of 18 percent from $3,541 million in the same quarter last year.

Gross margin was $1,976 million, or 47.2 percent of net revenue. This compares with gross margin of $2,001 million, or 48.3 percent of net revenue, in the prior quarter, and gross margin of $1,046 million, or 29.5 percent of net revenue, in the same quarter last year.

Operating expenses were $1,502 million. This compares with $1,495 million in the prior quarter and $2,047 million in the same quarter last year.

Operating income was $474 million, or 11.3 percent of net revenue. This compares with operating income of $506 million, or 12.2 percent of net revenue, in the prior quarter, and operating loss of $1,001 million, or 28.3 percent of net revenue, in the same quarter last year.

Net income, which includes the impact of discontinued operations, was $464 million, or $1.05 per diluted share. This compares with net income of $252 million, or $0.57 per diluted share, in the prior quarter, and net loss of $1,255 million, or $3.02 per diluted share, in the same quarter last year.

Net income attributable to ordinary shares was $440 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 $24 million.

 

1


Second Quarter Fiscal Year 2017 GAAP Results                      Change  
(Dollars in millions, except per share data)    Q2 17     Q1 17     Q2 16     Q/Q     Y/Y  

Net revenue

   $ 4,190     $ 4,139     $ 3,541       +1     +18

Gross margin

     47.2     48.3     29.5     -110bps       +1,770bps  

Operating expenses

   $ 1,502     $ 1,495     $ 2,047     +$ 7     -$ 545  

Net income (loss)

   $ 464     $ 252     $ (1,255   +$ 212     +$ 1,719  

Net income (loss) attributable to noncontrolling interest

   $ 24     $ 13     $ (69   +$ 11     +$ 93  

Net income (loss) attributable to ordinary shares

   $ 440     $ 239     $ (1,186   +$ 201     +$ 1,626  

Net income (loss) per share - diluted

   $ 1.05     $ 0.57     $ (3.02   +$ 0.48     +$ 4.07  

The Company’s cash balance at the end of the second fiscal quarter was $4,254 million, compared to $3,536 million at the end of the prior quarter.

During the second fiscal quarter, the Company generated $1,583 million in cash from operations and spent $256 million on capital expenditures.

On March 31, 2017, the Company paid a cash dividend of $1.02 per ordinary share, totaling $414 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.

Second 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 $4,201 million, slightly higher than the $4,149 million in the previous quarter, and an increase of 18 percent from $3,562 million in the same quarter last year.

Gross margin from continuing operations was $2,652 million, or 63.1 percent of net revenue. This compares with gross margin from continuing operations of $2,590 million, or 62.4 percent of net revenue, in the prior quarter, and $2,138 million, or 60.0 percent of net revenue, in the same quarter last year.

Operating income from continuing operations was $1,853 million, or 44.1 percent of net revenue. This compares with operating income from continuing operations of $1,806 million, or 43.5 percent of net revenue, in the prior quarter, and $1,329 million, or 37.3 percent of net revenue, in the same quarter last year.

Net income from continuing operations was $1,666 million, or $3.69 per diluted share. This compares with net income of $1,627 million, or $3.63 per diluted share, in the prior quarter, and net income of $1,120 million, or $2.53 per diluted share, in the same quarter last year.

 

2


Second Quarter Fiscal Year 2017 Non-GAAP Results                      Change  
(Dollars in millions, except per share data)    Q2 17     Q1 17     Q2 16     Q/Q     Y/Y  

Net revenue

   $ 4,201     $ 4,149     $ 3,562       +1     +18

Gross margin

     63.1     62.4     60.0     +70bps       +310bps  

Operating expenses

   $ 799     $ 784     $ 809     +$ 15     -$ 10  

Net income

   $ 1,666     $ 1,627     $ 1,120     +$ 39     +$ 546  

Net income per share - diluted

   $ 3.69     $ 3.63     $ 2.53     +$ 0.06     +$ 1.16  

“We delivered strong financial results for our second fiscal quarter with revenue, gross margin and EPS all above the top end of guidance” said Hock Tan, President and CEO of Broadcom Limited. “Anticipating that end markets will remain healthy, we expect third fiscal quarter revenue growth of approximately six percent sequentially, driven by solid growth from our wired segment and a seasonal second half ramp in our wireless segment.”

Other Quarterly Data

 

Net revenue by segment:          Growth Rates  
(Dollars in millions)    Q2 17     Q1 17     Q2 16     Q/Q     Y/Y  

Wired infrastructure

   $ 2,111        50   $ 2,084        50   $ 2,060        58     1     2

Wireless communications

     1,150        28       1,175        29       792        22       -2      45

Enterprise storage

     712        17       707        17       525        15       1     36

Industrial & other

     217        5       173        4       164        5       25     32
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

Total net revenue

   $ 4,190        100   $ 4,139        100   $ 3,541        100    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

Non-GAAP net revenue by segment:                      Growth Rates  
(Dollars in millions)    Q2 17     Q1 17     Q2 16     Q/Q     Y/Y  

Wired infrastructure (1)

   $ 2,115        50   $ 2,087        50   $ 2,063        58     1     3

Wireless communications

     1,150        28       1,175        28       792        22       -2      45

Enterprise storage

     712        17       707        17       525        15       1     36

Industrial & other (1)

     224        5       180        5       182        5       24     23
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

Total Non-GAAP net revenue

   $ 4,201        100   $ 4,149        100   $ 3,562        100    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

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

 

Key Statistics (Dollars in millions)    Q2 17      Q1 17      Q2 16  

Cash from operations

   $ 1,583      $ 1,353      $ 622  

Depreciation

   $ 110      $ 112      $ 107  

Amortization of acquisition-related intangible assets

   $ 1,081      $ 999      $ 933  

Capital expenditures

   $ 256      $ 325      $ 158  

Days sales outstanding (“DSO”)

     45        43        48  

Inventory days on hand (“DOH”)

     76        77        59  

Non-GAAP DSO

     45        43        47  

Non-GAAP Inventory DOH

     77        78        72  

 

3


Third Quarter Fiscal Year 2017 Business Outlook

Based on current business trends and conditions, the outlook for continuing operations for the third quarter of fiscal year 2017, ending July 30, 2017, is expected to be as follows:

 

     GAAP     Reconciling Items      Non-GAAP  

Net revenue

   $ 4,445M +/- $75M     $ 5M      $ 4,450M +/- $75M  

Gross margin

     48.0% +/- 1 %   $ 680M        63.0% +/- 1

Operating expenses

   $ 1,497M     $ 710M      $ 787M  

Interest expense and other

   $ 100M     $ —        $ 100M  

Provision for income taxes

   $ 78M     $ 8M      $ 86M  

Diluted share count

     444M       12M        456M  

 

    Non-GAAP net revenue includes $5 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 $5 million of licensing revenue, and excludes the effects of $653 million of amortization of acquisition-related intangible assets, $18 million of share-based compensation expense, $3 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, $237 million of share-based compensation expense, $25 million of acquisition-related costs, and $7 million of restructuring charges;

 

    Non-GAAP tax provision is $8 million higher than GAAP due to the tax effects of the projected reconciling items noted above; and

 

    Non-GAAP diluted share count excludes the impact of share-based compensation expense expected to be incurred in future periods and not yet recognized in the Company’s financial statements, which would otherwise be assumed to be used to repurchase shares under the GAAP treasury stock method.

For the third fiscal quarter, capital expenditures are expected to be approximately $240 million and depreciation is expected to be $118 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 Bank of America Merrill Lynch 2017 Global Technology Conference in San Francisco, on June 6, 2017.

 

4


Interim Dividend

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

The dividend and the distribution are both payable on June 30, 2017 to shareholders or unitholders of record, as applicable, at the close of business (5:00 p.m.) Eastern Time on June 19, 2017.

Financial Results Conference Call

Broadcom Limited will host a conference call to review its financial results for the second quarter of fiscal year 2017, ended April 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 15898722. 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: 15898722. 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 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.

 

5


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 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; 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; dependence on and risks associated with distributors of our products; our ability to sell to new types of customers and to keep

 

6


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 AMOUNTS)

 

     Fiscal Quarter Ended     Two Fiscal Quarters Ended  
     April 30,
2017
    January 29,
2017
    May 1,
2016
    April 30,
2017
    May 1,
2016
 

Net revenue

   $ 4,190     $ 4,139     $ 3,541     $ 8,329     $ 5,312  

Cost of products sold:

          

Cost of products sold

     1,564       1,573       1,437       3,137       2,136  

Purchase accounting effect on inventory

     1       —         828       1       828  

Amortization of acquisition-related intangible assets

     639       559       198       1,198       328  

Restructuring charges

     10       6       32       16       33  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of products sold

     2,214       2,138       2,495       4,352       3,325  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     1,976       2,001       1,046       3,977       1,987  

Research and development

     829       808       787       1,637       1,054  

Selling, general and administrative

     204       201       238       405       352  

Amortization of acquisition-related intangible assets

     442       440       735       882       789  

Restructuring, impairment and disposal charges

     27       46       287       73       318  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     1,502       1,495       2,047       2,997       2,513  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     474       506       (1,001     980       (526

Interest expense

     (112     (111     (256     (223     (340

Loss on debt extinguishment

     —         (159     (53     (159     (53

Other income (expense), net

     3       31       (6     34       (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income taxes

     365       267       (1,316     632       (922

Provision for (benefit from) income taxes

     (103     10       (99     (93     (82
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     468       257       (1,217     725       (840

Loss from discontinued operations, net of income taxes

     (4     (5     (38     (9     (38
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     464       252       (1,255     716       (878

Net income (loss) attributable to noncontrolling interest

     24       13       (69     37       (69
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to ordinary shares

   $ 440     $ 239     $ (1,186   $ 679     $ (809
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic income (loss) per share: (1)

          

Income (loss) per share from continuing operations

   $ 1.10     $ 0.61     $ (2.93   $ 1.72     $ (2.31

Loss per share from discontinued operations

     (0.01     (0.01     (0.09     (0.03     (0.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share

   $ 1.09     $ 0.60     $ (3.02   $ 1.69     $ (2.41
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share: (2)

          

Income (loss) per share from continuing operations

   $ 1.06     $ 0.58     $ (2.93   $ 1.65     $ (2.43

Loss per share from discontinued operations

     (0.01     (0.01     (0.09     (0.02     (0.11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share

   $ 1.05     $ 0.57     $ (3.02   $ 1.63     $ (2.54
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculations:

          

Basic

     403       399       392       401       335  

Diluted

     442       439       415       440       346  

Share-based compensation expense included in continuing operations:

          

Cost of products sold

   $ 15     $ 14     $ 13     $ 29     $ 19  

Research and development

     150       141       122       291       150  

Selling, general and administrative

     51       46       51       97       74  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total share-based compensation expense

   $ 216     $ 201     $ 186     $ 417     $ 243  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


(1) For the fiscal quarters ended April 30, 2017, January 29, 2017 and May 1, 2016, basic income (loss) per share numerators are reduced by the amount of net income (loss) attributable to noncontrolling interest, which is approximately 5.2%, 5.4% and 5.5% of net income (loss) for the fiscal quarters ended April 30, 2017, January 29, 2017 and May 1, 2016, respectively. 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 April 30, 2017, January 29, 2017 and May 1, 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 23 million Partnership REUs for each of the fiscal quarters ended April 30, 2017, January 29, 2017 and May 1, 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     Two Fiscal Quarters Ended  
     April 30,
2017
    January 29,
2017
    May 1,
2016
    April 30,
2017
    May 1,
2016
 

Net revenue on GAAP basis

   $ 4,190     $ 4,139     $ 3,541     $ 8,329     $ 5,312  

Acquisition-related purchase accounting revenue adjustment (1)

     11       10       21       21       32  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenue on non-GAAP basis

   $ 4,201     $ 4,149     $ 3,562     $ 8,350     $ 5,344  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin on GAAP basis

   $ 1,976     $ 2,001     $ 1,046     $ 3,977     $ 1,987  

Acquisition-related purchase accounting revenue adjustment (1)

     11       10       21       21       32  

Purchase accounting effect on inventory

     1       —         828       1       828  

Amortization of acquisition-related intangible assets

     639       559       198       1,198       328  

Share-based compensation expense

     15       14       13       29       19  

Restructuring charges

     10       6       32       16       33  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin on non-GAAP basis

   $ 2,652     $ 2,590     $ 2,138     $ 5,242     $ 3,227  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development on GAAP basis

   $ 829     $ 808     $ 787     $ 1,637     $ 1,054  

Share-based compensation expense

     150       141       122       291       150  

Acquisition-related costs

     2       3       2       5       3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Research and development on non-GAAP basis

   $ 677     $ 664     $ 663     $ 1,341     $ 901  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expense on GAAP basis

   $ 204     $ 201     $ 238     $ 405     $ 352  

Share-based compensation expense

     51       46       51       97       74  

Acquisition-related costs

     31       35       41       66       64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative expense on non-GAAP basis

   $ 122     $ 120     $ 146     $ 242     $ 214  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses on GAAP basis

   $ 1,502     $ 1,495     $ 2,047     $ 2,997     $ 2,513  

Amortization of acquisition-related intangible assets

     442       440       735       882       789  

Share-based compensation expense

     201       187       173       388       224  

Restructuring, impairment and disposal charges

     27       46       287       73       318  

Acquisition-related costs

     33       38       43       71       67  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses on non-GAAP basis

   $ 799     $ 784     $ 809     $ 1,583     $ 1,115  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss) on GAAP basis

   $ 474     $ 506     $ (1,001   $ 980     $ (526

Acquisition-related purchase accounting revenue adjustment (1)

     11       10       21       21       32  

Purchase accounting effect on inventory

     1       —         828       1       828  

Amortization of acquisition-related intangible assets

     1,081       999       933       2,080       1,117  

Share-based compensation expense

     216       201       186       417       243  

Restructuring, impairment and disposal charges

     37       52       319       89       351  

Acquisition-related costs

     33       38       43       71       67  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income on non-GAAP basis

   $ 1,853     $ 1,806     $ 1,329     $ 3,659     $ 2,112  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on GAAP basis

   $ (112   $ (111   $ (256   $ (223   $ (340

Debt-related costs

     —         1       106       1       149  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense on non-GAAP basis

   $ (112   $ (110   $ (150   $ (222   $ (191
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


     Fiscal Quarter Ended     Two Fiscal Quarters Ended  
     April 30,
2017
    January 29,
2017
    May 1,
2016
    April 30,
2017
    May 1,
2016
 

Other income (expense), net on GAAP basis

   $ 3     $ 31     $ (6   $ 34     $ (3

Gain on disposition of assets

     —         (23     —         (23     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense), net on non-GAAP basis

   $ 3     $ 8     $ (6   $ 11     $ (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 365     $ 267     $ (1,316   $ 632     $ (922

Acquisition-related purchase accounting revenue adjustment (1)

     11       10       21       21       32  

Purchase accounting effect on inventory

     1       —         828       1       828  

Amortization of acquisition-related intangible assets

     1,081       999       933       2,080       1,117  

Share-based compensation expense

     216       201       186       417       243  

Restructuring, impairment and disposal charges

     37       52       319       89       351  

Acquisition-related costs

     33       38       43       71       67  

Debt-related costs

     —         1       106       1       149  

Loss on debt extinguishment

     —         159       53       159       53  

Gain on disposition of assets

     —         (23     —         (23     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes on non-GAAP basis

   $ 1,744     $ 1,704     $ 1,173     $ 3,448     $ 1,918  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for (benefit from) income taxes on GAAP basis

   $ (103   $ 10     $ (99   $ (93   $ (82

Income tax effects of non-GAAP reconciling adjustments

     181       67       152       248       170  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for income taxes on non-GAAP basis

   $ 78     $ 77     $ 53     $ 155     $ 88  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) on GAAP basis

   $ 464     $ 252     $ (1,255   $ 716     $ (878

Acquisition-related purchase accounting revenue adjustment (1)

     11       10       21       21       32  

Purchase accounting effect on inventory

     1       —         828       1       828  

Amortization of acquisition-related intangible assets

     1,081       999       933       2,080       1,117  

Share-based compensation expense

     216       201       186       417       243  

Restructuring, impairment and disposal charges

     37       52       319       89       351  

Acquisition-related costs

     33       38       43       71       67  

Debt-related costs

     —         1       106       1       149  

Loss on debt extinguishment

     —         159       53       159       53  

Gain on disposition of assets

     —         (23     —         (23     —    

Income-tax effects on non-GAAP reconciling adjustments

     (181     (67     (152     (248     (170

Discontinued operations, net of income taxes

     4       5       38       9       38  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income on non-GAAP basis

   $ 1,666     $ 1,627     $ 1,120     $ 3,293     $ 1,830  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per share calculation - diluted on GAAP basis

     442       439       415       440       346  

Non-GAAP adjustment (2)

     9       9       27       10       22  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     451       448       442       450       368  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Days sales outstanding on GAAP basis

     45       43       48      

Non-GAAP adjustment (3)

     —         —         (1    
  

 

 

   

 

 

   

 

 

     

Days sales outstanding on non-GAAP basis

     45       43       47      
  

 

 

   

 

 

   

 

 

     

Inventory days on hand on GAAP basis

     76       77       59      

Non-GAAP adjustment (4)

     1       1       13      
  

 

 

   

 

 

   

 

 

     

Inventory days on hand on non-GAAP basis

     77       78       72      
  

 

 

   

 

 

   

 

 

     


(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 charges and acquisition-related costs.


BROADCOM LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED

(IN MILLION)

 

     April 30,
2017
    October 30,
2016 (1)
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 4,254     $ 3,097  

Short-term investments

     200       —    

Trade accounts receivable, net

     2,073       2,181  

Inventory

     1,311       1,400  

Other current assets

     630       447  
  

 

 

   

 

 

 

Total current assets

     8,468       7,125  

Long-term assets:

    

Property, plant and equipment, net

     2,762       2,509  

Goodwill

     24,706       24,732  

Intangible assets, net

     13,016       15,068  

Other long-term assets

     897       532  
  

 

 

   

 

 

 

Total assets

   $ 49,849     $ 49,966  
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 925     $ 1,261  

Employee compensation and benefits

     464       517  

Current portion of long-term debt

     —         454  

Other current liabilities

     663       846  
  

 

 

   

 

 

 

Total current liabilities

     2,052       3,078  

Long-term liabilities:

    

Long-term debt

     13,567       13,188  

Pension and post-retirement benefit obligations

     508       531  

Other long-term liabilities

     11,379       11,293  
  

 

 

   

 

 

 

Total liabilities

     27,506       28,090  
  

 

 

   

 

 

 

Shareholders’ equity:

    

Ordinary shares

     19,869       19,241  

Accumulated deficit

     (311     (215

Accumulated other comprehensive loss

     (133     (134
  

 

 

   

 

 

 

Total Broadcom Limited shareholders’ equity

     19,425       18,892  

Noncontrolling interest

     2,918       2,984  
  

 

 

   

 

 

 

Total shareholders’ equity

     22,343       21,876  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 49,849     $ 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     Two Fiscal Quarters Ended  
     April 30,
2017
    January 29,
2017
    May 1,
2016
    April 30,
2017
    May 1,
2016
 

Cash flows from operating activities:

          

Net income (loss)

   $ 464     $ 252     $ (1,255   $ 716     $ (878

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

          

Depreciation and amortization

     1,193       1,114       1,040       2,307       1,284  

Share-based compensation

     216       202       198       418       255  

Excess tax benefits from share-based compensation

     —         —         (35     —         (58

Deferred taxes and other non-cash tax expense

     (86     (25     (164     (111     (172

Non-cash portion of debt extinguishment loss

     —         159       30       159       30  

Non-cash restructuring, impairment and disposal charges

     23       17       22       40       44  

Gain on disposition of assets

     —         (23     —         (23     —    

Amortization of debt issuance costs and accretion of debt discount

     6       8       13       14       17  

Other

     3       5       22       8       26  

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

          

Trade accounts receivable, net

     (126     234       (128     108       (169

Inventory

     31       65       886       96       920  

Accounts payable

     (114     (137     (149     (251     (217

Employee compensation and benefits

     128       (181     98       (53     (51

Other current assets and current liabilities

     (154     (237     70       (391     86  

Other long-term assets and long-term liabilities

     (1     (100     (26     (101     (21
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     1,583       1,353       622       2,936       1,096  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Purchases of property, plant and equipment

     (256     (325     (158     (581     (298

Purchases of investments

     (200     —         (58     (200     (59

Acquisitions of businesses, net of cash acquired

     (37     —         (10,023     (37     (10,035

Proceeds from sales of businesses

     —         10       —         10       68  

Proceeds from sales and maturities of investments

     —         —         32       —         32  

Other

     —         (4     —         (4     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (493     (319     (10,207      (812     (10,292 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Proceeds from issuance of long-term debt

     —         13,550       15,926       13,550       15,926  

Debt repayments

     —         (13,668      (4,828     (13,668      (4,839

Payment of assumed debt

     —         —         (1,475     —         (1,475

Payment of debt issuance costs

     (20     (107     (104     (127     (108

Dividend and distribution payments

     (437     (431     (204     (868     (326

Issuance of ordinary shares

     89       61       107       150       179  

Excess tax benefits from share-based compensation

     —         —         35       —         58  

Payment of capital lease obligations

     (4     —         —         (4     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (372     (595     9,457       (967     9,415  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     718       439       (128     1,157       219  

Cash and cash equivalents at the beginning of period

     3,536       3,097       2,169       3,097       1,822  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 4,254     $ 3,536     $ 2,041     $ 4,254     $ 2,041  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

          

Cash paid for interest

   $ 1     $ 102     $ 65     $ 103     $ 145  

Cash paid for income taxes

   $ 109     $ 97     $ 87     $ 206     $ 80