- Revenue of $14,916 million for
the first quarter, up 25 percent from the prior year
period
- GAAP net income of $5,503
million for the first quarter; Non-GAAP net income of
$7,823 million for the first
quarter
- Adjusted EBITDA of $10,083
million for the first quarter, or 68 percent of
revenue
- GAAP diluted EPS of $1.14 for
the first quarter; Non-GAAP diluted EPS of $1.60 for the first quarter
- Cash from operations of $6,113
million for the first quarter, less capital expenditures of
$100 million, resulted in
$6,013 million of free cash flow, or
40 percent of revenue
- Quarterly common stock dividend of $0.59 per share
- Second quarter fiscal year 2025 revenue guidance of
approximately $14.9 billion, an
increase of 19 percent from the prior year period
- Second quarter fiscal year 2025 Adjusted EBITDA guidance of
approximately 66 percent of projected revenue
(1)
PALO
ALTO, Calif., March 6,
2025 /PRNewswire/ -- Broadcom Inc. (Nasdaq:
AVGO), a global technology leader that designs, develops and
supplies semiconductor and infrastructure software solutions, today
reported financial results for its first quarter of fiscal year
2025, ended February 2, 2025,
provided guidance for its second quarter of fiscal year 2025 and
announced its quarterly dividend.
"Broadcom's record first quarter revenue and adjusted EBITDA
were driven by both AI semiconductor solutions and infrastructure
software. Q1 AI revenue grew 77% year-over-year to $4.1 billion and infrastructure software revenue
grew 47% year-over-year to $6.7
billion," said Hock Tan, President and CEO of Broadcom Inc.
"We expect continued strength in AI semiconductor revenue of
$4.4 billion in Q2, as hyperscale
partners continue to invest in AI XPUs and connectivity solutions
for AI data centers."
"Consolidated revenue grew 25% year-over-year to a record
$14.9 billion. Adjusted EBITDA
increased 41% year-over-year to a record $10.1 billion," said Kirsten Spears, CFO of Broadcom Inc. "Free cash
flow was $6.0 billion, up 28%
year-over-year."
(1) The
Company is not readily able to provide a reconciliation of the
projected non-GAAP financial information presented to the relevant
projected GAAP measure without unreasonable effort.
|
First Quarter Fiscal Year 2025 Financial Highlights
|
|
GAAP
|
|
Non-GAAP
|
(Dollars in millions, except per share
data)
|
|
Q1 25
|
|
Q1 24
|
|
Change
|
|
Q1 25
|
|
Q1 24
|
|
Change
|
Net revenue
|
|
$
|
14,916
|
|
$
|
11,961
|
|
|
+25
|
%
|
|
$
|
14,916
|
|
$
|
11,961
|
|
|
+25
|
%
|
Net income
|
|
$
|
5,503
|
|
$
|
1,325
|
|
+$
|
4,178
|
|
|
$
|
7,823
|
|
$
|
5,254
|
|
+$
|
2,569
|
|
Earnings per common
share - diluted
|
|
$
|
1.14
|
|
$
|
0.28
|
|
+$
|
0.86
|
|
|
$
|
1.60
|
|
$
|
1.10
|
|
+$
|
0.50
|
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 25
|
|
Q1 24
|
|
Change
|
Cash flow from
operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,113
|
|
$
|
4,815
|
|
+$
|
1,298
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
10,083
|
|
$
|
7,156
|
|
+$
|
2,927
|
Free cash
flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,013
|
|
$
|
4,693
|
|
+$
|
1,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 25
|
|
Q1 24
|
|
Change
|
Semiconductor
solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
8,212
|
|
55
|
%
|
$
|
7,390
|
|
62
|
%
|
+11
|
%
|
Infrastructure
software
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,704
|
|
45
|
|
|
|
4,571
|
|
38
|
|
|
+47
|
%
|
Total net
revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,916
|
|
100
|
%
|
|
$
|
11,961
|
|
100
|
%
|
|
|
|
The Company's cash and cash equivalents at the end of the fiscal
quarter were $9,307 million, compared
to $9,348 million at the end of the
prior fiscal quarter.
During the first fiscal quarter, the Company generated
$6,113 million in cash from
operations and spent $100 million on
capital expenditures. The Company paid $2,036 million of withholding taxes related to
net settled equity awards that vested in the quarter (resulting in
the elimination of 8.7 million shares).
On December 31, 2024, the Company
paid a cash dividend of $0.59 per
share, totaling $2,774 million.
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.
Second Quarter Fiscal Year 2025 Business Outlook
Based on current business trends and conditions, the outlook for
the second quarter of fiscal year 2025, ending May 4, 2025, is expected to be as
follows:
- Second quarter revenue guidance of approximately $14.9 billion; and
- Second quarter Adjusted EBITDA guidance of approximately 66
percent of projected revenue.
The guidance provided above is only an estimate of what the
Company believes is realizable as of the date of this release. The
Company is not readily able to provide a reconciliation of
projected Adjusted EBITDA to projected net income without
unreasonable effort. 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.
Quarterly Dividends
The Company's Board of Directors has approved a quarterly cash
dividend of $0.59 per share. The
dividend is payable on March 31,
2025, to stockholders of record at the close of business
(5:00 p.m. Eastern Time) on
March 20, 2025.
Financial Results Conference Call
Broadcom Inc. will host a conference call to review its
financial results for the first quarter of fiscal year 2025 and to
discuss the business outlook today at 2:00
p.m. Pacific Time.
To Listen via Internet: The conference call can be
accessed live online in the Investors section of the Broadcom
website at https://investors.broadcom.com/.
Replay: An audio replay of the conference call can be
accessed for one year through the Investors section of Broadcom's
website at https://investors.broadcom.com/.
Non-GAAP Financial Measures
The non-GAAP measures should not be considered 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. Broadcom believes non-GAAP
financial information provides additional insight into the
Company's on-going performance. Therefore, Broadcom provides 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.
In addition to GAAP reporting, Broadcom provides investors with
net income, operating income, gross margin, operating expenses,
cash flow and other data on a non-GAAP basis. This non-GAAP
information excludes amortization of acquisition-related intangible
assets, stock-based compensation expense, restructuring and other
charges, acquisition-related costs, including integration costs,
non-GAAP tax reconciling adjustments, and other adjustments.
Management does not believe that these items are reflective of the
Company's underlying performance. 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 exclusion of these and other similar items from
Broadcom's non-GAAP financial results should not be interpreted as
implying that these items are non-recurring, infrequent or
unusual.
Free cash flow measures have limitations as they omit certain
components of the overall cash flow statement and do not represent
the residual cash flow available for discretionary expenditures.
Investors should not consider presentation of free cash flow
measures as implying that stockholders have any right to such cash.
Broadcom's free cash flow may not be calculated in a manner
comparable to similarly named measures used by other companies.
About Broadcom
Broadcom Inc. (NASDAQ: AVGO) is a global technology leader that
designs, develops, and supplies a broad range of semiconductor,
enterprise software and security solutions. Broadcom's
category-leading product portfolio serves critical markets
including cloud, data center, networking, broadband, wireless,
storage, industrial, and enterprise software. Our solutions include
service provider and enterprise networking and storage, mobile
device and broadband connectivity, mainframe, cybersecurity, and
private and hybrid cloud infrastructure. Broadcom is a Delaware corporation headquartered in
Palo Alto, CA. For more
information, go to www.broadcom.com.
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
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 Broadcom's management,
current information available to Broadcom's management, and current
market trends and market conditions and involve risks and
uncertainties that may cause actual results to differ materially
from those contained in forward-looking statements. Accordingly,
undue reliance should not be placed on such statements.
Particular uncertainties that could materially affect future
results include risks associated with: global economic conditions
and uncertainty; government regulations, trade restrictions and
trade tensions; global political and economic conditions relating
to our international operations; our acquisition of VMware, Inc.,
including our ability to realize the expected benefits; any
acquisitions or dispositions we may make, such as delays,
challenges and expenses associated with receiving governmental and
regulatory approvals and satisfying other closing conditions, and
with integrating acquired businesses with our existing businesses
and our ability to achieve the benefits, growth prospects and
synergies expected by such acquisitions; dependence on and risks
associated with distributors and other channel partners of our
products; dependence on senior management and our ability to
attract and retain qualified personnel; our ability to protect
against cyber security threats and a breach of security systems;
any loss of our significant customers and fluctuations in the
timing and volume of significant customer demand; cyclicality in
the semiconductor industry or in our target markets; our ability to
make successful investments in research and development; our
ability to continue achieving design wins with our customers, as
well as the timing of any design wins; our dependence on contract
manufacturing and outsourced supply chain; our dependency on a
limited number of suppliers; prolonged disruptions of our or our
contract manufacturers' manufacturing facilities, warehouses or
other significant operations; our ability to accurately estimate
customers' demand and adjust our manufacturing and supply chain
accordingly; our ability to improve our manufacturing capacity and
quality; involvement in legal proceedings; ability of our software
products to manage and secure IT infrastructures and environments;
demand for our data center virtualization products and customer
acceptance of our products, services and business strategy;
compatibility of our software products with operating environments,
platforms or third-party products; our ability to enter into
satisfactory software license agreements; use of open source
software in our products; sales to government customers; our
ability to manage products and services lifecycles; quarterly and
annual fluctuations in operating results; our competitive
performance; our ability to maintain or improve gross margin; 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 warranty and indemnification claims, or other undetected
defects or bugs; our compliance with privacy and data security
laws; our provision for income taxes and overall cash tax costs;
our ability to maintain tax concessions in certain jurisdictions;
potential tax liabilities as a result of acquiring VMware; our
significant indebtedness and the need to generate sufficient cash
flows to service and repay such debt; and other events and trends
on a national, regional, industry-specific and global scale,
including those of a political, economic, business, competitive and
regulatory nature.
Our filings with the SEC, which are available without charge at
the SEC's website at https://www.sec.gov, discuss some of the
important risk factors that may affect our business, results of
operations and financial condition. Actual results may vary from
the estimates provided. We undertake no intent or obligation to
publicly update or revise any of the estimates and other
forward-looking statements made in this announcement, whether as a
result of new information, future events or otherwise, except as
required by law.
Contact:
Ji Yoo
Broadcom Inc.
Investor Relations
650-427-6000
investor.relations@broadcom.com
(AVGO-Q)
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
|
(IN MILLIONS, EXCEPT
PER SHARE DATA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
|
|
February
2,
|
|
November
3,
|
|
February
4,
|
|
|
|
2025
|
|
2024
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
|
$
|
14,916
|
|
$
|
14,054
|
|
$
|
11,961
|
Cost of
revenue:
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
|
3,273
|
|
|
3,399
|
|
|
3,114
|
Amortization of
acquisition-related intangible assets
|
|
|
|
1,484
|
|
|
1,602
|
|
|
1,380
|
Restructuring
charges
|
|
|
|
14
|
|
|
51
|
|
|
92
|
Total cost of
revenue
|
|
|
|
4,771
|
|
|
5,052
|
|
|
4,586
|
Gross margin
|
|
|
|
10,145
|
|
|
9,002
|
|
|
7,375
|
Research and
development
|
|
|
|
2,253
|
|
|
2,234
|
|
|
2,308
|
Selling, general and
administrative
|
|
|
|
949
|
|
|
1,010
|
|
|
1,572
|
Amortization of
acquisition-related intangible assets
|
|
|
|
511
|
|
|
813
|
|
|
792
|
Restructuring and other
charges
|
|
|
|
172
|
|
|
318
|
|
|
620
|
Total operating
expenses
|
|
|
|
3,885
|
|
|
4,375
|
|
|
5,292
|
Operating
income
|
|
|
|
6,260
|
|
|
4,627
|
|
|
2,083
|
Interest
expense
|
|
|
|
(873)
|
|
|
(916)
|
|
|
(926)
|
Other income,
net
|
|
|
|
103
|
|
|
52
|
|
|
185
|
Income from continuing
operations before income taxes
|
|
|
|
5,490
|
|
|
3,763
|
|
|
1,342
|
Provision for (benefit
from) income taxes
|
|
|
|
(13)
|
|
|
(442)
|
|
|
68
|
Income from continuing
operations
|
|
|
|
5,503
|
|
|
4,205
|
|
|
1,274
|
Income from
discontinued operations, net of income taxes
|
|
|
|
-
|
|
|
119
|
|
|
51
|
Net income
|
|
|
$
|
5,503
|
|
$
|
4,324
|
|
$
|
1,325
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per
share:
|
|
|
|
|
|
|
|
|
|
|
Income per share from
continuing operations
|
|
|
$
|
1.17
|
|
$
|
0.89
|
|
$
|
0.28
|
Income per share from
discontinued operations
|
|
|
|
-
|
|
|
0.03
|
|
|
0.01
|
Net income per
share
|
|
|
$
|
1.17
|
|
$
|
0.92
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per
share:
|
|
|
|
|
|
|
|
|
|
|
Income per share from
continuing operations
|
|
|
$
|
1.14
|
|
$
|
0.87
|
|
$
|
0.27
|
Income per share from
discontinued operations
|
|
|
|
-
|
|
|
0.03
|
|
|
0.01
|
Net income per
share
|
|
|
$
|
1.14
|
|
$
|
0.90
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculations:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
4,695
|
|
|
4,679
|
|
|
4,517
|
Diluted
|
|
|
|
4,836
|
|
|
4,828
|
|
|
4,666
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expense included in continuing operations:
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
$
|
153
|
|
$
|
159
|
|
$
|
161
|
Research and
development
|
|
|
|
822
|
|
|
839
|
|
|
863
|
Selling, general and
administrative
|
|
|
|
305
|
|
|
316
|
|
|
548
|
Total stock-based
compensation expense
|
|
|
$
|
1,280
|
|
$
|
1,314
|
|
$
|
1,572
|
BROADCOM
INC.
|
FINANCIAL
RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
|
February
2,
|
|
November
3,
|
|
February
4,
|
|
|
2025
|
|
2024
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
Gross margin on GAAP
basis
|
|
$
|
10,145
|
|
$
|
9,002
|
|
$
|
7,375
|
Amortization of
acquisition-related intangible assets
|
|
|
1,484
|
|
|
1,602
|
|
|
1,380
|
Stock-based
compensation expense
|
|
|
153
|
|
|
159
|
|
|
161
|
Restructuring
charges
|
|
|
14
|
|
|
51
|
|
|
92
|
Acquisition-related
costs
|
|
|
-
|
|
|
-
|
|
|
6
|
Gross margin on
non-GAAP basis
|
|
$
|
11,796
|
|
$
|
10,814
|
|
$
|
9,014
|
|
|
|
|
|
|
|
|
|
|
Research and
development on GAAP basis
|
|
$
|
2,253
|
|
$
|
2,234
|
|
$
|
2,308
|
Stock-based
compensation expense
|
|
|
822
|
|
|
839
|
|
|
863
|
Acquisition-related
costs
|
|
|
-
|
|
|
-
|
|
|
1
|
Research and
development on non-GAAP basis
|
|
$
|
1,431
|
|
$
|
1,395
|
|
$
|
1,444
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expense on GAAP basis
|
|
$
|
949
|
|
$
|
1,010
|
|
$
|
1,572
|
Stock-based
compensation expense
|
|
|
305
|
|
|
316
|
|
|
548
|
Acquisition-related
costs
|
|
|
107
|
|
|
86
|
|
|
285
|
Selling, general and
administrative expense on non-GAAP basis
|
|
$
|
537
|
|
$
|
608
|
|
$
|
739
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses on GAAP basis
|
|
$
|
3,885
|
|
$
|
4,375
|
|
$
|
5,292
|
Amortization of
acquisition-related intangible assets
|
|
|
511
|
|
|
813
|
|
|
792
|
Stock-based
compensation expense
|
|
|
1,127
|
|
|
1,155
|
|
|
1,411
|
Restructuring and other
charges
|
|
|
172
|
|
|
318
|
|
|
620
|
Acquisition-related
costs
|
|
|
107
|
|
|
86
|
|
|
286
|
Total operating
expenses on non-GAAP basis
|
|
$
|
1,968
|
|
$
|
2,003
|
|
$
|
2,183
|
|
|
|
|
|
|
|
|
|
|
Operating income on
GAAP basis
|
|
$
|
6,260
|
|
$
|
4,627
|
|
$
|
2,083
|
Amortization of
acquisition-related intangible assets
|
|
|
1,995
|
|
|
2,415
|
|
|
2,172
|
Stock-based
compensation expense
|
|
|
1,280
|
|
|
1,314
|
|
|
1,572
|
Restructuring and other
charges
|
|
|
186
|
|
|
369
|
|
|
712
|
Acquisition-related
costs
|
|
|
107
|
|
|
86
|
|
|
292
|
Operating income on
non-GAAP basis
|
|
$
|
9,828
|
|
$
|
8,811
|
|
$
|
6,831
|
|
|
|
|
|
|
|
|
|
|
Interest expense on
GAAP basis
|
|
$
|
(873)
|
|
$
|
(916)
|
|
$
|
(926)
|
Loss on debt
extinguishment
|
|
|
65
|
|
|
52
|
|
|
-
|
Interest expense on
non-GAAP basis
|
|
$
|
(808)
|
|
$
|
(864)
|
|
$
|
(926)
|
|
|
|
|
|
|
|
|
|
|
Other income, net on
GAAP basis
|
|
$
|
103
|
|
$
|
52
|
|
$
|
185
|
(Gains) losses on
investments
|
|
|
4
|
|
|
30
|
|
|
(33)
|
Other
|
|
|
(31)
|
|
|
-
|
|
|
-
|
Other income, net on
non-GAAP basis
|
|
$
|
76
|
|
$
|
82
|
|
$
|
152
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit
from) income taxes on GAAP basis
|
|
$
|
(13)
|
|
$
|
(442)
|
|
$
|
68
|
Non-GAAP tax
reconciling adjustments
|
|
|
1,286
|
|
|
1,506
|
|
|
735
|
Provision for income
taxes on non-GAAP basis
|
|
$
|
1,273
|
|
$
|
1,064
|
|
$
|
803
|
|
|
|
|
|
|
|
|
|
|
Net income on GAAP
basis
|
|
$
|
5,503
|
|
$
|
4,324
|
|
$
|
1,325
|
Amortization of
acquisition-related intangible assets
|
|
|
1,995
|
|
|
2,415
|
|
|
2,172
|
Stock-based
compensation expense
|
|
|
1,280
|
|
|
1,314
|
|
|
1,572
|
Restructuring and other
charges
|
|
|
186
|
|
|
369
|
|
|
712
|
Acquisition-related
costs
|
|
|
107
|
|
|
86
|
|
|
292
|
Loss on debt
extinguishment
|
|
|
65
|
|
|
52
|
|
|
-
|
(Gains) losses on
investments
|
|
|
4
|
|
|
30
|
|
|
(33)
|
Other
|
|
|
(31)
|
|
|
-
|
|
|
-
|
Non-GAAP tax
reconciling adjustments
|
|
|
(1,286)
|
|
|
(1,506)
|
|
|
(735)
|
Income from
discontinued operations, net of income taxes
|
|
|
-
|
|
|
(119)
|
|
|
(51)
|
Net income on non-GAAP
basis
|
|
$
|
7,823
|
|
$
|
6,965
|
|
$
|
5,254
|
|
|
|
|
|
|
|
|
|
|
Net income on GAAP
basis
|
|
$
|
5,503
|
|
$
|
4,324
|
|
$
|
1,325
|
Non-GAAP
Adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization of
acquisition-related intangible assets
|
|
|
1,995
|
|
|
2,415
|
|
|
2,172
|
Stock-based
compensation expense
|
|
|
1,280
|
|
|
1,314
|
|
|
1,572
|
Restructuring and other
charges
|
|
|
186
|
|
|
369
|
|
|
712
|
Acquisition-related
costs
|
|
|
107
|
|
|
86
|
|
|
292
|
Loss on debt
extinguishment
|
|
|
65
|
|
|
52
|
|
|
-
|
(Gains) losses on
investments
|
|
|
4
|
|
|
30
|
|
|
(33)
|
Other
|
|
|
(31)
|
|
|
-
|
|
|
-
|
Non-GAAP tax
reconciling adjustments
|
|
|
(1,286)
|
|
|
(1,506)
|
|
|
(735)
|
Income from
discontinued operations, net of income taxes
|
|
|
-
|
|
|
(119)
|
|
|
(51)
|
Other
Adjustments:
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
808
|
|
|
864
|
|
|
926
|
Provision for income
taxes on non-GAAP basis
|
|
|
1,273
|
|
|
1,064
|
|
|
803
|
Depreciation
|
|
|
142
|
|
|
156
|
|
|
139
|
Amortization of
purchased intangibles and right-of-use assets
|
|
|
37
|
|
|
40
|
|
|
34
|
Adjusted
EBITDA
|
|
$
|
10,083
|
|
$
|
9,089
|
|
$
|
7,156
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculations - diluted on GAAP basis
|
|
|
4,836
|
|
|
4,828
|
|
|
4,666
|
Non-GAAP adjustment
(1)
|
|
|
59
|
|
|
77
|
|
|
113
|
Weighted-average shares
used in per share calculations - diluted on non-GAAP
basis
|
|
|
4,895
|
|
|
4,905
|
|
|
4,779
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
|
6,113
|
|
$
|
5,604
|
|
$
|
4,815
|
Purchases of property,
plant and equipment
|
|
|
(100)
|
|
|
(122)
|
|
|
(122)
|
Free cash
flow
|
|
$
|
6,013
|
|
$
|
5,482
|
|
$
|
4,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal
Quarter
Ending
|
|
|
|
|
|
|
|
|
May
4,
|
|
|
|
|
|
|
Expected average
diluted share count:
|
|
2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculation - diluted on GAAP basis
|
|
4,840
|
|
|
|
|
|
|
Non-GAAP adjustment
(1)
|
|
107
|
|
|
|
|
|
|
Weighted-average shares
used in per share calculation - diluted on non-GAAP
basis
|
|
4,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Non-GAAP adjustment
for the number of shares used in the diluted per share calculations
excludes the impact of stock-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.
|
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February
2,
|
|
November
3,
|
|
|
|
|
|
2025
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
$
|
9,307
|
|
$
|
9,348
|
|
Trade accounts
receivable, net
|
|
|
|
|
4,955
|
|
|
4,416
|
|
Inventory
|
|
|
|
|
1,908
|
|
|
1,760
|
|
Other current
assets
|
|
|
|
|
4,820
|
|
|
4,071
|
|
Total current
assets
|
|
|
|
|
20,990
|
|
|
19,595
|
|
|
|
|
|
|
|
|
|
|
|
Long-term
assets:
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
|
|
2,465
|
|
|
2,521
|
|
Goodwill
|
|
|
|
|
97,871
|
|
|
97,873
|
|
Intangible assets,
net
|
|
|
|
|
38,583
|
|
|
40,583
|
|
Other long-term
assets
|
|
|
|
|
5,449
|
|
|
5,073
|
|
Total assets
|
|
|
|
$
|
165,358
|
|
$
|
165,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
|
$
|
1,905
|
|
$
|
1,662
|
|
Employee compensation
and benefits
|
|
|
|
|
922
|
|
|
1,971
|
|
Short-term
debt
|
|
|
|
|
5,653
|
|
|
1,271
|
|
Other current
liabilities
|
|
|
|
|
12,430
|
|
|
11,793
|
|
Total current
liabilities
|
|
|
|
|
20,910
|
|
|
16,697
|
|
|
|
|
|
|
|
|
|
|
|
Long-term
liabilities:
|
|
|
|
|
|
|
|
|
|
Long-term
debt
|
|
|
|
|
60,926
|
|
|
66,295
|
|
Other long-term
liabilities
|
|
|
|
|
13,733
|
|
|
14,975
|
|
Total
liabilities
|
|
|
|
|
95,569
|
|
|
97,967
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
|
|
-
|
|
|
-
|
|
Common stock
|
|
|
|
|
5
|
|
|
5
|
|
Additional paid-in
capital
|
|
|
|
|
66,848
|
|
|
67,466
|
|
Retained
earnings
|
|
|
|
|
2,729
|
|
|
-
|
|
Accumulated other
comprehensive income
|
|
|
|
|
207
|
|
|
207
|
|
Total stockholders'
equity
|
|
|
|
|
69,789
|
|
|
67,678
|
|
Total
liabilities and equity
|
|
|
|
$
|
165,358
|
|
$
|
165,645
|
|
BROADCOM
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
|
(IN
MILLIONS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter
Ended
|
|
|
|
February
2,
|
|
November
3,
|
|
February
4,
|
|
|
|
2025
|
|
2024
|
|
2024
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
5,503
|
|
$
|
4,324
|
|
$
|
1,325
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible and right-of-use assets
|
|
|
|
2,032
|
|
|
2,455
|
|
|
2,206
|
Depreciation
|
|
|
|
142
|
|
|
156
|
|
|
139
|
Stock-based
compensation
|
|
|
|
1,280
|
|
|
1,314
|
|
|
1,582
|
Deferred taxes and
other non-cash taxes
|
|
|
|
(696)
|
|
|
(868)
|
|
|
(294)
|
Loss on debt
extinguishment
|
|
|
|
65
|
|
|
52
|
|
|
-
|
Non-cash interest
expense
|
|
|
|
97
|
|
|
91
|
|
|
102
|
Other
|
|
|
|
41
|
|
|
138
|
|
|
38
|
Changes in assets and
liabilities, net of acquisitions and disposals:
|
|
|
|
|
|
|
|
|
|
|
Trade accounts
receivable, net
|
|
|
|
(539)
|
|
|
249
|
|
|
1,756
|
Inventory
|
|
|
|
(148)
|
|
|
134
|
|
|
(14)
|
Accounts
payable
|
|
|
|
241
|
|
|
(85)
|
|
|
(74)
|
Employee
compensation and benefits
|
|
|
|
(908)
|
|
|
196
|
|
|
(660)
|
Other current
assets and current liabilities
|
|
|
|
26
|
|
|
(1,410)
|
|
|
(2,182)
|
Other long-term
assets and long-term liabilities
|
|
|
|
(1,023)
|
|
|
(1,142)
|
|
|
891
|
Net cash provided by
operating activities
|
|
|
|
6,113
|
|
|
5,604
|
|
|
4,815
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
|
Acquisition of
business, net of cash acquired
|
|
|
|
-
|
|
|
-
|
|
|
(25,416)
|
Purchases of property,
plant and equipment
|
|
|
|
(100)
|
|
|
(122)
|
|
|
(122)
|
Purchases of
investments
|
|
|
|
(105)
|
|
|
(30)
|
|
|
(13)
|
Sales of
investments
|
|
|
|
18
|
|
|
20
|
|
|
89
|
Other
|
|
|
|
13
|
|
|
-
|
|
|
(15)
|
Net cash used in
investing activities
|
|
|
|
(174)
|
|
|
(132)
|
|
|
(25,477)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term
borrowings
|
|
|
|
2,986
|
|
|
4,969
|
|
|
30,010
|
Payments on debt
obligations
|
|
|
|
(8,090)
|
|
|
(7,472)
|
|
|
(934)
|
Proceeds from
commercial paper, net
|
|
|
|
3,980
|
|
|
-
|
|
|
-
|
Payments of
dividends
|
|
|
|
(2,774)
|
|
|
(2,484)
|
|
|
(2,435)
|
Repurchases of common
stock - repurchase program
|
|
|
|
-
|
|
|
-
|
|
|
(7,176)
|
Shares repurchased for
tax withholdings on vesting of equity awards
|
|
|
|
(2,036)
|
|
|
(1,204)
|
|
|
(1,114)
|
Issuance of common
stock
|
|
|
|
-
|
|
|
126
|
|
|
-
|
Other
|
|
|
|
(46)
|
|
|
(11)
|
|
|
(14)
|
Net cash provided by
(used in) financing activities
|
|
|
|
(5,980)
|
|
|
(6,076)
|
|
|
18,337
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
|
|
|
(41)
|
|
|
(604)
|
|
|
(2,325)
|
Cash and cash
equivalents at beginning of period
|
|
|
|
9,348
|
|
|
9,952
|
|
|
14,189
|
Cash and cash
equivalents at end of period
|
|
|
$
|
9,307
|
|
$
|
9,348
|
|
$
|
11,864
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
|
$
|
671
|
|
$
|
738
|
|
$
|
750
|
Cash paid for income
taxes
|
|
|
$
|
404
|
|
$
|
832
|
|
$
|
904
|
View original
content:https://www.prnewswire.com/news-releases/broadcom-inc-announces-first-quarter-fiscal-year-2025-financial-results-and-quarterly-dividend-302395106.html
SOURCE Broadcom Inc.