CORRECTING AND REPLACING -- Broadcom Limited Announces Fourth Quarter and Fiscal Year 2016 Financial Results and Interim Dividend


SAN JOSE, Calif. and SINGAPORE, Dec. 08, 2016 (GLOBE NEWSWIRE) -- In a release issued under the same headline earlier today by Broadcom Limited (Nasdaq:AVGO), please note that four financial tables were omitted in error from the end of the release. The corrected release follows:

Broadcom Limited Announces Fourth Quarter and Fiscal Year 2016 Financial Results and Interim Dividend

  • Quarterly interim dividend doubled to $1.02 per share from the prior quarter
  • Quarterly GAAP gross margin of 52.5 percent; Quarterly non-GAAP gross margin from continuing operations of 60.8 percent
  • Quarterly GAAP diluted loss per share of $1.59; Quarterly non-GAAP diluted earnings per share from continuing operations of $3.47

Broadcom Limited (Nasdaq:AVGO), a leading semiconductor device supplier to the wired, wireless, enterprise storage, and industrial end markets, today reported financial results for the fourth fiscal quarter and fiscal year ended October 30, 2016, and provided guidance for the first quarter of its fiscal year 2017. 

Basis Of Presentation

Broadcom Limited is the successor to Avago Technologies Limited (“Avago”). Following Avago’s acquisition of Broadcom Corporation (“BRCM”) on February 1, 2016 (the “Acquisition”), Broadcom Limited became the ultimate parent company of Avago and BRCM. Financial results for the fiscal periods prior to the Acquisition relate solely to the Company’s predecessor, Avago. Unless the context otherwise requires, references in this press release to “Broadcom,” “the Company,” “we,” “our,” “us” and similar terms are to Broadcom Limited from and after the effective time of the Acquisition and, prior to that time, to its predecessor, Avago. The financial results from businesses that have been classified as discontinued operations in the Company’s financial statements are not included in the results presented below, unless otherwise stated.

Fourth Quarter Fiscal Year 2016 GAAP Results

Net revenue was $4,136 million, an increase of 9 percent from $3,792 million in the previous quarter and an increase of 125 percent from $1,840 million in the same quarter last year.

Gross margin was $2,171 million, or 52.5 percent of net revenue. This compares with gross margin of $1,782 million, or 47.0 percent of net revenue, in the prior quarter, and gross margin of $997 million, or 54.2 percent of net revenue, in the same quarter last year.

Operating expenses were $1,790 million. This compares with $2,046 million in the prior quarter and $483 million for the same quarter last year.

Operating income was $381 million, or 9 percent of net revenue. This compares with operating loss of $264 million, or 7 percent of net revenue, in the prior quarter, and operating income of $514 million, or 28 percent of net revenue, in the same quarter last year.

Net loss, which includes the impact of discontinued operations, was $668 million, or $1.59 per diluted share. This compares with net loss of $315 million, or $0.75 per diluted share, for the prior quarter, and net income of $429 million, or $1.49 per diluted share, in the same quarter last year. 

Net loss attributable to ordinary shares was $632 million. Net loss attributable to the noncontrolling interest (restricted exchangeable limited partnership units (“REUs”)) in the Company’s subsidiary, Broadcom Cayman L.P. (the “Partnership”), was $36 million.

 Fourth Quarter Fiscal Year 2016 GAAP Results       Change  
 (Dollars in millions, except per share data)  Q4 16 Q3 16 Q4 15 Q/Q Y/Y  
 Net revenue $  4,136  $  3,792  $  1,840   +9%  +125%  
 Gross margin  52.5%  47.0%  54.2% +550bps -170bps  
 Operating expenses $  1,790  $  2,046  $  483  -$256  +$1,307   
 Net income (loss) $  (668) $  (315) $  429  -$353  -$1,097   
 Net loss attributable to noncontrolling interest $  (36) $  (17) $  -   -$19  -$36   
 Net income (loss) attributable to ordinary shares $  (632) $  (298) $  429  -$334  -$1,061   
 Earnings (loss) per share - diluted $  (1.59) $  (0.75) $  1.49  -$0.84  -$3.08   

The Company’s cash balance at the end of the fourth fiscal quarter was $3,097 million, compared to $1,961 million at the end of the prior quarter.

During the fourth quarter, the Company generated $1,352 million in cash from operations and received $200 million in net cash proceeds from the completion of divestitures. In the fourth quarter, the Company spent $193 million on capital expenditures.

On September 30, 2016, the Company paid a cash dividend of $0.51 per ordinary share, totaling $202 million. On the same date, the Partnership, of which the Company is the General Partner, paid holders of REUs a corresponding distribution of $0.51 per REU, totaling $11 million.

Fourth Quarter Fiscal Year 2016 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 $4,146 million, an increase of 9 percent from $3,802 million in the previous quarter, and an increase of 124 percent from $1,853 million in the same quarter last year.

Gross margin from continuing operations was $2,522 million, or 60.8 percent of net revenue. This compares with gross margin of $2,297 million, or 60.4 percent of net revenue, in the prior quarter, and gross margin of $1,149 million, or 62.0 percent of net revenue, in the same quarter last year. 

Operating income from continuing operations was $1,719 million, or 41 percent of net revenue. This compares with operating income from continuing operations of $1,489 million, or 39 percent of net revenue, in the prior quarter, and $811 million, or 44 percent of net revenue, in the same quarter last year.

Net income from continuing operations was $1,549 million, or $3.47 per diluted share. This compares with net income of $1,293 million, or $2.89 per diluted share last quarter, and net income of $737 million, or $2.51 per diluted share, in the same quarter last year.

 Fourth Quarter Fiscal Year 2016 Non-GAAP Results       Change  
 (Dollars in millions, except per share data)  Q4 16 Q3 16 Q4 15 Q/Q Y/Y  
 Net revenue $  4,146  $  3,802  $  1,853   +9%  +124%  
 Gross margin  60.8%  60.4%  62.0%  +40bps   -120bps   
 Operating expenses $  803  $  808  $  338  -$5  +$465   
 Net income $  1,549  $  1,293  $  737  +$256  +$812   
 Earnings per share - diluted $  3.47  $  2.89  $  2.51  +$0.58  +$0.96   

“Fiscal 2016 was clearly transformative for our company with the acquisition of Broadcom Corporation. We finished the year on a very strong note, delivering a record level of revenue with 9 percent sequential revenue growth in the fourth quarter,” said Hock Tan, President and CEO of Broadcom Limited. “Reflecting the operating leverage from our larger scale and improved profitability, we announced today a doubling of our dividend.”

Other Quarterly Data

 Q4 16 Q3 16 Q4 15 Growth Rates
Net revenue by segment:               Q/Q Y/Y 
Wired infrastructure$  2,074  50%$  2,062  54%$  378  20% 1%  449% 
Wireless communications   1,346  32     1,008  27     680  37   34%  98% 
Enterprise storage   561  14     527  14     639  35   6%  -12% 
Industrial & other   155  4     195  5     143  8   -21%  8% 
Total net revenue$  4,136  100% $  3,792  100% $  1,840  100%     
                    
                    
                    
 Q4 16 Q3 16 Q4 15 Growth Rates
Non-GAAP net revenue by segment:               Q/Q Y/Y 
Wired infrastructure (1)$  2,077  50%$  2,065  54%$  378  20% 1%  449% 
Wireless communications   1,346  32     1,008  27     680  37   34%  98% 
Enterprise storage   561  14     527  14     639  35   6%  -12% 
Industrial & other (1)   162  4     202  5     156  8   -20%  4% 
Total non-GAAP net revenue$  4,146  100% $  3,802  100% $  1,853  100%     
                    
(1) Non-GAAP data include the effect of acquisition-related purchase accounting adjustments relating to licensing revenue.   



 Key Statistics (Dollars in millions)    Q4 16 Q3 16 Q4 15
 Cash from operations $  1,352  $  963  $  582 
 Depreciation $  118  $  117  $  58 
 Amortization of acquisition-related intangible assets $  580  $  939  $  192 
 Capital expenditures $  193  $  232  $  106 
 Days sales outstanding ("DSO")    48     52     50 
 Inventory days on hand ("DOH")    74     66     67 
 Non-GAAP DSO    48     52     50 
 Non-GAAP Inventory DOH    78     74     68 

Fiscal Year 2016 Financial Results From Continuing Operations

Net revenue from continuing operations was $13,240 million, an increase of 94 percent from $6,824 million in the prior year. Gross margin was $5,940 million, or 44.9 percent of net revenue, versus $3,553 million, or 52.1 percent of net revenue, in fiscal year 2015. Operating loss was $409 million compared with operating income of $1,632 million in the prior year. Net loss, which includes the impact from discontinued operations, was $1,861 million, or $4.86 per diluted share. This compares with net income of $1,364 million, or $4.85 per diluted share, in fiscal year 2015. Net loss attributable to ordinary shares was $1,739 million in fiscal year 2016.  Net loss attributable to the noncontrolling interest REUs in the Partnership was $122 million.

 Fiscal Year 2016 GAAP Results     Change
 (Dollars in millions, except per share data)   2016   2015  Y/Y
 Net revenue $  13,240  $  6,824   +94%
 Gross margin  44.9%  52.1% -720bps
 Operating expenses $  6,349  $  1,921  +$4,428 
 Net income (loss) $  (1,861) $  1,364  -$3,225 
 Net loss attributable to noncontrolling interest $  (122) $  -   -$122 
 Net income (loss) attributable to ordinary shares $  (1,739) $  1,364  -$3,103 
 Earnings (loss) per share - diluted $  (4.86) $  4.85  -$9.71 

Non-GAAP net revenue from continuing operations was $13,292 million, an increase of 92 percent from $6,905 million in the prior year. Non-GAAP gross margin was $8,046 million, or 60.5 percent of net revenue, versus $4,184 million, or 60.6 percent of net revenue, in fiscal year 2015. Non-GAAP operating income from continuing operations was $5,320 million. This compares with $2,926 million in the prior year. Non-GAAP net income was $4,672 million, or $11.45 per diluted share. This compares with non-GAAP net income of $2,613 million, or $8.98 per diluted share, in fiscal year 2015.

 Fiscal Year 2016 Non-GAAP Results     Change
 (Dollars in millions, except per share data)   2016   2015  Y/Y
 Net revenue $  13,292  $  6,905   +92%
 Gross margin  60.5%  60.6% -10bps
 Operating expenses $  2,726  $  1,258  +$1,468 
 Net income $  4,672  $  2,613  +$2,059 
 Earnings per share - diluted $  11.45  $  8.98  +$2.47 

First Quarter Fiscal Year 2017 Business Outlook

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

        
   GAAP Reconciling Items Non-GAAP
 Net revenue $4,065M +/- $75M $10M $4,075M +/- $75M
 Gross margin 47.0% +/- 1% $588M 61.5% +/- 1%
 Operating expenses $1,473M $688M $785M
 Interest expense and other $101M  -  $101M
 Provision for income taxes $113M $40M $73M
 Diluted share count 437M 9M 446M


  • Non-GAAP net revenue includes $10 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 $10 million of licensing revenue, and excludes the effects of $558 million of amortization of intangible assets, $14 million of share-based compensation expense, and $6 million of restructuring charges;

  • Non-GAAP operating expenses exclude $441 million of amortization of intangible assets, $196 million of share-based compensation expense, $30 million of acquisition-related costs, and $21 million of restructuring charges;

  • Non-GAAP tax provision excludes $40 million of tax provision representing 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.

Capital expenditures for the first fiscal quarter are expected to be approximately $330 million. For the first fiscal quarter, depreciation is expected to be $116 million and amortization is expected to be approximately $999 million. Cash taxes expected to be paid during fiscal year 2017 are approximately $400 million.

The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. Among other things, this guidance is based on an initial estimate of purchase accounting adjustments and allocations, all of which are subject to revision. 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 with investors on January 4-6, 2017, at the 2017 International CES and presenting at the J.P. Morgan 15th Annual Tech Forum at the 2017 International CES on January 5, 2017 and the Citi 2017 Internet, Media and Telecommunication Conference in Las Vegas on January 5, 2017.

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 December 30, 2016 to shareholders or unitholders of record, as applicable, at the close of business (5:00 p.m.) Eastern Time on December 16, 2016.

Financial Results Conference Call

Broadcom Limited will host a conference call to review its financial results for the fourth quarter and fiscal year 2016, ended October 30, 2016, and to provide guidance for the first 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 12782522. 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: 12782522. 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 intangible assets, share-based compensation expense, restructuring, impairment and disposal charges, acquisition-related costs, including integration costs, purchase accounting effect on inventory, gain (loss) on extinguishment of debt, 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.

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, (v) other statements identified by words such as “will”, “expect”, “intends”, “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 our recent acquisition of Broadcom Corporation and other 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.; 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; 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 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.

  
BROADCOM LIMITED 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED 
(IN MILLIONS, EXCEPT PER SHARE DATA) 
         
         
   Fiscal Quarter Ended   Fiscal Year Ended  
  October 30, July 31, November 1, October 30, November 1, 
   2016   2016   2015   2016   2015  
                
Net revenue $4,136  $3,792  $1,840  $13,240  $6,824  
Cost of products sold:           
Cost of products sold  1,639   1,520   712   5,295   2,750  
Purchase accounting effect on inventory  86   271   -   1,185   30  
Amortization of acquisition-related intangible assets  224   211   129   763   484  
Restructuring charges  16   8   2   57   7  
Total cost of products sold  1,965   2,010   843   7,300   3,271  
Gross margin  2,171   1,782   997   5,940   3,553  
            
Research and development  806   814   287   2,674   1,049  
Selling, general and administrative  224   230   118   806   486  
Amortization of acquisition-related intangible assets  356   728   63   1,873   249  
Restructuring, impairment and disposal charges  404   274   15   996   137  
Total operating expenses  1,790   2,046   483   6,349   1,921  
            
Operating income (loss)  381   (264)  514   (409)  1,632  
Interest expense  (106)  (139)  (41)  (585)  (191) 
Loss on debt extinguishment  (49)  (21)  -   (123)  (10) 
Other income, net  9   4   12   10   36  
Income (loss) from continuing operations before income taxes  235   (420)  485   (1,107)  1,467  
Provision for (benefit from) income taxes  841   (117)  15   642   76  
Income (loss) from continuing operations  (606)  (303)  470   (1,749)  1,391  
Loss from discontinued operations, net of income taxes  (62)  (12)  (41)  (112)  (27) 
Net income (loss)  (668)  (315)  429   (1,861)  1,364  
Net loss attributable to noncontrolling interest  (36)  (17)  -   (122)  -  
Net income (loss) attributable to ordinary shares $(632) $(298) $429  $(1,739) $1,364  
            
Basic income (loss) per share (1):           
Income (loss) per share from continuing operations $(1.44) $(0.72) $1.70  $(4.46) $5.27  
Loss per share from discontinued operations, net of income taxes  (0.15)  (0.03)  (0.15)  (0.29)  (0.10) 
Net income (loss) per share $(1.59) $(0.75) $1.55  $(4.75) $5.17  
            
Diluted income (loss) per share (2):           
Income (loss) per share from continuing operations $(1.44) $(0.72) $1.64  $(4.57) $4.95  
Loss per share from discontinued operations, net of income taxes  (0.15)  (0.03)  (0.15)  (0.29)  (0.10) 
Net income (loss) per share $(1.59) $(0.75) $1.49  $(4.86) $4.85  
            
Shares used in per share calculations:           
Basic  398   396   276   366   264  
Diluted  421   419   287   383   281  
            
Share-based compensation expense included in continuing operations:           
Cost of products sold $14  $15  $7  $48  $26  
Research and development  136   144   30   430   107  
Selling, general and administrative  58   54   26   186   99  
Total share-based compensation expense $208  $213  $63  $664  $232  
                
         
(1) For the fiscal quarters ended October 30, 2016 and July 31, 2016 and the fiscal year ended October 30, 2016, basic loss per share numerators are reduced by the amount of net loss attributable to noncontrolling interest, which is approximately 5.4% of net loss for each of the fiscal quarters ended October 30, 2016 and July 31, 2016. Net loss attributable to noncontrolling interest for the fiscal year ended October 30, 2016 is an accumulation of net loss attributable to noncontrolling interest since February 1, 2016. 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 October 30, 2016 and July 31, 2016 and the fiscal year ended October 30, 2016, diluted 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 loss per share calculations include 23 million Partnership REUs for each of the fiscal quarters ended October 30, 2016 and July 31, 2016, respectively, and include 17 million Partnership REUs for the fiscal year ended October 30, 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   Fiscal Year Ended  
  October 30, July 31, November 1, October 30, November 1, 
   2016   2016   2015   2016   2015  
                
         
Net revenue on GAAP basis $4,136  $3,792  $1,840  $13,240  $6,824  
Acquisition-related purchase accounting revenue adjustment (1)  10   10   13   52   81  
Net revenue on non-GAAP basis $4,146  $3,802  $1,853  $13,292  $6,905  
            
Gross margin on GAAP basis $2,171  $1,782  $997  $5,940  $3,553  
Acquisition-related purchase accounting revenue adjustment (1)  10   10   13   52   81  
Purchase accounting effect on inventory  86   271   -   1,185   30  
Amortization of acquisition-related intangible assets  224   211   129   763   484  
Share-based compensation expense  14   15   7   48   26  
Restructuring charges  16   8   2   57   7  
Acquisition-related costs  1   -   1   1   3  
Gross margin on non-GAAP basis $2,522  $2,297  $1,149  $8,046  $4,184  
            
Research and development on GAAP basis $806  $814  $287  $2,674  $1,049  
Share-based compensation expense  136   144   30   430   107  
Acquisition-related costs  4   3   -   10   9  
Research and development on non-GAAP basis $666  $667  $257  $2,234  $933  
            
Selling, general and administrative expense on GAAP basis $224  $230  $118  $806  $486  
Share-based compensation expense  58   54   26   186   99  
Acquisition-related costs  29   35   11   128   62  
Selling, general and administrative expense on non-GAAP basis $137  $141  $81  $492  $325  
            
Total operating expenses on GAAP basis $1,790  $2,046  $483  $6,349  $1,921  
Amortization of acquisition-related intangible assets  356   728   63   1,873   249  
Share-based compensation expense  194   198   56   616   206  
Restructuring, impairment and disposal charges  404   274   15   996   137  
Acquisition-related costs  33   38   11   138   71  
Total operating expenses on non-GAAP basis $803  $808  $338  $2,726  $1,258  
            
Operating income (loss) on GAAP basis $381  $(264) $514  $(409) $1,632  
Acquisition-related purchase accounting revenue adjustment (1)  10   10   13   52   81  
Purchase accounting effect on inventory  86   271   -   1,185   30  
Amortization of acquisition-related intangible assets  580   939   192   2,636   733  
Share-based compensation expense  208   213   63   664   232  
Restructuring, impairment and disposal charges  420   282   17   1,053   144  
Acquisition-related costs  34   38   12   139   74  
Operating income on non-GAAP basis $1,719  $1,489  $811  $5,320  $2,926  
            
Interest expense on GAAP basis $(106) $(139) $(41) $(585) $(191) 
Acquisition-related costs  -   -   -   149   -  
Interest expense on non-GAAP basis $(106) $(139) $(41) $(436) $(191) 
            
Other income, net on GAAP basis $9  $4  $12  $10  $36  
Other  -   -   (2)  -   (2) 
Other income, net on non-GAAP basis $9  $4  $10  $10  $34  
            
Income (loss) from continuing operations before income taxes on GAAP basis $235  $(420) $485  $(1,107) $1,467  
Acquisition-related purchase accounting revenue adjustment (1)  10   10   13   52   81  
Purchase accounting effect on inventory  86   271   -   1,185   30  
Amortization of acquisition-related intangible assets  580   939   192   2,636   733  
Share-based compensation expense  208   213   63   664   232  
Restructuring, impairment and disposal charges  420   282   17   1,053   144  
Acquisition-related costs  34   38   12   288   74  
Loss on debt extinguishment  49   21   -   123   10  
Other  -   -   (2)  -   (2) 
Income before income taxes on non-GAAP basis $1,622  $1,354  $780  $4,894  $2,769  
            
Provision for (benefit from) income taxes on GAAP basis $841  $(117) $15  $642  $76  
Income tax effects of non-GAAP reconciling adjustments  (768)  178   28   (420)  80  
Provision for income taxes on non-GAAP basis $73  $61  $43  $222  $156  
            
Net income (loss) on GAAP basis $(668) $(315) $429  $(1,861) $1,364  
Acquisition-related purchase accounting revenue adjustment (1)  10   10   13   52   81  
Purchase accounting effect on inventory  86   271   -   1,185   30  
Amortization of acquisition-related intangible assets  580   939   192   2,636   733  
Share-based compensation expense  208   213   63   664   232  
Restructuring, impairment and disposal charges  420   282   17   1,053   144  
Acquisition-related costs  34   38   12   288   74  
Loss on debt extinguishment  49   21   -   123   10  
Other  -   -   (2)  -   (2) 
Income tax effects of non-GAAP reconciling adjustments  768   (178)  (28)  420   (80) 
Discontinued operations, net of income taxes  62   12   41   112   27  
Net income on non-GAAP basis $1,549  $1,293  $737  $4,672  $2,613  
            
            
Shares used in per share calculation - diluted on GAAP basis  421   419   287   383   281  
Non-GAAP adjustment  26   28   7   25   10  
Shares used in per share calculation - diluted on non-GAAP basis(2)  447   447   294   408   291  
            
Inventory Days on Hand on GAAP basis  74   66   67   
Non-GAAP adjustment  4   8   1   
Inventory Days on Hand on non-GAAP basis(3)  78   74   68   
         
         
(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) 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 and acquisition-related costs.
         

 

 
BROADCOM LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
(IN MILLIONS)
      
      
  October 30, November 1, 
   2016  2015 (1) 
      
ASSETS     
      
Current assets:     
Cash and cash equivalents $3,097  $1,822  
Trade accounts receivable, net  2,181   1,019  
Inventory  1,400   524  
Other current assets  447   394  
   Total current assets  7,125   3,759  
      
Long-term assets:     
Property, plant and equipment, net  2,509   1,460  
Goodwill  24,732   1,674  
Intangible assets, net  15,068   3,277  
Other long-term assets  532   345  
   Total assets $49,966  $10,515  
      
      
LIABILITIES AND SHAREHOLDERS' EQUITY     
      
Current liabilities:     
Accounts payable $1,261  $617  
Employee compensation and benefits  517   250  
Current portion of long-term debt  454   46  
Other current liabilities  846   206  
   Total current liabilities  3,078   1,119  
      
Long-term liabilities:     
Long-term debt  13,188   3,826  
Pension and post-retirement benefit obligations  531   475  
Other long-term liabilities  11,293   381  
   Total liabilities  28,090   5,801  
      
Shareholders' equity:     
Ordinary shares  19,241   2,547  
Retained earnings (accumulated deficit)  (215)  2,240  
Accumulated other comprehensive loss  (134)  (73) 
Total Broadcom Limited shareholders' equity  18,892   4,714  
Noncontrolling interest  2,984   -  
Total shareholders' equity  21,876   4,714  
   Total liabilities and shareholders' equity $49,966  $10,515  
      
(1) Amounts as of November 1, 2015 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  Fiscal Year Ended
  October 30, July 31, November 1, October 30, November 1,
   2016   2016   2015   2016   2015 
Cash flows from operating activities:          
Net income (loss) $(668) $(315) $429  $(1,861) $1,364 
Adjustments to reconcile net income (loss) to net cash provided by operating activities:            
Depreciation and amortization  700   1,058   250   3,042   962 
Share-based compensation  205   219   63   679   232 
Excess tax benefits from share-based compensation  (21)  (10)  (23)  (89)  (125)
Non-cash restructuring, impairment and disposal charges  394   224   2   662   77 
Non-cash portion of debt extinguishment loss, net  49   21   -   100   10 
Deferred taxes  718   (181)  (185)  365   (220)
Amortization of debt issuance costs and accretion of debt discount  9   10   4   36   22 
Other  4   (36)  36   (6)  32 
Changes in assets and liabilities, net of acquisitions and disposals:          
Trade accounts receivable, net  -   (322)  (209)  (491)  (187)
Inventory  (92)  168   (1)  996   62 
Accounts payable  94   156   81   33   29 
Employee compensation and benefits  93   121   20   163   8 
Other current assets and current liabilities  (60)  (124)  37   (98)  12 
Other long-term assets and long-term liabilities  (73)  (26)  78   (120)  40 
Net cash provided by operating activities  1,352   963   582   3,411   2,318 
           
Cash flows from investing activities:          
Acquisitions of businesses, net of cash acquired  -   (20)  -   (10,055)  (394)
Proceeds from sales of businesses  200   630   -   898   650 
Purchases of property, plant and equipment  (193)  (232)  (106)  (723)  (593)
Proceeds from disposals of property, plant and equipment  -   5   47   5   110 
Purchases of investments  -   -   (5)  (58)  (14)
Proceeds from sales and maturities of investments  15   57   -   104   - 
Other  4   (14)  -   (11)  - 
Net cash provided by (used in) investing activities  26   426   (64)  (9,840)  (241)
           
Cash flows from financing activities:          
Proceeds from term loan borrowings  3,584   -   -   19,510   - 
Debt repayments  (3,697)  (1,306)  (12)  (9,842)  (1,639)
Payments of assumed debt  -   -   -   (1,475)  (178)
Debt issuance costs  (15)  -   -   (123)  - 
Dividend payments  (213)  (211)  (116)  (750)  (408)
Issuance of ordinary shares  78   38   55   295   241 
Excess tax benefits from share-based compensation  21   10   23   89   125 
Net cash provided by (used in) financing activities  (242)  (1,469)  (50)  7,704   (1,859)
           
           
Net change in cash and cash equivalents  1,136   (80)  468   1,275   218 
Cash and cash equivalents at the beginning of period  1,961   2,041   1,354   1,822   1,604 
Cash and cash equivalents at end of period $3,097  $1,961  $1,822  $3,097  $1,822 
           



            

Contact Data