Broadcom Inc. Announces Third Quarter Fiscal Year 2024 Financial Results and Quarterly Dividend

    --  Revenue of $13,072 million for the third quarter, up 47 percent from the
        prior year period
    --  GAAP net loss of $1,875 million for the third quarter ((1)); Non-GAAP
        net income of $6,120 million for the third quarter
    --  Adjusted EBITDA of $8,223 million for the third quarter, or 63 percent
        of revenue
    --  GAAP diluted loss per share of $0.40 for the third quarter; Non-GAAP
        diluted EPS of $1.24 for the third quarter
    --  Cash from operations of $4,963 million for the third quarter, less
        capital expenditures of $172 million, resulted in $4,791 million of free
        cash flow, or 37 percent of revenue
    --  Quarterly common stock dividend of $0.53 per share
    --  Fourth quarter fiscal year 2024 revenue guidance of approximately $14.0
        billion including contribution from VMware, an increase of 51 percent
        from the prior year period
    --  Fourth quarter fiscal year 2024 Adjusted EBITDA guidance of
        approximately 64 percent of projected revenue ((2))

PALO ALTO, Calif., Sept. 5, 2024 /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 third quarter of fiscal year 2024, ended August 4, 2024, provided guidance for its fourth quarter of fiscal year 2024 and announced its quarterly dividend.

"Broadcom's third quarter results reflect continued strength in our AI semiconductor solutions and VMware. We expect revenue from AI to be $12 billion for fiscal year 2024 driven by Ethernet networking and custom accelerators for AI data centers," said Hock Tan, President and CEO of Broadcom Inc. "The transformation of VMware continues to progress very well. The integration of VMware is driving adjusted EBITDA margin to 64% of revenue as we exit fiscal year 2024."

"Consolidated revenue grew 47% year-over-year to $13.1 billion, including the contribution from VMware, and was up 4% year-over-year, excluding VMware. Adjusted EBITDA increased 42% year-over-year to $8.2 billion," said Kirsten Spears, CFO of Broadcom Inc. "Free cash flow, excluding restructuring and integration in the quarter, was $5.3 billion, up 14% year-over-year."



     
     (1) GAAP net loss of $1,875 million for the third quarter included a one-time discrete non-cash tax provision of $4.5 billion from the impact of an intra-group transfer of certain IP rights to the United States as a result of supply chain realignment.



     
     (2) 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.

Third Quarter Fiscal Year 2024 Financial Highlights


                                                                                                
        GAAP                                   
            Non-GAAP


                                    (Dollars in millions, except per share data)     Q3 24              Q3 23            Change       Q3 24               Q3 23           Change

    ---


       Net revenue                                                               $
         13,072    $
              8,876             +47  $
         13,072           $
       8,876                 +47
                                                                                                                                 %                                                     %



       Net income (loss)                                                        $
         (1,875)   $
              3,303  $
             5,178   $
         6,120           $
       4,596        + $
         1,524



       Earnings (loss) per common share - diluted                                $
         (0.40)    $
              0.77   $
             1.17    $
         1.24            $
       1.05        +  $
         0.19

                                  (Dollars in millions)    Q3 24        Q3 23        Change

    ---

        Cash flow from operations                       $
         4,963 $
           4,719 +     $
       244



       Adjusted EBITDA                                 $
         8,223 $
           5,801 +   $
       2,422



       Free cash flow                                  $
         4,791 $
           4,597 +     $
       194

                                Net revenue by segment

    ---

                                (Dollars in millions)      
         Q3 24     
         Q3 23              Change

    ---


       Semiconductor solutions                         $
        7,274     56    $
            6,941    78             +5

                                                                        %                     %            %



       Infrastructure software                               5,798     44             1,935    22          +200

                                                                                                           %



       Total net revenue                              $
        13,072    100   $
            8,876   100

                                                                        %                     %

The Company's cash and cash equivalents at the end of the fiscal quarter were $9,952 million, compared to $9,809 million at the end of the prior quarter.

During the third fiscal quarter, the Company generated $4,963 million in cash from operations and spent $172 million on capital expenditures. The Company paid $1,350 million of withholding taxes related to net settled equity awards that vested in the quarter (resulting in the elimination of 8.4 million shares).

On June 28, 2024, the Company paid a cash dividend on a split adjusted basis of $0.525 per share, totaling $2,452 million.

On July 12, 2024, the Company completed a ten-for-one forward stock split. All share and per-share amounts presented have been retroactively adjusted to reflect the stock split.

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.

Fourth Quarter Fiscal Year 2024 Business Outlook

Based on current business trends and conditions, the outlook for the fourth quarter of fiscal year 2024, ending November 3, 2024, is expected to be as follows:

    --  Fourth quarter revenue guidance of approximately $14.0 billion; and
    --  Fourth quarter Adjusted EBITDA guidance of approximately 64 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 $0.53 per share. The dividend is payable on September 30, 2024 to stockholders of record at the close of business (5:00 p.m. Eastern Time) on September 19, 2024.

Financial Results Conference Call

Broadcom Inc. will host a conference call to review its financial results for the third quarter of fiscal year 2024 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/.

To Listen via Telephone: Preregistration is required by the conference call operator. Please preregister at https://register.vevent.com/register/BI2e2492b9ea69411db142832ceb22d56e. Upon registering, a link to the dial-in number and unique PIN will be emailed to the registrant.

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 concerns; government regulations and administrative proceedings, trade restrictions and trade tensions; global political and economic conditions; our acquisition of VMware, Inc., including employee retention, unexpected costs, charges or expenses, and our ability to successfully integrate VMware's business and realize the expected benefits; any acquisitions or dispositions we may make, including our acquisition of VMware, 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 resellers of our products; our significant indebtedness and the need to generate sufficient cash flows to service and repay such debt; 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; cyclicality in the semiconductor industry or in our target markets; any loss of our significant customers and fluctuations in the timing and volume of significant customer demand; our dependence on contract manufacturing and outsourced supply chain; our dependency on a limited number of suppliers; our ability to accurately estimate customers' demand and adjust our manufacturing and supply chain accordingly; our ability to continue achieving design wins with our customers, as well as the timing of any design wins; prolonged disruptions of our or our contract manufacturers' manufacturing facilities, warehouses or other significant operations; our ability to improve our manufacturing efficiency and quality; involvement in legal proceedings; demand for our data center virtualization products; ability of our software products to manage and secure IT infrastructures and environments; ability to manage customer and market acceptance of our products and services; compatibility of our software products with operating environments, platforms or third-party products; our ability to enter into satisfactory software license agreements; availability of third-party software used in our products; 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 ability to sell to new types of customers and to keep pace with technological advances; our compliance with privacy and data security laws; fluctuations in foreign exchange rates; our provision for income taxes and overall cash tax costs, legislation that may impact our overall cash tax costs, our ability to maintain tax concessions in certain jurisdictions and potential tax liabilities as a result of acquiring VMware; 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                          Three Fiscal Quarters
                                                                                                                                                                                                                            Ended


                                                                                                                                              August 4,                      May 5,                 July 30,                              August 4,   July 30,


                                                                                                                                         2024                      2024                 2023             2024                          2023





     Net revenue                                                                                                            $
              13,072          $
              12,487       $
             8,876 $
              37,520              $
              26,524



     Cost of revenue:



     Cost of revenue                                                                                                                     3,133                       3,142                  2,272              9,389                           6,823



     Amortization of acquisition-related intangible assets                                                                               1,525                       1,516                    439              4,421                           1,415



     Restructuring charges                                                                                                                  58                          53                      1                203                               3



     Total cost of revenue                                                                                                               4,716                       4,711                  2,712             14,013                           8,241



     Gross margin                                                                                                                        8,356                       7,776                  6,164             23,507                          18,283



     Research and development                                                                                                            2,353                       2,415                  1,358              7,076                           3,865



     Selling, general and administrative                                                                                                 1,100                       1,277                    388              3,949                           1,174



     Amortization of acquisition-related intangible assets                                                                                 812                         827                    350              2,431                           1,046



     Restructuring and other charges                                                                                                       303                         292                    212              1,215                             231



     Total operating expenses                                                                                                            4,568                       4,811                  2,308             14,671                           6,316



     Operating income                                                                                                                    3,788                       2,965                  3,856              8,836                          11,967



     Interest expense                                                                                                                  (1,064)                    (1,047)                 (406)           (3,037)                        (1,217)



     Other income, net                                                                                                                      82                          87                    124                354                             380



     Income from continuing operations before income taxes                                                                               2,806                       2,005                  3,574              6,153                          11,130



     Provision for (benefit from) income taxes                                                                                           4,238                       (116)                   271              4,190                             572



     Income (loss) from continuing operations                                                                                          (1,432)                      2,121                  3,303              1,963                          10,558



     Loss from discontinued operations, net of income taxes                                                                              (443)                                                              (392)



     Net income (loss)                                                                                                     $
              (1,875)          $
              2,121       $
             3,303  $
              1,571              $
              10,558





     Basic income (loss) per share:



     Income (loss) per share from continuing operations                                                                     $
              (0.31)           $
              0.46        $
             0.80   $
              0.43                $
              2.54



     Loss per share from discontinued operations                                                                                        (0.09)                                                             (0.09)



     Net income (loss) per share                                                                                            $
              (0.40)           $
              0.46        $
             0.80   $
              0.34                $
              2.54





     Diluted income (loss) per share:



     Income (loss) per share from continuing operations                                                                     $
              (0.31)           $
              0.44        $
             0.77   $
              0.41                $
              2.47



     Loss per share from discontinued operations                                                                                        (0.09)                                                             (0.08)



     Net income (loss) per share                                                                                            $
              (0.40)           $
              0.44        $
             0.77   $
              0.33                $
              2.47





     Weighted-average shares used in per share calculations:



     Basic                                                                                                                               4,663                       4,645                  4,130              4,606                           4,154



     Diluted                                                                                                                             4,663                       4,799                  4,269              4,762                           4,274





     Stock-based compensation expense included in continuing operations:



     Cost of revenue                                                                                                           $
              174             $
              170          $
             61    $
              505                 $
              148



     Research and development                                                                                                              877                         881                    444              2,621                           1,065



     Selling, general and administrative                                                                                                   330                         352                    124              1,230                             320



     Total stock-based compensation expense                                                                                  $
              1,381           $
              1,403         $
             629  $
              4,356               $
              1,533


                                                                                                                                       
              
                BROADCOM INC.


                                                                                                                   
              
                FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED


                                                                                                                                       
              
                (IN MILLIONS)






                                                                                                                                                                                                                                     Fiscal Quarter Ended                                    Three Fiscal Quarters
                                                                                                                                                                                                                                                                                                                   Ended


                                                                                                                                                                                                                     August 4,                             May 5,                   July 30,                               August 4,          July 30,


                                                                                                                                                                                                                  2024                            2024                   2023                   2024                           2023





              Gross margin on GAAP basis                                                                                                                                                                 $
           8,356                 $
              7,776          $
            6,164       $
              23,507               $
              18,283



              Amortization of acquisition-related intangible assets                                                                                                                                               1,525                             1,516                      439                    4,421                            1,415



              Stock-based compensation expense                                                                                                                                                                      174                               170                       61                      505                              148



              Restructuring charges                                                                                                                                                                                  58                                53                        1                      203                                3



              Acquisition-related costs                                                                                                                                                                                                                3                                                9



              Gross margin on non-GAAP basis                                                                                                                                                            $
           10,113                 $
              9,518          $
            6,665       $
              28,645               $
              19,849





              Research and development on GAAP basis                                                                                                                                                     $
           2,353                 $
              2,415          $
            1,358        $
              7,076                $
              3,865



              Stock-based compensation expense                                                                                                                                                                      877                               881                      444                    2,621                            1,065



              Acquisition-related costs                                                                                                                                                                               2                                                         1                        3



              Research and development on non-GAAP basis                                                                                                                                                 $
           1,474                 $
              1,534            $
            913        $
              4,452                $
              2,800





              Selling, general and administrative expense on GAAP basis                                                                                                                                  $
           1,100                 $
              1,277            $
            388        $
              3,949                $
              1,174



              Stock-based compensation expense                                                                                                                                                                      330                               352                      124                    1,230                              320



              Acquisition-related costs                                                                                                                                                                              79                                87                       48                      451                              183



              Selling, general and administrative expense on non-GAAP basis                                                                                                                                $
           691                   $
              838            $
            216        $
              2,268                  $
              671





              Total operating expenses on GAAP basis                                                                                                                                                     $
           4,568                 $
              4,811          $
            2,308       $
              14,671                $
              6,316



              Amortization of acquisition-related intangible assets                                                                                                                                                 812                               827                      350                    2,431                            1,046



              Stock-based compensation expense                                                                                                                                                                    1,207                             1,233                      568                    3,851                            1,385



              Restructuring and other charges                                                                                                                                                                       303                               292                      212                    1,215                              231



              Acquisition-related costs                                                                                                                                                                              81                                87                       49                      454                              183



              Total operating expenses on non-GAAP basis                                                                                                                                                 $
           2,165                 $
              2,372          $
            1,129        $
              6,720                $
              3,471





              Operating income on GAAP basis                                                                                                                                                             $
           3,788                 $
              2,965          $
            3,856        $
              8,836               $
              11,967



              Amortization of acquisition-related intangible assets                                                                                                                                               2,337                             2,343                      789                    6,852                            2,461



              Stock-based compensation expense                                                                                                                                                                    1,381                             1,403                      629                    4,356                            1,533



              Restructuring and other charges                                                                                                                                                                       361                               345                      213                    1,418                              234



              Acquisition-related costs                                                                                                                                                                              81                                90                       49                      463                              183



              Operating income on non-GAAP basis                                                                                                                                                         $
           7,948                 $
              7,146          $
            5,536       $
              21,925               $
              16,378





              Interest expense on GAAP basis                                                                                                                                                           $
           (1,064)              $
              (1,047)         $
            (406)     $
              (3,037)              $
             (1,217)



              Loss on debt extinguishment                                                                                                                                                                            83                                22                                              105



              Interest expense on non-GAAP basis                                                                                                                                                         $
           (981)              $
              (1,025)         $
            (406)     $
              (2,932)              $
             (1,217)





              Other income, net on GAAP basis                                                                                                                                                               $
           82                    $
              87            $
            124          $
              354                  $
              380



              (Gains) losses on investments                                                                                                                                                                           6                                 9                      (2)                    (18)                            (35)



              Other income, net on non-GAAP basis                                                                                                                                                           $
           88                    $
              96            $
            122          $
              336                  $
              345





              Provision for (benefit from) income taxes on GAAP basis                                                                                                                                    $
           4,238                 $
              (116)           $
            271        $
              4,190                  $
              572



              Non-GAAP tax reconciling adjustments (1)                                                                                                                                                          (3,303)                              939                      385                  (1,629)                           1,366



              Provision for income taxes on non-GAAP basis                                                                                                                                                 $
           935                   $
              823            $
            656        $
              2,561                $
              1,938





              Net income (loss) on GAAP basis                                                                                                                                                          $
           (1,875)                $
              2,121          $
            3,303        $
              1,571               $
              10,558



              Amortization of acquisition-related intangible assets                                                                                                                                               2,337                             2,343                      789                    6,852                            2,461



              Stock-based compensation expense                                                                                                                                                                    1,381                             1,403                      629                    4,356                            1,533



              Restructuring and other charges                                                                                                                                                                       361                               345                      213                    1,418                              234



              Acquisition-related costs                                                                                                                                                                              81                                90                       49                      463                              183



              Loss on debt extinguishment                                                                                                                                                                            83                                22                                              105



              (Gains) losses on investments                                                                                                                                                                           6                                 9                      (2)                    (18)                            (35)



              Non-GAAP tax reconciling adjustments (1)                                                                                                                                                            3,303                             (939)                   (385)                   1,629                          (1,366)



              Loss from discontinued operations, net of income taxes                                                                                                                                                443                                                                               392



              Net income on non-GAAP basis                                                                                                                                                               $
           6,120                 $
              5,394          $
            4,596       $
              16,768               $
              13,568





              Net income (loss) on GAAP basis                                                                                                                                                          $
           (1,875)                $
              2,121          $
            3,303        $
              1,571               $
              10,558



              Non-GAAP Adjustments:



              Amortization of acquisition-related intangible assets                                                                                                                                               2,337                             2,343                      789                    6,852                            2,461



              Stock-based compensation expense                                                                                                                                                                    1,381                             1,403                      629                    4,356                            1,533



              Restructuring and other charges                                                                                                                                                                       361                               345                      213                    1,418                              234



              Acquisition-related costs                                                                                                                                                                              81                                90                       49                      463                              183



              Loss on debt extinguishment                                                                                                                                                                            83                                22                                              105



              (Gains) losses on investments                                                                                                                                                                           6                                 9                      (2)                    (18)                            (35)



              Non-GAAP tax reconciling adjustments (1)                                                                                                                                                            3,303                             (939)                   (385)                   1,629                          (1,366)



              Loss from discontinued operations, net of income taxes                                                                                                                                                443                                                                               392



              Other Adjustments:



              Interest expense                                                                                                                                                                                      981                             1,025                      406                    2,932                            1,217



              Provision for income taxes on non-GAAP basis                                                                                                                                                          935                               823                      656                    2,561                            1,938



              Depreciation                                                                                                                                                                                          149                               149                      122                      437                              378



              Amortization of purchased intangibles and right-of-use assets                                                                                                                                          38                                38                       21                      110                               64



              Adjusted EBITDA                                                                                                                                                                            $
           8,223                 $
              7,429          $
            5,801       $
              22,808               $
              17,165





              Weighted-average shares used in per share calculations - diluted on GAAP basis                                                                                                                      4,663                             4,799                    4,269                    4,762                            4,274



              Non-GAAP adjustment (2)                                                                                                                                                                               254                               117                       94                      106                               80



              Weighted-average shares used in per share calculations - diluted on non-GAAP basis                                                                                                                4,917                             4,916                    4,363                    4,868                            4,354





              Net cash provided by operating activities                                                                                                                                                  $
           4,963                 $
              4,580          $
            4,719       $
              14,358               $
              13,257



              Purchases of property, plant and equipment                                                                                                                                                          (172)                            (132)                   (122)                   (426)                           (347)



              Free cash flow                                                                                                                                                                             $
           4,791                 $
              4,448          $
            4,597       $
              13,932               $
              12,910






                                                                                                                                                                                                                      Fiscal Quarter
                                                                                                                                                                                                          Ending


                                                                                                                                                                                                                     November 3,



              Expected average diluted share count:                                                                                                                                                              2024





              Weighted-average shares used in per share calculation - diluted on GAAP basis                                                                                                                     4,824



              Non-GAAP adjustment (2)                                                                                                                                                                              88



              Weighted-average shares used in per share calculation - diluted on non-GAAP basis                                                                                                  4,912







              
                (1) Non-GAAP tax reconciling adjustments included a one-time discrete non-cash tax provision of $4.5 billion from the impact of an intra-group transfer
    of certain IP rights to the United States as a result of supply chain realignment for the fiscal quarter and three fiscal quarters ended August 4, 2024.



              
                (2) 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. For the fiscal quarter ended August 4, 2024, non-GAAP
    adjustment included the dilutive effect of the equity awards that were antidilutive on a GAAP basis.


                                              
          
                BROADCOM INC.


                            
              
            CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED


                                              
          
                (IN MILLIONS)






                                                                                                         August 4,              October 29,


                                                                                                   2024                2023





     
                ASSETS





     Current assets:



     Cash and cash equivalents                                                              $
         9,952          $
        14,189



     Trade accounts receivable, net                                                                4,665                 3,154



     Inventory                                                                                     1,894                 1,898



     Other current assets                                                                          3,436                 1,606



     Total current assets                                                                         19,947                20,847





     Long-term assets:



     Property, plant and equipment, net                                                            2,602                 2,154



     Goodwill                                                                                     97,873                43,653



     Intangible assets, net                                                                       43,034                 3,867



     Other long-term assets                                                                        4,510                 2,340



     Total assets                                                                         $
         167,966          $
        72,861







     
                LIABILITIES AND EQUITY





     Current liabilities:



     Accounts payable                                                                       $
         1,757           $
        1,210



     Employee compensation and benefits                                                            1,725                   935



     Current portion of long-term debt                                                             3,161                 1,608



     Other current liabilities                                                                    12,578                 3,652



     Total current liabilities                                                                    19,221                 7,405





     Long-term liabilities:



     Long-term debt                                                                               66,798                37,621



     Other long-term liabilities                                                                  16,296                 3,847



     Total liabilities                                                                           102,315                48,873





     Stockholders' equity:



     Preferred stock



     Common stock                                                                                      5                     4



     Additional paid-in capital                                                                   67,313                21,095



     Retained earnings (accumulated deficit)                                                     (1,875)                2,682



     Accumulated other comprehensive income                                                          208                   207



     Total stockholders' equity                                                                   65,651                23,988



       Total liabilities and equity                                                       $
         167,966          $
        72,861


                                                                                                   
              
                BROADCOM INC.


                                                                                               
     
      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED


                                                                                                   
              
                (IN MILLIONS)




                                                                                                                                                                                       Fiscal Quarter Ended                         Three Fiscal Quarters
                                                                                                                                                                                                                                                          Ended


                                                                                                                                                                             August 4,                      May 5,                 July 30,                              August 4,  July 30,


                                                                                                                                                                        2024                     2024                 2023             2024                          2023



     
                Cash flows from operating activities:



     Net income (loss)                                                                                                                                         $
         (1,875)         $
              2,121        $
            3,303  $
              1,571              $
              10,558



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



     Amortization of intangible and right-of-use assets                                                                                                                 2,375                      2,381                    810              6,962                           2,525



     Depreciation                                                                                                                                                         149                        149                    122                437                             378



     Stock-based compensation                                                                                                                                           1,388                      1,457                    629              4,427                           1,533



     Deferred taxes and other non-cash taxes                                                                                                                            3,638                      (511)                 (251)             2,833                         (1,140)



     Loss on debt extinguishment                                                                                                                                           83                         22                                      105



     Non-cash interest expense                                                                                                                                            115                        119                     33                336                              98



     Other                                                                                                                                                                158                         70                                      266                            (18)



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



       Trade accounts receivable, net                                                                                                                                     835                      (513)                   135              2,078                              44



       Inventory                                                                                                                                                         (52)                        82                     44                 16                              83



       Accounts payable                                                                                                                                                   373                       (93)                   188                206                             (6)



       Employee compensation and benefits                                                                                                                                 291                        251                    184              (118)                          (382)



       Other current assets and current liabilities                                                                                                                   (1,345)                     (386)                 (339)           (3,913)                             66



       Other long-term assets and long-term liabilities                                                                                                               (1,170)                     (569)                 (139)             (848)                          (482)



     
                Net cash provided by operating activities                                                                                                             4,963                      4,580                  4,719             14,358                          13,257





     
                Cash flows from investing activities:



     Acquisitions of businesses, net of cash acquired                                                                                                                     (2)                     (560)                  (17)          (25,978)                           (17)



     Proceeds from sale of business                                                                                                                                     3,485                                                              3,485



     Purchases of property, plant and equipment                                                                                                                         (172)                     (132)                 (122)             (426)                          (347)



     Purchases of investments                                                                                                                                            (73)                      (59)                  (91)             (145)                          (288)



     Sales of investments                                                                                                                                                   5                         42                     74                136                              74



     Other                                                                                                                                                                  2                          3                     12               (10)                             13



     
                Net cash provided by (used in) investing activities                                                                                                   3,245                      (706)                 (144)          (22,938)                          (565)





     
                Cash flows from financing activities:



     Proceeds from long-term borrowings                                                                                                                                 4,975                                                             34,985



     Payments on debt obligations                                                                                                                                     (9,202)                   (2,000)                                (12,136)                          (260)



     Payments of dividends                                                                                                                                            (2,452)                   (2,443)               (1,901)           (7,330)                        (5,741)



     Repurchases of common stock - repurchase program                                                                                                                                                                 (1,707)           (7,176)                        (5,701)



     Shares repurchased for tax withholdings on vesting of equity awards                                                                                              (1,350)                   (1,548)                 (460)           (4,012)                        (1,407)



     Issuance of common stock                                                                                                                                                                        64                                       64                              63



     Other                                                                                                                                                               (36)                       (2)                   (5)              (52)                            (7)



     
                Net cash provided by (used in) financing activities                                                                                                 (8,065)                   (5,929)               (4,073)             4,343                        (13,053)





     Net change in cash and cash equivalents                                                                                                                              143                    (2,055)                   502            (4,237)                          (361)



     Cash and cash equivalents at beginning of period                                                                                                                   9,809                     11,864                 11,553             14,189                          12,416



     Cash and cash equivalents at end of period                                                                                                                  $
         9,952          $
              9,809       $
            12,055  $
              9,952              $
              12,055





     
                Supplemental disclosure of cash flow information:



     Cash paid for interest                                                                                                                                        $
         816            $
              946          $
            348  $
              2,512               $
              1,106



     Cash paid for income taxes                                                                                                                                    $
         585            $
              834          $
            427  $
              2,323               $
              1,591

View original content:https://www.prnewswire.com/news-releases/broadcom-inc-announces-third-quarter-fiscal-year-2024-financial-results-and-quarterly-dividend-302239930.html

SOURCE Broadcom Inc.