Broadcom Inc. Announces Second Quarter Fiscal Year 2021 Financial Results and Quarterly Dividends

 

BROADCOM INC.

FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED

(IN MILLIONS)



































Fiscal Quarter Ended


Two Fiscal Quarters Ended



May 2,


January 31,


May 3,


May 2,


May 3,



2021


2021


2020


2021


2020

















Gross margin on GAAP basis


$

4,057


$            3,952


$              3,189


$               8,009


$             6,453

Purchase accounting effect on inventory



-



-



-



-



11

Amortization of acquisition-related intangible assets



853



874



954



1,727



1,904

Stock-based compensation expense



38



32



41



70



84

Restructuring charges



1



15



7



16



15

Acquisition-related costs



3



3



5



6



6

Gross margin on non-GAAP basis


$

4,952


$

4,876


$

4,196


$

9,828


$

8,473

















Research and development on GAAP basis


$

1,238


$

1,211


$

1,269


$

2,449


$

2,558

Stock-based compensation expense



307



328



373



635



764

Acquisition-related costs



1



1



5



2



12

Research and development on non-GAAP basis


$

930


$

882


$

891


$

1,812


$

1,782

















Selling, general and administrative expense on GAAP basis


$

325


$

339


$

501


$

664


$

1,102

Stock-based compensation expense



80



84



103



164



214

Acquisition-related costs



25



41



95



66



270

Litigation settlements



-



-



29



-



42

Selling, general and administrative expense on non-GAAP basis


$

220


$

214


$

274


$

434


$

576

















Total operating expenses on GAAP basis


$

2,082


$

2,115


$

2,423


$

4,197


$

4,973

Amortization of acquisition-related intangible assets



494



494



599



988



1,202

Stock-based compensation expense



387



412



476



799



978

Restructuring, impairment and disposal charges



25



71



54



96



111

Litigation settlements



-



-



29



-



42

Acquisition-related costs



26



42



100



68



282

Total operating expenses on non-GAAP basis


$

1,150


$

1,096


$

1,165


$

2,246


$

2,358

















Operating income on GAAP basis


$

1,975


$

1,837


$

766


$

3,812


$

1,480

Purchase accounting effect on inventory



-



-



-



-



11

Amortization of acquisition-related intangible assets



1,347



1,368



1,553



2,715



3,106

Stock-based compensation expense



425



444



517



869



1,062

Restructuring, impairment and disposal charges



26



86



61



112



126

Litigation settlements



-



-



29



-



42

Acquisition-related costs



29



45



105



74



288

Operating income on non-GAAP basis


$

3,802


$

3,780


$

3,031


$

7,582


$

6,115

















Interest expense on GAAP basis


$

(466)


$

(570)


$

(487)


$

(1,036)


$

(893)

Loss on debt extinguishment



50



172



93



222



98

Interest expense on non-GAAP basis


$

(416)


$

(398)


$

(394)


$

(814)


$

(795)

















Other income (expense), net on GAAP basis


$

(23)


$

117


$

130


$

94


$

126

Gain from lapse of indemnification



-



-



(116)



-



(116)

(Gains) losses on investments



25



(119)



(8)



(94)



10

Acquisition-related gain



(1)



(2)



(3)



(3)



(7)

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


$

1


$

(4)


$

3


$

(3)


$

13

















Provision for (benefit from) income taxes on GAAP basis


$

(7)


$

6


$

(159)


$

(1)


$

(235)

Non-GAAP tax reconciling adjustments



414



399



476



813



875

Provision for income taxes on non-GAAP basis


$

407


$

405


$

317


$

812


$

640

















Net income on GAAP basis


$

1,493


$

1,378


$

563


$

2,871


$

948

Purchase accounting effect on inventory



-



-



-



-



11

Amortization of acquisition-related intangible assets



1,347



1,368



1,553



2,715



3,106

Stock-based compensation expense



425



444



517



869



1,062

Restructuring, impairment and disposal charges



26



86



61



112



126

Litigation settlements



-



-



29



-



42

Acquisition-related costs



28



43



102



71



281

Loss on debt extinguishment



50



172



93



222



98

Gain from lapse of indemnification



-



-



(116)



-



(116)

(Gains) losses on investments



25



(119)



(8)



(94)



10

Non-GAAP tax reconciling adjustments



(414)



(399)



(476)



(813)



(875)

Loss from discontinued operations, net of income taxes



-



-



5



-



-

Net income on non-GAAP basis


$

2,980


$

2,973


$

2,323


$

5,953


$

4,693

































Weighted-average shares used in per share calculations - diluted on GAAP basis



429



428



417



429



419

Non-GAAP adjustment (1)



21



22



35



21



33

Weighted-average shares used in per share calculations - diluted on non-GAAP basis



450



450



452



450



452

































Net income on non-GAAP basis


$

2,980


$

2,973


$

2,323


$

5,953


$

4,693

Interest expense on non-GAAP basis



416



398



394



814



795

Provision for income taxes on non-GAAP basis



407



405



317



812



640

Depreciation



133



138



147



271



293

Amortization of purchased intangibles and right-of-use assets



24



27



28



51



53

Adjusted EBITDA


$

3,960


$

3,941


$

3,209


$

7,901


$

6,474

















Net cash provided by operating activities


$

3,569


$

3,113


$

3,213


$

6,682


$

5,535

Purchases of property, plant and equipment



(126)



(114)



(148)



(240)



(256)

Free cash flow


$

3,443


$

2,999


$

3,065


$

6,442


$

5,279



















 Fiscal Quarter
Ending 















August 1,













Expected average diluted share count:


2021





























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


429













Non-GAAP adjustment (1)


20













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


449






























(1) Non-GAAP adjustment for the number of shares used in the diluted per share calculations excludes the impact of stock-based compensation expense expected to be incurred in future periods and not yet recognized in the financial statements, which would otherwise be assumed to be used to repurchase shares under the GAAP treasury stock method. The non-GAAP adjustment also includes the impact of Mandatory Convertible Preferred Stock that is antidilutive on a GAAP basis. For the fiscal quarter ending August 1, 2021, the non-GAAP adjustment includes the impact of Mandatory Convertible Preferred Stock that is expected to be antidilutive on a GAAP basis.


« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise