Q3 GAAP Results
Q3 Non-GAAP Results
"
Net revenue for the third quarter of 2011 was
In addition to GAAP results,
Non-GAAP net income for the third quarter of 2011 was
Conference Call Information
As previously announced,
The financial results included in this release are unaudited.
About
Note Regarding Use of Non-GAAP Financial Measures
For additional information on the items excluded by
Cautions Regarding Forward-Looking Statements:
All statements included or incorporated by reference in this release and the related conference call for analysts and investors, other than statements or characterizations of historical fact, are forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on our current expectations, estimates and projections about our business and industry, management's beliefs, and certain assumptions made by us, all of which are subject to change. Forward-looking statements can often be identified by words such as "anticipates," "expects," "intends," "plans," "predicts," "believes," "seeks," "estimates," "may," "will," "should," "would," "could," "potential," "continue," "ongoing," similar expressions, and variations or negatives of these words. Examples of such forward-looking statements include, but are not limited to, guidance provided on future revenue, gross product margin and operating expense targets for the fourth quarter of 2011 (on both a GAAP and non-GAAP basis), and references to our anticipated growth compared to the overall semiconductor industry. These forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause our actual results to differ materially and adversely from those expressed in any forward-looking statement.
These risks and uncertainties include, but are not limited to the following:
Our Annual Report on Form 10-K for the year ended
Broadcom®, the pulse logo, Connecting everything®, and the Connecting everything logo are among the trademarks of
Unaudited GAAP Condensed Consolidated Statements of Income (In millions, except per share amounts) | |||||
Three Months Ended | Nine Months Ended September 30, | ||||
2011 | 2010 | 2011 | 2010 | ||
Net revenue: | |||||
Product revenue | $ 1,902 | $ 1,749 | $ 5,396 | $ 4,700 | |
Income from Qualcomm Agreement | 52 | 52 | 155 | 155 | |
Licensing revenue | 3 | 5 | 18 | 18 | |
Total net revenue | 1,957 | 1,806 | 5,569 | 4,873 | |
Costs and expenses: | |||||
Cost of product revenue | 960 | 872 | 2,732 | 2,329 | |
Research and development | 502 | 448 | 1,504 | 1,290 | |
Selling, general and administrative | 164 | 144 | 525 | 421 | |
Amortization of purchased intangible assets | 8 | 5 | 23 | 13 | |
Impairments of long-lived assets | 9 | 2 | 92 | 2 | |
Restructuring costs | 17 | — | 17 | — | |
Settlement costs (gains), net | 27 | — | (23) | 4 | |
Charitable contribution | — | — | 25 | — | |
Total operating costs and expenses | 1,687 | 1,471 | 4,895 | 4,059 | |
Income from operations | 270 | 335 | 674 | 814 | |
Interest income (expense), net | (1) | 2 | (1) | 7 | |
Other income (expense), net | 7 | (1) | 7 | 4 | |
Income before income taxes | 276 | 336 | 680 | 825 | |
Provision for income taxes | 6 | 8 | 7 | 9 | |
Net income | $ 270 | $ 328 | $ 673 | $ 816 | |
Net income per share (basic) | $ 0.50 | $ 0.64 | $ 1.25 | $ 1.63 | |
Net income per share (diluted) | $ 0.48 | $ 0.60 | $ 1.19 | $ 1.52 | |
Weighted average shares (basic) | 537 | 509 | 537 | 502 | |
Weighted average shares (diluted) | 558 | 544 | 564 | 537 | |
Dividends per share | $ 0.09 | $ 0.08 | $ 0.27 | $ 0.24 | |
The following table presents details of total stock-based compensation expense included in each functional line item in the unaudited condensed consolidated statements of income above: | |
Three Months Ended | Nine Months Ended | ||||
September 30, | |||||
2011 | 2010 | 2011 | 2010 | ||
Cost of product revenue | $ 6 | $ 5 | $ 19 | $ 17 | |
Research and development | 85 | 80 | 284 | 253 | |
Selling, general and administrative | 30 | 28 | 99 | 89 | |
Unaudited Condensed Consolidated Statements of Cash Flows (In millions) | |||||
Three Months Ended | Nine Months Ended September 30, | ||||
2011 | 2010 | 2011 | 2010 | ||
Operating activities | |||||
Net income | $ 270 | $ 328 | $ 673 | $ 816 | |
Adjustments to reconcile net income to net cash provided by operating activities: | |||||
Depreciation and amortization | 28 | 20 | 79 | 58 | |
Stock-based compensation expense: | |||||
Stock options and other awards | 25 | 23 | 99 | 87 | |
Restricted stock units | 96 | 90 | 303 | 272 | |
Acquisition-related items: | |||||
Amortization of purchased intangible assets | 21 | 12 | 65 | 36 | |
Impairment of long-lived assets | 9 | 2 | 92 | 2 | |
Non-cash settlement gain | — | — | (14) | — | |
Changes in operating assets and liabilities: | |||||
Accounts receivable | (137) | (109) | 15 | (284) | |
Inventory | 55 | (45) | 137 | (165) | |
Prepaid expenses and other assets | (1) | 12 | (33) | 35 | |
Accounts payable | 42 | 27 | (99) | 129 | |
Deferred revenue and income | (9) | (9) | (28) | (28) | |
Accrued settlement costs | 28 | (3) | 31 | (166) | |
Other accrued and long-term liabilities | 107 | 107 | 36 | 127 | |
Net cash provided by operating activities | 534 | 455 | 1,356 | 919 | |
Investing activities | |||||
Net purchases of property and equipment | (44) | (35) | (141) | (82) | |
Net cash paid for acquired companies | (3) | (48) | (347) | (150) | |
Purchases of strategic investments | — | — | — | (8) | |
Purchases of marketable securities | (1,109) | (934) | (2,533) | (1,417) | |
Proceeds from sales and maturities of marketable securities | 1,196 | 353 | 3,056 | 723 | |
Net cash provided by (used in) investing activities | 40 | (664) | 35 | (934) | |
Financing activities | |||||
Repurchases of Class A common stock | — | — | (670) | (275) | |
Dividends paid | (48) | (41) | (145) | (121) | |
Payment of assumed debt | — | — | — | (15) | |
Proceeds from issuance of common stock | 42 | 126 | 258 | 372 | |
Minimum tax withholding paid on behalf of employees for restricted stock units | (32) | (34) | (123) | (97) | |
Net cash provided by (used in) financing activities | (38) | 51 | (680) | (136) | |
Increase (decrease) in cash and cash equivalents | 536 | (158) | 711 | (151) | |
Cash and cash equivalents at beginning of period | 1,797 | 1,404 | 1,622 | 1,397 | |
Cash and cash equivalents at end of period | $ 2,333 | $ 1,246 | $ 2,333 | $ 1,246 | |
UNAUDITED SUPPLEMENTAL FINANCIAL INFORMATION | ||||
September 30, 2011 | December 31, 2010 | |||
(In millions) | ||||
Cash and cash equivalents | $ 2,333 | $ 1,622 | ||
Short-term marketable securities | 726 | 1,035 | ||
Long-term marketable securities | 1,184 | 1,401 | ||
Total cash, cash equivalents and marketable securities | $ 4,243 | $ 4,058 | ||
Increase from prior year end | $ 185 | |||
Unaudited Condensed Consolidated Balance Sheets (In millions) | |||
September 30, 2011 | December 31, 2010 | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 2,333 | $ 1,622 | |
Short-term marketable securities | 726 | 1,035 | |
Accounts receivable, net | 817 | 820 | |
Inventory | 491 | 598 | |
Prepaid expenses and other current assets | 125 | 109 | |
Total current assets | 4,492 | 4,184 | |
Property and equipment, net | 339 | 266 | |
Long-term marketable securities | 1,184 | 1,401 | |
Goodwill | 1,796 | 1,677 | |
Purchased intangible assets, net | 427 | 366 | |
Other assets | 58 | 50 | |
Total assets | $ 8,296 | $ 7,944 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts payable | $ 510 | $ 604 | |
Wages and related benefits | 169 | 208 | |
Deferred revenue and income | 28 | 55 | |
Accrued liabilities | 524 | 404 | |
Total current liabilities | 1,231 | 1,271 | |
Long-term debt | 698 | 697 | |
Other long-term liabilities | 202 | 150 | |
Commitments and contingencies | |||
Shareholders' equity | 6,165 | 5,826 | |
Total liabilities and shareholders' equity | $ 8,296 | $ 7,944 | |
Unaudited Schedule of Selected GAAP to Non-GAAP Adjustments (In millions) | |||||
Three Months Ended | Nine Months Ended September 30, | ||||
2011 | 2010 | 2011 | 2010 | ||
Product revenue | $ 1,902 | $ 1,749 | $ 5,396 | $ 4,700 | |
GAAP cost of product revenue | 960 | 872 | 2,732 | 2,329 | |
GAAP product gross profit | $ 942 | $ 877 | $ 2,664 | $ 2,371 | |
GAAP product gross margin | 49.5% | 50.1% | 49.4% | 50.5% | |
GAAP cost of product revenue | $ 960 | $ 872 | $ 2,732 | $ 2,329 | |
Adjustments: | |||||
Stock-based compensation and related payroll taxes | (6) | (5) | (19) | (17) | |
Amortization of purchased intangible assets and step-up of acquired inventory | (22) | (7) | (61) | (30) | |
Non-GAAP cost of product revenue | $ 932 | $ 860 | $ 2,652 | $ 2,282 | |
Product revenue | $ 1,902 | $ 1,749 | $ 5,396 | $ 4,700 | |
Non-GAAP cost of product revenue | 932 | 860 | 2,652 | 2,282 | |
Non-GAAP product gross profit | $ 970 | $ 889 | $ 2,744 | $ 2,418 | |
Non-GAAP product gross margin | 50.9% | 50.9% | 50.8% | 51.5% | |
GAAP research and development and selling, general and administrative expense | $ 666 | $ 592 | $ 2,029 | $ 1,711 | |
Adjustments: | |||||
Stock-based compensation and related payroll taxes | (117) | (109) | (389) | (347) | |
Non-recurring legal fees | - | - | (25) | - | |
Total GAAP to Non-GAAP adjustments | (117) | (109) | (414) | (347) | |
Non-GAAP research and development and selling, general and administrative expense | $ 549 | $ 483 | $ 1,615 | $ 1,364 | |
GAAP net income | $ 270 | $ 328 | $ 673 | $ 816 | |
Adjustments: | |||||
Stock-based compensation and related payroll taxes | 123 | 114 | 408 | 364 | |
Amortization of purchased intangible assets and step-up of acquired inventory | 30 | 12 | 84 | 43 | |
Impairment of long-lived assets | 9 | 2 | 92 | 2 | |
Settlement costs (gains), net | 27 | - | (23) | 4 | |
Charitable contributions | - | - | 25 | - | |
Restructuring costs | 17 | - | 17 | - | |
Non-recurring legal fees | - | - | 25 | - | |
Total GAAP to Non-GAAP adjustments | 206 | 128 | 628 | 413 | |
Non-GAAP net income | $ 476 | $ 456 | $ 1,301 | $ 1,229 | |
Shares used in calculation — diluted (GAAP) | 558 | 544 | 564 | 537 | |
Non-GAAP adjustment | 23 | 24 | 24 | 26 | |
Shares used in calculation — diluted (Non-GAAP)* | 581 | 568 | 588 | 563 | |
GAAP diluted net income per share | $ 0.48 | $ 0.60 | $ 1.19 | $ 1.52 | |
Non-GAAP diluted net income per share | $ 0.82 | $ 0.80 | $ 2.21 | $ 2.18 | |
*Represents the benefits of compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury stock method. | |
Guidance for the Three Months Ending | ||
Three Months Ending | ||
Total Net Revenue (in billions) | ||
Product Gross Margin (GAAP) | Flat to slightly down from Q3'11 | |
Product Gross Margin (Non-GAAP) | Flat to slightly down from Q3'11 | |
Research & development and selling, general, and administrative expenses (GAAP) | Roughly flat from Q3'11 | |
Research & development and selling, general, and administrative expenses (Non-GAAP) | Flat to up | |
The guidance set forth in the above table should be read together with the information under the caption, "Cautions Regarding Forward-Looking Statements" above, our Annual Report on Form 10-K for the year ended
Broadcom Business Press Contact | Broadcom Investor Relations Contact | |
SOURCE
News Provided by Acquire Media