Broadcom Inc.
Broadcom Inc. designs, develops, and supplies various semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide. The company operates in two segm…
Semiconductors
US, San Jose [HQ]
AVGO/Financial Reporting
Income Statements
Profit & Loss · 15 Statements · From 2023 to 2009Configuration
In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,484.00 | 2,093.00 | 2,336.00 | 2,364.00 | 2,520.00 | 4,269.00 | 6,824.00 | 13,240.00 | 17,636.00 | 20,848.00 | 22,597.00 | 23,888.00 | 27,450.00 | 33,203.00 | 35,819.00 | |
|
EPS
|
-0.20 | 1.74 | 2.25 | 2.30 | 2.23 | 1.05 | 5.17 | -4.75 | 4.43 | 29.33 | 6.77 | 6.62 | 15.70 | 27.44 | 33.93 | |
| Diluted in mil. | -0.20 | 1.69 | 2.19 | 2.25 | 2.19 | 0.99 | 4.85 | -4.54 | 4.27 | 28.44 | 6.43 | 6.33 | 15.00 | 26.53 | 32.98 | |
|
Profit
|
560.00 | 966.00 | 1,147.00 | 1,142.00 | 1,197.00 | 1,877.00 | 3,553.00 | 5,940.00 | 8,509.00 | 10,733.00 | 12,483.00 | 13,516.00 | 16,844.00 | 22,095.00 | 24,690.00 | |
| Gross Margin | 37.74 | 46.15 | 49.10 | 48.31 | 47.50 | 43.97 | 52.07 | 44.86 | 48.25 | 51.48 | 55.24 | 56.58 | 61.36 | 66.55 | 68.93 | |
| Pre Tax | -36.00 | 406.00 | 561.00 | 585.00 | 568.00 | 342.00 | 1,467.00 | -1,107.00 | 1,935.00 | 4,545.00 | 2,226.00 | 2,443.00 | 6,765.00 | 12,434.00 | 15,097.00 | |
| Profit Margin | -2.43 | 19.40 | 24.02 | 24.75 | 22.54 | 8.01 | 21.50 | -8.36 | 10.97 | 21.80 | 9.85 | 10.23 | 24.64 | 37.45 | 42.15 | |
| ETR | -22.22 | -2.22 | 1.60 | 3.76 | 2.82 | 9.65 | 5.18 | -57.99 | 1.81 | -177.87 | -22.91 | -21.20 | 0.43 | 7.55 | 6.72 | |
| Net | -44.00 | 415.00 | 552.00 | 563.00 | 552.00 | 263.00 | 1,364.00 | -1,739.00 | 1,796.00 | 12,259.00 | 2,724.00 | 2,960.00 | 6,736.00 | 11,495.00 | 14,082.00 | |
| Profit Margin | -2.96 | 19.83 | 23.63 | 23.82 | 21.90 | 6.16 | 19.99 | -13.13 | 10.18 | 58.80 | 12.05 | 12.39 | 24.54 | 34.62 | 39.31 | |
| EBITDA | 231.00 | 628.00 | 745.00 | 742.00 | 760.00 | 1,217.00 | 2,757.00 | 3,639.00 | 7,453.00 | 9,593.00 | 10,069.00 | 11,323.00 | 14,839.00 | 19,212.00 | 20,798.00 | |
| EBITDA Margin | 15.57 | 30.00 | 31.89 | 31.39 | 30.16 | 28.51 | 40.40 | 27.48 | 42.26 | 46.01 | 44.56 | 47.40 | 54.06 | 57.86 | 58.06 | |
| Operating Income | 48.00 | 466.00 | 584.00 | 582.00 | 552.00 | 438.00 | 1,632.00 | -409.00 | 2,493.00 | 5,135.00 | 3,444.00 | 4,014.00 | 8,519.00 | 14,225.00 | 16,207.00 | |
| Operating Margin | 3.23 | 22.26 | 25.00 | 24.62 | 21.90 | 10.26 | 23.92 | -3.09 | 14.14 | 24.63 | 15.24 | 16.80 | 31.03 | 42.84 | 45.25 | |
| Interest Income | - - | - - | 1.00 | - - | 4.00 | 6.00 | 8.00 | 10.00 | 44.00 | 114.00 | 98.00 | 53.00 | 16.00 | 100.00 | 535.00 | |
| Loss | -1,413.00 | -1,624.00 | -1,748.00 | -1,777.00 | -1,966.00 | -3,691.00 | -5,055.00 | -12,653.00 | -14,982.00 | -15,480.00 | -18,417.00 | -19,676.00 | -18,783.00 | -18,921.00 | -19,368.00 | |
| Cost of Revenue | -924.00 | -1,127.00 | -1,189.00 | -1,222.00 | -1,323.00 | -2,392.00 | -3,271.00 | -7,300.00 | -9,127.00 | -10,115.00 | -10,114.00 | -10,372.00 | -10,606.00 | -11,108.00 | -11,129.00 | |
|
Operating Expenses
|
-489.00 | -497.00 | -559.00 | -555.00 | -643.00 | -1,299.00 | -1,784.00 | -5,353.00 | -5,855.00 | -5,365.00 | -8,303.00 | -9,304.00 | -8,177.00 | -7,813.00 | -8,239.00 | |
| R&D | -245.00 | -280.00 | -317.00 | -335.00 | -397.00 | -695.00 | -1,049.00 | -2,674.00 | -3,292.00 | -3,768.00 | -4,696.00 | -4,968.00 | -4,854.00 | -4,919.00 | -5,253.00 | |
| G&A | -169.00 | -196.00 | -220.00 | -199.00 | -222.00 | -407.00 | -486.00 | -806.00 | -787.00 | -1,056.00 | - - | - - | - - | - - | - - | |
| SG&A | -169.00 | -196.00 | -220.00 | -199.00 | -222.00 | -407.00 | -486.00 | -806.00 | -799.00 | -1,056.00 | -1,709.00 | -1,935.00 | -1,347.00 | -1,382.00 | -1,592.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | -12.00 | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -160.00 | -159.00 | -157.00 | -155.00 | -187.00 | -625.00 | -962.00 | -3,042.00 | -4,737.00 | -4,081.00 | -5,808.00 | -6,905.00 | -6,041.00 | -4,984.00 | -3,835.00 | |
| Interest Expenses | -77.00 | -34.00 | -4.00 | -1.00 | -2.00 | -110.00 | -191.00 | -585.00 | -454.00 | -628.00 | -1,444.00 | -1,777.00 | -1,885.00 | -1,737.00 | -1,622.00 | |
| Other Expenses | -30.00 | -29.00 | -23.00 | -1.00 | -16.00 | -126.00 | -111.00 | -1,109.00 | -265.00 | -195.00 | -1,218.00 | -1,571.00 | -1,754.00 | -1,791.00 | -268.00 | |
|
WA Shares Outstanding
|
218.00 | 237.00 | 244.00 | 244.00 | 246.00 | 250.00 | 263.00 | 365.00 | 404.00 | 417.00 | 398.00 | 402.00 | 410.00 | 409.00 | 415.00 | |
| Diluted | 218.00 | 245.00 | 251.00 | 249.00 | 251.00 | 266.00 | 280.00 | 382.00 | 420.00 | 430.00 | 419.00 | 421.00 | 429.00 | 423.00 | 427.00 |