Broadcom Inc. (AVGO)
Stock Price: $445.85 USD
-6.22 (-1.38%)
Updated Jan 15, 2021 4:00 PM EST - Market closed
After-hours: $445.75 -0.10 (-0.02%) Jan 15, 7:47 PM
Income Statement (Annual)
Numbers in millions USD. Fiscal year is December-November.
| Year | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23,888 | 22,597 | 20,848 | 17,636 | 13,240 | 6,824 | 4,269 | 2,520 | 2,364 | 2,336 | 2,093 | 1,484 | 1,699 | 1,527 | 1,399 | |
| Revenue Growth | 5.71% | 8.39% | 18.21% | 33.2% | 94.02% | 59.85% | 69.4% | 6.6% | 1.2% | 11.61% | 41.04% | -12.65% | 11.26% | 9.15% | - | |
| Cost of Revenue | 10,372 | 10,114 | 10,115 | 9,127 | 7,300 | 3,271 | 2,392 | 1,322 | 1,222 | 1,189 | 1,127 | 924 | 1,044 | 1,165 | 983 | |
| Gross Profit | 13,516 | 12,483 | 10,733 | 8,509 | 5,940 | 3,553 | 1,877 | 1,198 | 1,142 | 1,147 | 966 | 560 | 655 | 362 | 416 | |
| Selling, General & Admin | 1,935 | 1,709 | 1,056 | 789 | 806 | 486 | 407 | 222 | 199 | 220 | 196 | 169 | 196 | 193 | 243 | |
| Research & Development | 4,968 | 4,696 | 3,768 | 3,302 | 2,674 | 1,049 | 695 | 398 | 335 | 317 | 280 | 245 | 265 | 205 | 187 | |
| Other Operating Expenses | 2,599 | 2,634 | 774 | 2,047 | 2,869 | 386 | 337 | 26.00 | 26.00 | 26.00 | 24.00 | 98.00 | 34.00 | 69.00 | 80.00 | |
| Operating Expenses | 9,502 | 9,039 | 5,598 | 6,138 | 6,349 | 1,921 | 1,439 | 646 | 560 | 563 | 500 | 512 | 495 | 467 | 510 | |
| Operating Income | 4,014 | 3,444 | 5,135 | 2,371 | -409 | 1,632 | 438 | 552 | 582 | 584 | 466 | 48.00 | 160 | -105 | -94.00 | |
| Interest Expense / Income | 1,777 | 1,444 | 628 | 454 | 585 | 191 | 110 | 2.00 | 1.00 | 4.00 | 34.00 | 77.00 | 86.00 | 109 | 143 | |
| Other Expense / Income | -205 | -214 | 332 | 190 | 103 | 1.00 | 32.00 | -18.00 | -4.00 | 19.00 | 26.00 | 7.00 | -12.00 | -63.00 | -13.00 | |
| Pretax Income | 2,442 | 2,214 | 4,175 | 1,727 | -1,097 | 1,440 | 296 | 568 | 585 | 561 | 406 | -36.00 | 86.00 | -151 | -224 | |
| Income Tax | -518 | -510 | -8,084 | 35.00 | 642 | 76.00 | 33.00 | 16.00 | 22.00 | 9.00 | -9.00 | 8.00 | 3.00 | 8.00 | 3.00 | |
| Net Income | 2,960 | 2,724 | 12,259 | 1,692 | -1,739 | 1,364 | 263 | 552 | 563 | 552 | 415 | -44.00 | 83.00 | -159 | -227 | |
| Preferred Dividends | 297 | 29.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Net Income Common | 2,663 | 2,695 | 12,259 | 1,692 | -1,739 | 1,364 | 263 | 552 | 563 | 552 | 415 | -44.00 | 83.00 | -159 | -227 | |
| Shares Outstanding (Basic) | 402 | 398 | 418 | 405 | 366 | 264 | 251 | 247 | 245 | 245 | 238 | 219 | 214 | 214 | 213 | |
| Shares Outstanding (Diluted) | 421 | 419 | 431 | 421 | 383 | 281 | 267 | 252 | 250 | 252 | 246 | 219 | 219 | 214 | 213 | |
| Shares Change | 1.01% | -4.78% | 3.21% | 10.66% | 38.64% | 5.18% | 1.62% | 0.82% | 0% | 2.94% | 8.68% | 2.34% | 0% | 0.47% | - | |
| EPS (Basic) | 6.62 | 6.77 | 29.33 | 4.18 | -4.75 | 5.17 | 1.05 | 2.23 | 2.30 | 2.25 | 1.74 | -0.20 | 0.39 | -0.74 | -1.07 | |
| EPS (Diluted) | 6.33 | 6.43 | 28.44 | 4.02 | -4.86 | 4.85 | 0.99 | 2.19 | 2.25 | 2.19 | 1.69 | -0.20 | 0.38 | -0.74 | -1.07 | |
| EPS Growth | -1.56% | -77.39% | 607.46% | - | - | 389.9% | -54.79% | -2.67% | 2.74% | 29.59% | - | - | - | - | - | |
| Free Cash Flow Per Share | 28.88 | 23.50 | 20.30 | 14.63 | 7.36 | 6.95 | 3.05 | 1.97 | 1.85 | 2.51 | 1.82 | 0.37 | 0.69 | 0.51 | 1.47 | |
| Dividend Per Share | 13.00 | 10.60 | 7.00 | 4.08 | 1.94 | 1.55 | 1.13 | 0.80 | 0.56 | 0.35 | - | - | - | - | - | |
| Dividend Growth | 22.64% | 51.43% | 71.57% | 110.31% | 25.16% | 37.17% | 41.25% | 42.86% | 60% | - | - | - | - | - | - | |
| Gross Margin | 56.6% | 55.2% | 51.5% | 48.2% | 44.9% | 52.1% | 44% | 47.5% | 48.3% | 49.1% | 46.2% | 37.7% | 38.6% | 23.7% | 29.7% | |
| Operating Margin | 16.8% | 15.2% | 24.6% | 13.4% | -3.1% | 23.9% | 10.3% | 21.9% | 24.6% | 25.0% | 22.3% | 3.2% | 9.4% | -6.9% | -6.7% | |
| Profit Margin | 11.1% | 11.9% | 58.8% | 9.6% | -13.1% | 20% | 6.2% | 21.9% | 23.8% | 23.6% | 19.8% | -3% | 4.9% | -10.4% | -16.2% | |
| FCF Margin | 48.6% | 41.4% | 40.7% | 33.6% | 20.3% | 26.9% | 17.9% | 19.3% | 19.1% | 26.3% | 20.7% | 5.5% | 8.7% | 7.1% | 22.3% | |
| Effective Tax Rate | - | - | - | 2.0% | - | 5.3% | 11.1% | 2.8% | 3.8% | 1.6% | - | - | 3.5% | - | - | |
| EBITDA | 11,124 | 9,466 | 8,884 | 6,918 | 2,530 | 2,593 | 1,031 | 757 | 741 | 722 | 599 | 201 | 331 | 134 | 129 | |
| EBITDA Margin | 46.6% | 41.9% | 42.6% | 39.2% | 19.1% | 38% | 24.2% | 30% | 31.3% | 30.9% | 28.6% | 13.5% | 19.5% | 8.8% | 9.2% | |
| EBIT | 4,219 | 3,658 | 4,803 | 2,181 | -512 | 1,631 | 406 | 570 | 586 | 565 | 440 | 41.00 | 172 | -42.00 | -81.00 | |
| EBIT Margin | 17.7% | 16.2% | 23.0% | 12.4% | -3.9% | 23.9% | 9.5% | 22.6% | 24.8% | 24.2% | 21.0% | 2.8% | 10.1% | -2.8% | -5.8% |