
Broadcom (AVGO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
15.0B
Gross Profit
10.2B
67.96%
Operating Income
5.9B
39.42%
Net Income
5.0B
33.09%
EPS (Diluted)
$1.03
Balance Sheet Metrics
Total Assets
164.6B
Total Liabilities
95.0B
Shareholders Equity
69.6B
Debt to Equity
1.37
Cash Flow Metrics
Operating Cash Flow
6.6B
Free Cash Flow
6.4B
Revenue & Profitability Trend
Broadcom Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 51.6B | 35.8B | 33.2B | 27.4B | 23.9B |
Cost of Goods Sold | 19.1B | 11.1B | 11.1B | 10.6B | 10.4B |
Gross Profit | 32.5B | 24.7B | 22.1B | 16.8B | 13.5B |
Gross Margin % | 63.0% | 68.9% | 66.5% | 61.4% | 56.6% |
Operating Expenses | |||||
Research & Development | 9.3B | 5.3B | 4.9B | 4.9B | 5.0B |
Selling, General & Administrative | 5.0B | 1.6B | 1.4B | 1.3B | 1.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 14.3B | 6.8B | 6.3B | 6.2B | 6.9B |
Operating Income | 15.0B | 16.5B | 14.3B | 8.7B | 4.2B |
Operating Margin % | 29.1% | 45.9% | 43.0% | 31.6% | 17.6% |
Non-Operating Items | |||||
Interest Income | 461.0M | 535.0M | 100.0M | 16.0M | 53.0M |
Interest Expense | 4.0B | 1.6B | 1.7B | 1.9B | 1.8B |
Other Non-Operating Income | -1.6B | -267.0M | -211.0M | -33.0M | -45.0M |
Pre-tax Income | 9.9B | 15.1B | 12.4B | 6.8B | 2.4B |
Income Tax | 3.7B | 1.0B | 939.0M | 29.0M | -518.0M |
Effective Tax Rate % | 37.8% | 6.7% | 7.6% | 0.4% | -21.2% |
Net Income | 5.9B | 14.1B | 11.5B | 6.7B | 3.0B |
Net Margin % | 11.4% | 39.3% | 34.6% | 24.5% | 12.4% |
Key Metrics | |||||
EBITDA | 25.4B | 20.8B | 19.4B | 14.7B | 11.2B |
EPS (Basic) | $1.27 | $3.39 | $2.74 | $1.57 | $0.66 |
EPS (Diluted) | $1.23 | $3.30 | $2.65 | $1.50 | $0.63 |
Basic Shares Outstanding | 4624000000 | 4149000000 | 4089000000 | 4110275607 | 4030075107 |
Diluted Shares Outstanding | 4624000000 | 4149000000 | 4089000000 | 4110275607 | 4030075107 |
Income Statement Trend
Broadcom Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 9.3B | 14.2B | 12.4B | 12.2B | 7.6B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.4B | 3.2B | 3.0B | 2.1B | 2.3B |
Inventory | 1.8B | 1.9B | 1.9B | 1.3B | 1.0B |
Other Current Assets | 764.0M | 364.0M | 341.0M | 516.0M | 590.0M |
Total Current Assets | 19.6B | 20.8B | 18.5B | 16.6B | 11.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 236.3B | 91.2B | 94.3B | 98.3B | 103.7B |
Intangible Assets | 40.6B | 3.9B | 7.1B | 11.4B | 16.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 5.1B | 2.3B | 1.8B | 1.8B | 1.3B |
Total Non-Current Assets | 146.0B | 52.0B | 54.7B | 59.0B | 64.0B |
Total Assets | 165.6B | 72.9B | 73.2B | 75.6B | 75.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.7B | 1.2B | 998.0M | 1.1B | 836.0M |
Short-term Debt | 1.3B | 1.6B | 440.0M | 290.0M | 827.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.1B | 312.0M | 408.0M | 397.0M | 771.0M |
Total Current Liabilities | 16.7B | 7.4B | 7.1B | 6.3B | 6.4B |
Non-Current Liabilities | |||||
Long-term Debt | 66.3B | 37.6B | 39.1B | 39.4B | 40.2B |
Deferred Tax Liabilities | 4.7B | 99.0M | - | - | - |
Other Non-Current Liabilities | 1.5B | 657.0M | 774.0M | 887.0M | 1.4B |
Total Non-Current Liabilities | 81.3B | 41.5B | 43.5B | 44.3B | 45.7B |
Total Liabilities | 98.0B | 48.9B | 50.5B | 50.6B | 52.0B |
Equity | |||||
Common Stock | 5.0M | 4.0M | 0 | 0 | 0 |
Retained Earnings | 0 | 2.7B | 1.6B | 748.0M | 0 |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 67.7B | 24.0B | 22.7B | 25.0B | 23.9B |
Key Metrics | |||||
Total Debt | 67.6B | 39.2B | 39.5B | 39.7B | 41.1B |
Working Capital | 2.9B | 13.4B | 11.5B | 10.3B | 5.5B |
Balance Sheet Composition
Broadcom Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.9B | 14.1B | 11.5B | 6.7B | 3.0B |
Depreciation & Amortization | 10.0B | 3.8B | 5.0B | 6.0B | 6.9B |
Stock-Based Compensation | 5.7B | 2.2B | 1.5B | 1.7B | 2.0B |
Working Capital Changes | -4.6B | -1.6B | -1.7B | -127.0M | 1.1B |
Operating Cash Flow | 19.8B | 18.1B | 16.6B | 13.6B | 11.9B |
Investing Activities | |||||
Capital Expenditures | -548.0M | -452.0M | -424.0M | -443.0M | -463.0M |
Acquisitions | -22.5B | -53.0M | -246.0M | 37.0M | -10.7B |
Investment Purchases | -175.0M | -346.0M | -200.0M | 0 | 0 |
Investment Sales | 156.0M | 228.0M | 200.0M | 169.0M | 0 |
Investing Cash Flow | -23.1B | -689.0M | -667.0M | -245.0M | -11.1B |
Financing Activities | |||||
Share Repurchases | -12.4B | -7.7B | -8.5B | -1.3B | -765.0M |
Dividends Paid | -9.8B | -7.6B | -7.0B | -6.2B | -5.5B |
Debt Issuance | 40.0B | 0 | 1.9B | 9.9B | 27.8B |
Debt Repayment | -19.6B | -403.0M | -2.4B | -11.5B | -20.1B |
Financing Cash Flow | -1.7B | -15.6B | -15.8B | -9.0B | 1.6B |
Free Cash Flow | 19.4B | 17.6B | 16.3B | 13.3B | 11.6B |
Net Change in Cash | -5.0B | 1.8B | 153.0M | 4.3B | 2.4B |
Cash Flow Trend
Broadcom Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
111.30
Forward P/E
49.43
Price to Book
5.15
Price to Sales
25.14
PEG Ratio
49.43
Profitability Ratios
Profit Margin
22.64%
Operating Margin
31.77%
Return on Equity
18.98%
Return on Assets
8.01%
Financial Health
Current Ratio
1.08
Debt to Equity
166.03
Beta
1.17
Per Share Data
EPS (TTM)
$2.74
Book Value per Share
$59.22
Revenue per Share
$12.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
avgo | 1.4T | 111.30 | 5.15 | 18.98% | 22.64% | 166.03 |
Nvidia | 4.5T | 58.76 | 53.15 | 115.46% | 51.69% | 12.27 |
Advanced Micro | 280.4B | 102.83 | 4.70 | 4.70% | 9.57% | 6.51 |
Texas Instruments | 170.2B | 34.23 | 10.38 | 29.99% | 30.23% | 85.61 |
Qualcomm | 159.2B | 14.24 | 5.88 | 44.62% | 26.77% | 54.35 |
Micron Technology | 133.1B | 21.42 | 2.62 | 13.11% | 18.41% | 31.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.