EX-99.1 2 a00457exv99w1.htm EXHIBIT 99.1 exv99w1
 

NEWS RELEASE

     
Broadcom Business Press Contact
Bill Blanning
Sr. Director, Corporate Communications
949-926-5555
blanning@broadcom.com
  Broadcom Financial Analyst Contact
T. Peter Andrew
Sr. Director, Investor Relations
949-926-5663
pandrew@broadcom.com

Broadcom Reports Second Quarter 2004 Results

Conference Call to be Webcast Today at 1:45 p.m. Pacific Time

IRVINE, Calif. – July 22, 2004 – Broadcom Corporation (Nasdaq: BRCM) today reported financial results for its second fiscal quarter ended June 30, 2004.

Net revenue for the second quarter of 2004 was a record $641.3 million, an increase of 11.8% from the $573.4 million reported for the first quarter of 2004 and an increase of 69.7% from the $377.9 million reported for the second quarter of 2003. Net income computed in accordance with generally accepted accounting principles (GAAP) for the second quarter of 2004 was $63.8 million, or $.18 per share (diluted), compared with GAAP net income of $39.9 million, or $.12 per share (diluted), for the first quarter of 2004, and a GAAP net loss of $891.7 million, or $3.08 per share (basic and diluted), for the second quarter of 2003.

Broadcom reports net income (loss) and basic and diluted net income (loss) per share in accordance with U.S. GAAP and additionally on a non-GAAP basis, referred to as pro forma, which excludes certain charges related to acquisitions, employer payroll tax expense on certain stock option exercises, settlement costs, restructuring costs, gains or losses on strategic investments, non-operating gains, certain other non-cash charges, and the related income tax effects.

Pro forma net income for the second quarter of 2004, computed with the described exclusions from GAAP reporting, was $121.9 million, or $.35 per share (diluted). This compares with pro forma net income of $98.8 million, or $.29 per share (diluted), for the first quarter of 2004, and pro forma net income of $29.6 million, or $.10 per share (diluted), for the second quarter of 2003.

 


 

Broadcom Reports First Quarter 2004 Results
Page 2

GAAP and pro forma net income per share were based on 352.4 million weighted average shares outstanding (diluted) for the second quarter of 2004 and on 342.6 million weighted average shares outstanding (diluted) for the first quarter of 2004. GAAP net loss per share for the second quarter of 2003 was based on 289.7 million weighted average shares outstanding (basic and diluted), and pro forma net income per share for the second quarter of 2003 was based on 307.1 million weighted average shares outstanding (diluted).

Net revenue for the six months ended June 30, 2004 was $1.215 billion, an increase of 72.2% from the $705.3 million reported for the six months ended June 30, 2003. GAAP net income for the six months ended June 30, 2004 was $103.7 million, or $.30 per share (diluted), compared with a GAAP net loss of $959.6 million, or $3.39 per share (basic and diluted), for the six months ended June 30, 2003.

Pro forma net income for the six months ended June 30, 2004 was $220.7 million, or $.64 per share (diluted), compared with pro forma net income of $46.6 million, or $.16 per share (diluted), for the six months ended June 30, 2003.

GAAP and pro forma net income per share for the six months ended June 30, 2004 were based on 347.5 million weighted average shares outstanding (diluted). GAAP net loss per share for the six months ended June 30, 2003 was based on 283.0 million weighted average shares outstanding (basic and diluted). Pro forma net income per share for the six months ended June 30, 2003 was based on 298.0 million weighted average shares outstanding (diluted).

Broadcom believes pro forma reporting provides meaningful insight into the company’s ongoing economic performance and therefore uses pro forma reporting internally in evaluating and managing the company’s operations. Broadcom has chosen to provide this supplemental information to investors to enable them to perform additional comparisons of operating results and to illustrate the results of ongoing operations. A reconciliation of GAAP net income (loss) to pro forma net income appears in the financial statements portion of this release.

“Broadcom’s continued focus on new product and end market development has enabled the company to once again attain record revenues and strong cash generation,” said Alan E. Ross, Broadcom’s President and CEO. “Broadcom’s broad product portfolio and many end market exposures uniquely position the company to benefit from the convergence of voice, video and data services, whether over wired or

 


 

Broadcom Reports First Quarter 2004 Results
Page 3

wireless networks. These benefits are reflected in the strong sequential and year-over-year revenue growth rates we demonstrated in the second quarter, and also in strong cash generation, as cash and marketable securities on hand grew by $167.1 million sequentially.”

Broadcom’s record revenue of $641.3 million in the second quarter of 2004 marked the company’s twelfth consecutive quarter of revenue increases. The strongest revenue growth on a sequential basis was experienced in the company’s broadband communications and enterprise networking businesses.

Following is a review of selected key accomplishments and progress of the company related to the second quarter of 2004:

Broadcom expanded its leading portfolio of audio and video solutions with the acquisition of Sand Video, Inc., adding next generation advanced video compression technologies such as the emerging ITU-T H.264 standard, also known as advanced video coding (AVC) or MPEG-4 Part 10, as well as support for Microsoft’s Windows Media® 9 compression and decompression standards. These technologies will be leveraged throughout Broadcom’s cable and satellite set-top box offerings, and have applicability in adjacent and other end markets such as digital television, personal video recording, digital camera and camcorder, video conferencing, and mobile devices.

Broadcom experienced increased penetration in the satellite set-top box market, a new end market that the company entered in 2003. In personal video recording (PVR), a market that is still in its early stages, Broadcom continued to provide solutions to help drive the adoption of its PVR technology into satellite and cable set-top boxes and standalone PVR systems.

As service providers continue to look for new ways to meet consumer demand for high-speed data, television and telephony services, Broadcom remains poised to provide a wide variety of products to address those needs, both wired and wireless. In the cable market, Broadcom began shipments of its next generation single-chip DOCSIS® 2.0 cable modem solution that addresses the increased performance and reliability demands of high-speed data, voice and gateway modem designs. This was complemented by ARRIS’s announcement that its Cadant® C3™ cable modem termination system (CMTS), based on a Broadcom® CMTS chipset, achieved DOCSIS 2.0 qualification. In the ADSL market, Broadcom introduced a new ADSL2+ router chip that offers unparalleled ADSL2+ physical layer performance, wire-speed routing throughput, and enhanced features. Within the optical domain, Broadcom and BroadLight Inc. announced joint solutions to enable the rapid introduction of cost-effective fiber-to-the-premises (FTTP) optical network units.

 


 

Broadcom Reports First Quarter 2004 Results
Page 4

Increasing its presence in the emerging digital television market, Broadcom introduced a single-chip digital TV receiver that couples analog and digital functionality to improve the reliability and reduce the cost of delivering standard and high definition digital television programming to consumers. The combination of Broadcom’s recently-introduced high definition/personal video recording chip with this single-chip receiver provides a complete digital TV solution to television and set-top box manufacturers.

In the Ethernet semiconductor market, a recent report published by IDC named Broadcom the worldwide market share revenue leader. This leading position was further highlighted by the company’s announcement that it had surpassed the cumulative milestone of shipping over one billion Ethernet ports, including over 350 million complete switch ports, to networking and personal computer customers worldwide, including all Tier 1 system manufacturers.

In the Ethernet networking infrastructure market, Broadcom began shipments of its next generation enterprise switch products, the StrataXGS® II family, which offer enhanced scalability and multi-layer intelligence to address the convergence of voice, video and data traffic within business environments. System vendors are able to leverage their current investment in products based on Broadcom’s StrataXGS switches to quickly bring to market next generation systems designed for maximum network uptime, security and ease of management.

Broadcom’s new family of 4 gigabit per second Fibre Channel fabric switches, introduced during the quarter, will help drive Fibre Channel storage networking beyond costly, complex and isolated islands within large enterprises into more accessible and higher volume small-to-medium sized business segments. These switches also provide a high level of integration and require minimal board space, enabling use in very space-constrained environments such as high-density blade servers. In enterprise storage arrays, Broadcom’s Fibre Channel fabric switching technology provides increased performance and greater scalability over legacy shared- and arbitrated-loop architectures such as loop switches, thereby enhancing a market transition opportunity in storage networking that is analogous to the transition from hubs to switches in the Ethernet market.

 


 

Broadcom Reports First Quarter 2004 Results
Page 5

With security becoming a top priority of CIOs, Broadcom introduced a new security-based client management system called BroadSAFE™ Security which is being incorporated into multiple Broadcom networking silicon product lines, including Internet Protocol phones, wired and wireless enterprise and small-to-medium sized switches, broadband processors and security processors. BroadSAFE Security employs a combination of hardware and software that enables IT managers to more securely and cost-effectively manage client devices to protect against network attacks.

During the quarter, Broadcom passed the milestone of 25 million units shipped cumulatively for its NetXtreme™ Gigabit Ethernet controller chip family, which is the leading choice for business desktops, notebooks, workstations and servers for leading Tier 1 OEM PC manufacturers and other OEM/ODM customers worldwide. Broadcom also began shipments of its next generation Gigabit Ethernet controller family, NetXtreme II, the first controllers to simultaneously perform storage networking, high performance clustering, accelerated data networking and remote system management on a standard Ethernet network. This new class of Ethernet controller, called a converged NIC, enables customers to vastly simplify their systems, lower the total cost of ownership, and significantly improve overall system performance.

Broadcom and AMD announced a strategic relationship to develop server platform products that support the AMD Opteron™ processor architecture, complementing the support that Broadcom’s ServerWorks subsidiary has provided for Intel® processor-based platforms. Also in the server market, Broadcom began shipping its RAIDCore™ serial ATA RAID controllers through Bell Microproducts and other distributors. Other features added to the RAIDCore solution included distributed sparing capabilities and enhanced security and virus/worm protection capabilities.

In an effort to drive the inclusion of wireless local area networking (LAN) capabilities within a variety of devices, Broadcom began shipping two highly integrated solutions during the second quarter. The first product is a new AirForce™ product with Sentry5™ technology combining wireless LAN routing, Fast Ethernet switching, accelerated virtual private networking security, and a MIPS® processor into a single system-on-a-chip. The second product is a next generation IEEE 802.11g AirForce One™ solution that incorporates a high performance 2.4 GHz radio, IEEE 802.11a/g baseband processor, media access controller and other radio components.

 


 

Broadcom Reports First Quarter 2004 Results
Page 6

Evidencing Broadcom’s growing presence in the mobile device market, the company signed a definitive agreement to acquire Zyray Wireless Inc., a provider of baseband co-processors addressing next generation wideband code division multiple access (WCDMA) mobile devices. Zyray’s co-processor solution enables mobile device manufacturers to quickly bring to market third generation (3G) WCDMA handsets in a low-cost and low-risk manner, capitalizing upon their previous technology development investments. The Zyray acquisition closed July 15. Broadcom is now well positioned in the wireless market with the ability to combine GSM/GPRS/EDGE/WCDMA technologies with hardware and software enabling Bluetooth® and Wi-Fi® communications, thereby providing complete wireless communication solutions to mobile device manufacturers.

Continuing the company’s efforts to provide complete solutions to its customers, Broadcom also acquired WIDCOMM, Inc., the leading independent provider of software solutions for Bluetooth wireless products. The combination of WIDCOMM’s software and the company’s Bluetooth semiconductor portfolio enables Broadcom to provide the industry’s most complete and optimized Bluetooth system solutions. Showcasing Broadcom’s ability to quickly integrate and leverage technologies across its product lines, a few weeks following the acquisition Broadcom announced that WIDCOMM’s protocol stack had been integrated into its mobile phone software platform, enabling cell phone manufacturers to easily add Bluetooth functionality to their designs.

“Broadcom remains committed to continued new product and end market expansion,” Mr. Ross concluded. “As consumers, businesses and service providers seek new and innovative means of communication and converged distribution of voice, video and data services, Broadcom is the vendor with the right hardware and software solutions to make these desires a reality.”

Broadcom will conduct a conference call with analysts and investors to discuss its second quarter 2004 financial results and current financial prospects today at 1:45 p.m. Pacific Time (4:45 p.m. Eastern Time). The company will broadcast the conference call via webcast over the Internet. To listen to the webcast, or to view the financial or other statistical information required by SEC Regulation G, please visit the Investors section of the Broadcom website at www.broadcom.com/investors. The webcast will be recorded and available for replay until 5:00 p.m. Pacific Time on Thursday, August 5, 2004.

 


 

Broadcom Reports First Quarter 2004 Results
Page 7

About Broadcom

Broadcom Corporation is a leading provider of highly integrated semiconductor solutions that enable broadband communications and networking of voice, video and data services. We design, develop and supply complete system-on-a-chip (SoC) solutions incorporating digital, analog, radio frequency (RF), microprocessor and digital signal processing (DSP) technologies, as well as related hardware and software system-level applications. Our diverse product portfolio addresses every major broadband communications market and includes solutions for digital cable and satellite set-top boxes; high definition television (HDTV); cable and digital subscriber line (DSL) modems and residential gateways; high-speed transmission and switching for local, metropolitan, wide area and storage networking; home and wireless networking; cellular and terrestrial wireless communications; Voice over Internet Protocol (VoIP) gateway and telephony systems; broadband network and security processors; and SystemI/O™ server solutions. These technologies and products support our core mission: Connecting everything®.

Broadcom is headquartered in Irvine, Calif., and may be contacted at 1-949-450-8700 or at www.broadcom.com.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995:

All statements included or incorporated by reference in this release and in the related conference call for analysts and investors, other than statements or characterizations of historical fact, are forward-looking statements. These forward-looking statements are based on our current expectations, estimates and projections about our 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. 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.

Important factors that may cause such a difference for Broadcom include, but are not limited to, general economic and political conditions and specific conditions in the markets we address, including the continuing volatility in the technology sector and semiconductor industry, trends in the broadband communications markets in various geographic regions, and possible disruption in commercial activities related to terrorist activity or armed conflict in the United States and other locations; our ability to scale our operations in response to changes in demand for our products and services; the timing, rescheduling or cancellation of significant customer orders and our ability, as well as the ability of our customers, to manage inventory; the rate at which our present and future customers and end-users adopt Broadcom’s technologies and products in our target markets; delays in the adoption and acceptance of industry standards in those markets; competitive pressures and other factors such as the qualification, availability and pricing of competing products and technologies and the resulting effects on sales and pricing of our products; our ability to retain and hire key executives, technical personnel and other employees in the numbers, with the capabilities, and at the compensation levels needed to implement our business and product plans; the loss of a key customer; our ability to specify, develop or acquire, complete, introduce,

 


 

Broadcom Reports First Quarter 2004 Results
Page 8

market and transition to volume production new products and technologies in a timely manner; the effects of new and emerging technologies; the timing of customer-industry qualification and certification of our products and the risks of non-qualification or non-certification; the volume of our product sales and pricing concessions on volume sales; changes in our product or customer mix; intellectual property disputes and customer indemnification claims, settlements and other types of litigation risk; the availability and pricing of third party semiconductor foundry and assembly capacity and raw materials; fluctuations in the manufacturing yields of our third party semiconductor foundries and other problems or delays in the fabrication, assembly, testing or delivery of our products; the risks of producing products with new suppliers and at new fabrication and assembly facilities; the quality of our products and any remediation costs; problems or delays that we may face in shifting our products to smaller geometry process technologies and in achieving higher levels of design integration; the effectiveness of our ongoing expense and product cost control and reduction efforts; the risks and uncertainties associated with our international operations, particularly in light of recent events; the effects of natural disasters, public health emergencies, international conflicts and other events beyond our control; the level of orders received that can be shipped in a fiscal quarter; and other factors.

Our Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K, and other Securities and Exchange Commission filings discuss the foregoing risks as well as other important risk factors that could contribute to such differences or otherwise affect our business, results of operations and financial condition. The forward-looking statements in this release and in the related conference call for analysts and investors speak only as of the date they are made. We undertake no obligation to revise or update publicly any forward-looking statement for any reason.

Broadcom®, the pulse logo, Connecting everything®, the Connecting everything logo, StrataXGS®, AirForce™, AirForce One™, BroadSAFE™, NetXtreme™, RAIDCore™, Sentry5™ and SystemI/O™ are trademarks of Broadcom Corporation and/or its affiliates in the United States and certain other countries. DOCSIS® is a trademark of Cable Television Laboratories, Inc. Cadant® and C3™ are trademarks of Arris International, Inc. AMD Opteron™ is a trademark of Advanced Micro Devices, Inc. Intel® is a trademark of Intel Corporation. MIPS® is a trademark of MIPS Technologies, Inc. Windows Media® is a trademark of Microsoft Corporation. Bluetooth® is a trademark of the Bluetooth SIG. Wi-Fi® is a trademark of the Wi-Fi Alliance. Any other trademarks or trade names mentioned are the property of their respective owners.

 


 

BROADCOM CORPORATION
Unaudited GAAP Consolidated Statements of Operations
(In thousands, except per share amounts)

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Net revenue
  $ 641,299     $ 377,879     $ 1,214,705     $ 705,343  
Cost of revenue (1)
    317,479       206,853       600,960       378,873  
 
   
 
     
 
     
 
     
 
 
Gross profit
    323,820       171,026       613,745       326,470  
Operating expense:
                               
Research and development (2) (3)
    124,782       106,378       243,731       209,501  
Selling, general and administrative (2) (3)
    55,452       47,373       107,547       88,732  
Stock-based compensation (4)
    21,893       74,706       49,650       143,534  
Amortization of purchased intangible assets (4)
    831       1,168       831       2,700  
In-process research and development (4)
    24,244             26,504        
Settlement costs
    13,500       178,302       32,500       178,302  
Impairment of goodwill and other intangible assets
          438,611       18,000       438,611  
Stock option exchange
          209,266             209,266  
Restructuring costs
          2,165             2,932  
 
   
 
     
 
     
 
     
 
 
Income (loss) from operations
    83,118       (886,943 )     134,982       (947,108 )
Interest income, net
    2,714       1,310       4,617       3,500  
Other income (expense), net
    592       569       (400 )     (47 )
 
   
 
     
 
     
 
     
 
 
Income (loss) before income taxes
    86,424       (885,064 )     139,199       (943,655 )
Provision for income taxes
    22,585       6,678       35,496       15,993  
 
   
 
     
 
     
 
     
 
 
Net income (loss)
  $ 63,839     $ (891,742 )   $ 103,703     $ (959,648 )
 
   
 
     
 
     
 
     
 
 
Net income (loss) per share (basic)
  $ .20     $ (3.08 )   $ .33     $ (3.39 )
 
   
 
     
 
     
 
     
 
 
Net income (loss) per share (diluted)
  $ .18     $ (3.08 )   $ .30     $ (3.39 )
 
   
 
     
 
     
 
     
 
 
Weighted average shares (basic)
    316,691       289,745       312,855       283,031  
 
   
 
     
 
     
 
     
 
 
Weighted average shares (diluted)
    352,359       289,745       347,478       283,031  
 
   
 
     
 
     
 
     
 
 
Notes:
                               
(1)   Cost of revenue includes the following:
                               
Stock-based compensation expense
  $ 600     $ 1,845     $ 1,271     $ 4,372  
Amortization of purchased intangible assets.
    3,354       4,473       5,446       10,526  
Stock option exchange expense
          11,454             11,454  
Employer payroll tax expense on certain stock option exercises
    145       24       207       26  
 
   
 
     
 
     
 
     
 
 
 
  $ 4,099     $ 17,796     $ 6,924     $ 26,378  
 
   
 
     
 
     
 
     
 
 
(2)   Stock-based compensation expense is excluded from the following (and presented as a separate line item):
                               
Research and development expense
  $ 19,104     $ 63,327     $ 43,160     $ 114,260  
Selling, general and administrative expense.
    2,789       11,379       6,490       29,274  
 
   
 
     
 
     
 
     
 
 
 
  $ 21,893     $ 74,706     $ 49,650     $ 143,534  
 
   
 
     
 
     
 
     
 
 
Amortization of purchased intangible assets is excluded from the following (and presented as a separate line item):
                               
Research and development expense
  $     $     $     $ 815  
Selling, general and administrative expense.
    831       1,168       831       1,885  
 
   
 
     
 
     
 
     
 
 
 
  $ 831     $ 1,168     $ 831     $ 2,700  
 
   
 
     
 
     
 
     
 
 
Stock option exchange expense is excluded from the following (and presented as a separate line item):
                               
Research and development expense
  $     $ 164,798     $     $ 164,798  
Selling, general and administrative expense.
          44,468             44,468  
 
   
 
     
 
     
 
     
 
 
 
  $     $ 209,266     $     $ 209,266  
 
   
 
     
 
     
 
     
 
 
(3)   Employer payroll tax expense on certain stock option exercises is included in the following:
                               
Research and development expense
  $ 1,026     $ 356     $ 1,847     $ 446  
Selling, general and administrative expense.
    661       270       984       289  
 
   
 
     
 
     
 
     
 
 
 
  $ 1,687     $ 626     $ 2,831     $ 735  
 
   
 
     
 
     
 
     
 
 
(4)   Primarily represents non-cash acquisition-related expenses charged to operations.
                               

 


 

BROADCOM CORPORATION
Unaudited Reconciliation of Pro Forma Non-GAAP Adjustments
(In thousands)

The following represents a reconciliation (unaudited) of GAAP net income (loss) to pro forma non-GAAP net income.

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
GAAP net income (loss)
  $ 63,839     $ (891,742 )   $ 103,703     $ (959,648 )
Acquisition-related and other special charges (gains):
                               
Stock-based compensation
    22,493       76,551       50,921       147,906  
Amortization of purchased intangible assets
    4,185       5,641       6,277       13,226  
Employer payroll tax on certain stock option exercises
    1,832       650       3,038       761  
In-process research and development
    24,244             26,504        
Settlement costs
    13,500       178,302       32,500       178,302  
Impairment of goodwill and other intangible assets
          438,611       18,000       438,611  
Stock option exchange
          220,720             220,720  
Restructuring costs
          2,165             2,932  
Loss on strategic investments
          72             72  
Non-operating gains
    (285 )     (588 )     (607 )     (588 )
Income tax effects
    (7,892 )     (734 )     (19,670 )     4,335  
 
   
 
     
 
     
 
     
 
 
Pro forma non-GAAP net income
  $ 121,916     $ 29,648     $ 220,666     $ 46,629  
 
   
 
     
 
     
 
     
 
 

Pro Forma Non-GAAP Adjustments

The above pro forma non-GAAP adjustments are based upon our unaudited consolidated statements of operations for the periods shown. These adjustments are not in accordance with, or an alternative for, U.S. Generally Accepted Accounting Principles (GAAP). However, Broadcom believes pro forma non-GAAP reporting provides meaningful insight into the company’s ongoing economic performance and therefore uses pro forma non-GAAP reporting internally in evaluating and managing the company’s operations. Broadcom has chosen to provide this supplemental information to investors to enable them to perform additional comparisons of operating results and to illustrate the results of ongoing operations.

 


 

BROADCOM CORPORATION
Unaudited Pro Forma Non-GAAP Consolidated Statements of Operations
(In thousands, except per share amounts)

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
Net revenue
  $ 641,299     $ 377,879     $ 1,214,705     $ 705,343  
Cost of revenue
    313,380       189,057       594,036       352,495  
 
   
 
     
 
     
 
     
 
 
Gross profit
    327,919       188,822       620,669       352,848  
Operating expense:
                               
Research and development
    123,756       106,022       241,884       209,055  
Selling, general and administrative
    54,791       47,103       106,563       88,443  
 
   
 
     
 
     
 
     
 
 
Income from operations
    149,372       35,697       272,222       55,350  
Interest income, net
    2,714       1,310       4,617       3,500  
Other income (expense), net
    307       53       (1,007 )     (563 )
 
   
 
     
 
     
 
     
 
 
Income before income taxes
    152,393       37,060       275,832       58,287  
Provision for income taxes
    30,477       7,412       55,166       11,658  
 
   
 
     
 
     
 
     
 
 
Pro forma non-GAAP net income
  $ 121,916     $ 29,648     $ 220,666     $ 46,629  
 
   
 
     
 
     
 
     
 
 
Pro forma non-GAAP net income per share (basic)
  $ .38     $ .10     $ .71     $ .16  
 
   
 
     
 
     
 
     
 
 
Pro forma non-GAAP net income per share (diluted)
  $ .35     $ .10     $ .64     $ .16  
 
   
 
     
 
     
 
     
 
 
Weighted average shares (basic)
    316,691       289,745       312,855       283,031  
 
   
 
     
 
     
 
     
 
 
Weighted average shares (diluted)
    352,359       307,077       347,478       298,030  
 
   
 
     
 
     
 
     
 
 

Pro Forma Non-GAAP Only

The above pro forma non-GAAP statements are based upon our unaudited consolidated statements of operations for the periods shown, with certain adjustments. This presentation is not in accordance with, or an alternative for, U.S. Generally Accepted Accounting Principles (GAAP) and may not be consistent with the presentation used by other companies. However, Broadcom believes pro forma non-GAAP reporting provides meaningful insight into the company’s ongoing economic performance and therefore uses pro forma non-GAAP reporting internally in evaluating and managing the company’s operations. Broadcom has chosen to provide this supplemental information to investors to enable them to perform additional comparisons of operating results and to illustrate the results of ongoing operations.

 


 

BROADCOM CORPORATION
Unaudited GAAP Condensed Consolidated Balance Sheets
(In thousands)

                 
    June 30,   December 31,
    2004
  2003
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 719,022     $ 558,669  
Short-term marketable securities
    124,760       47,296  
Accounts receivable, net
    277,854       220,124  
Inventory
    207,598       104,047  
Prepaid expenses and other current assets
    64,564       65,667  
 
   
 
     
 
 
Total current assets
    1,393,798       995,803  
Property and equipment, net
    121,244       142,113  
Long-term marketable securities
    88,967       36,405  
Goodwill
    907,361       827,652  
Purchased intangible assets, net
    22,476       6,667  
Other assets
    11,335       8,982  
 
   
 
     
 
 
Total assets
  $ 2,545,181     $ 2,017,622  
 
   
 
     
 
 

               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 270,117     $ 219,064  
Wages and related benefits
    44,071       33,965  
Deferred revenue
    3,106       963  
Accrued liabilities
    273,423       249,584  
 
   
 
     
 
 
Total current liabilities
    590,717       503,576  
Commitments and contingencies
               
Long-term liabilities
    27,608       24,241  
Shareholders’ equity
    1,926,856       1,489,805  
 
   
 
     
 
 
Total liabilities and shareholders’ equity
  $ 2,545,181     $ 2,017,622