EX-99.1 2 avgo-05042025x8kxex99.htm EX-99.1 Document
Exhibit 99.1
                                        
Broadcom Inc. Announces Second Quarter Fiscal Year 2025 Financial Results and Quarterly Dividend

•Revenue of $15,004 million for the second quarter, up 20 percent from the prior year period
•GAAP net income of $4,965 million for the second quarter; Non-GAAP net income of $7,787 million for the second quarter
•Adjusted EBITDA of $10,001 million for the second quarter, or 67 percent of revenue
•GAAP diluted EPS of $1.03 for the second quarter; Non-GAAP diluted EPS of $1.58 for the second quarter
•Cash from operations of $6,555 million for the second quarter, less capital expenditures of $144 million, resulted in $6,411 million of free cash flow, or 43 percent of revenue
•Quarterly common stock dividend of $0.59 per share
•Repurchased and eliminated 25.3 million shares for $4,216 million
•Third quarter fiscal year 2025 revenue guidance of approximately $15.8 billion, an increase of 21 percent from the prior year period
•Third quarter fiscal year 2025 Adjusted EBITDA guidance of at least 66 percent of projected revenue (1)

PALO ALTO, Calif. – June 5, 2025 – Broadcom Inc. (Nasdaq: AVGO), a global technology leader that designs, develops and supplies semiconductor and infrastructure software solutions, today reported financial results for its second quarter of fiscal year 2025, ended May 4, 2025, provided guidance for its third quarter of fiscal year 2025 and announced its quarterly dividend.

“Broadcom achieved record second quarter revenue on continued momentum in AI semiconductor solutions and VMware. Q2 AI revenue grew 46% year-over-year to over $4.4 billion driven by robust demand for AI networking,” said Hock Tan, President and CEO of Broadcom Inc. “We expect growth in AI semiconductor revenue to accelerate to $5.1 billion in Q3, delivering ten consecutive quarters of growth, as our hyperscale partners continue to invest.”

“Consolidated revenue grew 20% year-over-year to a record $15.0 billion. Adjusted EBITDA increased 35% year-over-year to $10.0 billion reflecting our strong business model,” said Kirsten Spears, CFO of Broadcom Inc. “Free cash flow was a record $6.4 billion, up 44% year-over-year. Consistent with our commitment to return excess cash to shareholders, we returned $7.0 billion to shareholders in the second quarter through $2.8 billion of cash dividends and $4.2 billion of stock repurchases.”



________________________________
(1) The Company is not readily able to provide a reconciliation of the projected non-GAAP financial information presented to the relevant projected GAAP measure without unreasonable effort.

1

Second Quarter Fiscal Year 2025 Financial Highlights
GAAPNon-GAAP
(Dollars in millions, except per share data)Q2 25Q2 24ChangeQ2 25Q2 24Change
Net revenue$15,004 $12,487 +20%$15,004 $12,487 +20%
Net income$4,965 $2,121 +134%$7,787 $5,394 +44%
Earnings per common share - diluted$1.03 $0.44 +$0.59$1.58 $1.10 +$0.48
(Dollars in millions)Q2 25Q2 24Change
Cash flow from operations$6,555 $4,580 +$1,975
Adjusted EBITDA$10,001 $7,429 +$2,572
Free cash flow$6,411 $4,448 +$1,963
Net revenue by segment
(Dollars in millions)Q2 25Q2 24Change
Semiconductor solutions$8,408 56%$7,202 58%+17%
Infrastructure software6,596 445,285 42+25%
Total net revenue$15,004 100%$12,487 100%

The Company’s cash and cash equivalents at the end of the fiscal quarter were $9,472 million, compared to $9,307 million at the end of the prior fiscal quarter.

During the second fiscal quarter, the Company generated $6,555 million in cash from operations and spent $144 million on capital expenditures. The Company spent $4,216 million on stock repurchases and eliminations, consisting of $2,450 million in repurchases of 16.0 million shares and $1,766 million of withholding tax payments related to net settled equity awards that vested in the quarter (representing approximately 9.3 million shares withheld).

On March 31, 2025, the Company paid a cash dividend of $0.59 per share, totaling $2,785 million.

The differences between the Company’s GAAP and non-GAAP results are described generally under “Non-GAAP Financial Measures” below and presented in detail in the financial reconciliation tables attached to this release.

Third Quarter Fiscal Year 2025 Business Outlook

Based on current business trends and conditions, the outlook for the third quarter of fiscal year 2025, ending August 3, 2025, is expected to be as follows:

•Third quarter revenue guidance of approximately $15.8 billion; and
•Third quarter Adjusted EBITDA guidance of at least 66 percent of projected revenue.

The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. The Company is not readily able to provide a reconciliation of projected Adjusted EBITDA to projected net income without unreasonable effort. Actual results will vary from the guidance and the variations may be material. The Company undertakes no intent or obligation to publicly update or revise any of these projections, whether as a result of new information, future events or otherwise, except as required by law.

2


Quarterly Dividends

The Company’s Board of Directors has approved a quarterly cash dividend of $0.59 per share. The dividend is payable on June 30, 2025 to stockholders of record at the close of business (5:00 p.m. Eastern Time) on June 20, 2025.

Financial Results Conference Call

Broadcom Inc. will host a conference call to review its financial results for the second quarter of fiscal year 2025 and to discuss the business outlook today at 2:00 p.m. Pacific Time.

To Listen via Internet: The conference call can be accessed live online in the Investors section of the Broadcom website at https://investors.broadcom.com/.

Replay: An audio replay of the conference call can be accessed for one year through the Investors section of Broadcom’s website at https://investors.broadcom.com/.

Non-GAAP Financial Measures

The non-GAAP measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A reconciliation between GAAP and non-GAAP financial data is included in the supplemental financial data attached to this press release. Broadcom believes non-GAAP financial information provides additional insight into the Company’s on-going performance. Therefore, Broadcom provides this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Company’s on-going operations and enable more meaningful period to period comparisons.

In addition to GAAP reporting, Broadcom provides investors with net income, operating income, gross margin, operating expenses, cash flow and other data on a non-GAAP basis. This non-GAAP information excludes amortization of acquisition-related intangible assets, stock-based compensation expense, restructuring and other charges, acquisition-related costs, including integration costs, non-GAAP tax reconciling adjustments, and other adjustments. Management does not believe that these items are reflective of the Company’s underlying performance. Internally, these non-GAAP measures are significant measures used by management for purposes of evaluating the core operating performance of the Company, establishing internal budgets, calculating return on investment for development programs and growth initiatives, comparing performance with internal forecasts and targeted business models, strategic planning, evaluating and valuing potential acquisition candidates and how their operations compare to the Company’s operations, and benchmarking performance externally against the Company’s competitors. The exclusion of these and other similar items from Broadcom’s non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent or unusual.

Free cash flow measures have limitations as they omit certain components of the overall cash flow statement and do not represent the residual cash flow available for discretionary expenditures. Investors should not consider presentation of free cash flow measures as implying that stockholders have any right to such cash. Broadcom’s free cash flow may not be calculated in a manner comparable to similarly named measures used by other companies.
3


About Broadcom

Broadcom Inc. (NASDAQ: AVGO) is a global technology leader that designs, develops, and supplies a broad range of semiconductor, enterprise software and security solutions. Broadcom’s category-leading product portfolio serves critical markets including cloud, data center, networking, broadband, wireless, storage, industrial, and enterprise software. Our solutions include service provider and enterprise networking and storage, mobile device and broadband connectivity, mainframe, cybersecurity, and private and hybrid cloud infrastructure. Broadcom is a Delaware corporation headquartered in Palo Alto, CA. For more information, go to www.broadcom.com.

Cautionary Note Regarding Forward-Looking Statements

This announcement contains forward-looking statements (including within the meaning of Section 21E of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the United States Securities Act of 1933, as amended) concerning Broadcom. These statements include, but are not limited to, statements that address our expected future business and financial performance, our plans and expectations with regard to our share repurchases, and other statements identified by words such as “will,” “expect,” “believe,” “anticipate,” “estimate,” “should,” “intend,” “plan,” “potential,” “predict,” “project,” “aim,” and similar words, phrases or expressions. These forward-looking statements are based on current expectations and beliefs of Broadcom’s management, current information available to Broadcom’s management, and current market trends and market conditions and involve risks and uncertainties that may cause actual results to differ materially from those contained in forward-looking statements. Accordingly, undue reliance should not be placed on such statements.

Particular uncertainties that could materially affect future results include risks associated with: global economic conditions and uncertainty; government regulations, trade restrictions and trade tensions; global political and economic conditions relating to our international operations; our acquisition of VMware, Inc., including our ability to realize the expected benefits; any acquisitions or dispositions we may make, such as delays, challenges and expenses associated with receiving governmental and regulatory approvals and satisfying other closing conditions, and with integrating acquired businesses with our existing businesses and our ability to achieve the benefits, growth prospects and synergies expected by such acquisitions; dependence on and risks associated with distributors and other channel partners of our products; dependence on senior management and our ability to attract and retain qualified personnel; our ability to protect against cybersecurity threats and a breach of security systems; any loss of our significant customers and fluctuations in the timing and volume of significant customer demand; cyclicality in the semiconductor industry or in our target markets; our ability to make successful investments in research and development; our ability to continue achieving design wins with our customers, as well as the timing of any design wins; our dependence on contract manufacturing and outsourced supply chain; our dependency on a limited number of suppliers; prolonged disruptions of our or our contract manufacturers’ manufacturing facilities, warehouses or other significant operations; our ability to accurately estimate customers’ demand and adjust our manufacturing and supply chain accordingly; our ability to improve our manufacturing capacity and quality; involvement in legal proceedings; ability of our software products to manage and secure IT infrastructures and environments; demand for our data center virtualization products and customer acceptance of our products, services and business strategy; compatibility of our software products with operating environments, platforms or third-party products; our ability to enter into satisfactory software license agreements; use of open source software in our products; sales to government customers; our ability to manage products and
4

services lifecycles; quarterly and annual fluctuations in operating results; our competitive performance; our ability to maintain or improve gross margin; our ability to protect our intellectual property and the unpredictability of any associated litigation expenses; any expenses or reputational damage associated with resolving customer product warranty and indemnification claims, or other undetected defects or bugs; our compliance with privacy and data security laws; our provision for income taxes and overall cash tax costs; our ability to maintain tax concessions in certain jurisdictions; potential tax liabilities as a result of acquiring VMware; our significant indebtedness and the need to generate sufficient cash flows to service and repay such debt; the amount and frequency of our stock repurchase program; and other events and trends on a national, regional, industry-specific and global scale, including those of a political, economic, business, competitive and regulatory nature. We are not obligated to repurchase any specific amount of shares of common stock, and the stock repurchase program may be suspended or terminated at any time.

Our filings with the SEC, which are available without charge at the SEC’s website at https://www.sec.gov, discuss some of the important risk factors that may affect our business, results of operations and financial condition. Actual results may vary from the estimates provided. We undertake no intent or obligation to publicly update or revise any of the estimates and other forward-looking statements made in this announcement, whether as a result of new information, future events or otherwise, except as required by law.

Contact:
Ji Yoo
Broadcom Inc.
Investor Relations
650-427-6000
investor.relations@broadcom.com

(AVGO-Q)
5

BROADCOM INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS — UNAUDITED
(IN MILLIONS, EXCEPT PER SHARE DATA)
Fiscal Quarter EndedTwo Fiscal Quarters Ended
May 4,
2025		February 2,
2025		May 5,
2024		May 4,
2025		May 5,
2024
Net revenue$15,004 $14,916 $12,487 $29,920 $24,448 
Cost of revenue:
Cost of revenue3,296 3,273 3,142 6,569 6,256 
Amortization of acquisition-related intangible assets1,483 1,484 1,516 2,967 2,896 
Restructuring charges28 14 53 42 145 
Total cost of revenue4,807 4,771 4,711 9,578 9,297 
Gross margin10,197 10,145 7,776 20,342 15,151 
Research and development2,693 2,253 2,415 4,946 4,723 
Selling, general and administrative1,083 949 1,277 2,032 2,849 
Amortization of acquisition-related intangible assets506 511 827 1,017 1,619 
Restructuring and other charges86 172 292 258 912 
Total operating expenses4,368 3,885 4,811 8,253 10,103 
Operating income5,829 6,260 2,965 12,089 5,048 
Interest expense(769)(873)(1,047)(1,642)(1,973)
Other income, net25 103 87 128 272 
Income from continuing operations before income taxes5,085 5,490 2,005 10,575 3,347 
Provision for (benefit from) income taxes120 (13)(116)107 (48)
Income from continuing operations4,965 5,503 2,121 10,468 3,395 
Income from discontinued operations, net of income taxes— — — — 51 
Net income$4,965 $5,503 $2,121 $10,468 $3,446 
Basic income per share:
Income per share from continuing operations$1.05 $1.17 $0.46 $2.23 $0.74 
Income per share from discontinued operations— — — — 0.01 
Net income per share$1.05 $1.17 $0.46 $2.23 $0.75 
Diluted income per share:
Income per share from continuing operations$1.03 $1.14 $0.44 $2.17 $0.72 
Income per share from discontinued operations— — — — 0.01 
Net income per share$1.03 $1.14 $0.44 $2.17 $0.73 
Weighted-average shares used in per share calculations:
Basic4,707 4,695 4,645 4,701 4,579 
Diluted4,826 4,836 4,799 4,831 4,730 
Stock-based compensation expense included in continuing operations:
Cost of revenue$203 $153 $170 $356 $331 
Research and development1,169 822 881 1,991 1,744 
Selling, general and administrative399 305 352 704 900 
Total stock-based compensation expense$1,771 $1,280 $1,403 $3,051 $2,975 




BROADCOM INC.
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP — UNAUDITED
(IN MILLIONS)
Fiscal Quarter EndedTwo Fiscal Quarters Ended
May 4,
2025		February 2,
2025		May 5,
2024		May 4,
2025		May 5,
2024
Gross margin on GAAP basis$10,197 $10,145 $7,776 $20,342 $15,151 
Amortization of acquisition-related intangible assets1,483 1,484 1,516 2,967 2,896 
Stock-based compensation expense203 153 170 356 331 
Restructuring charges28 14 53 42 145 
Acquisition-related costs— — 3 — 9 
Gross margin on non-GAAP basis$11,911 $11,796 $9,518 $23,707 $18,532 
Research and development on GAAP basis$2,693 $2,253 $2,415 $4,946 $4,723 
Stock-based compensation expense1,169 822 881 1,991 1,744 
Acquisition-related costs— — — — 1 
Research and development on non-GAAP basis$1,524 $1,431 $1,534 $2,955 $2,978 
Selling, general and administrative expense on GAAP basis$1,083 $949 $1,277 $2,032 $2,849 
Stock-based compensation expense399 305 352 704 900 
Acquisition-related costs90 107 87 197 372 
Selling, general and administrative expense on non-GAAP basis$594 $537 $838 $1,131 $1,577 
Total operating expenses on GAAP basis$4,368 $3,885 $4,811 $8,253 $10,103 
Amortization of acquisition-related intangible assets506 511 827 1,017 1,619 
Stock-based compensation expense1,568 1,127 1,233 2,695 2,644 
Restructuring and other charges86 172 292 258 912 
Acquisition-related costs90 107 87 197 373 
Total operating expenses on non-GAAP basis$2,118 $1,968 $2,372 $4,086 $4,555 
Operating income on GAAP basis$5,829 $6,260 $2,965 $12,089 $5,048 
Amortization of acquisition-related intangible assets1,989 1,995 2,343 3,984 4,515 
Stock-based compensation expense1,771 1,280 1,403 3,051 2,975 
Restructuring and other charges114 186 345 300 1,057 
Acquisition-related costs90 107 90 197 382 
Operating income on non-GAAP basis$9,793 $9,828 $7,146 $19,621 $13,977 
Interest expense on GAAP basis$(769)$(873)$(1,047)$(1,642)$(1,973)
Loss on debt extinguishment— 65 22 65 22 
Interest expense on non-GAAP basis$(769)$(808)$(1,025)$(1,577)$(1,951)
Other income, net on GAAP basis$25 $103 $87 $128 $272 
(Gains) losses on investments9 4 9 13 (24)
Other(3)(31)— (34)— 
Other income, net on non-GAAP basis$31 $76 $96 $107 $248 


Fiscal Quarter EndedTwo Fiscal Quarters Ended
May 4,
2025		February 2,
2025		May 5,
2024		May 4,
2025		May 5,
2024
Provision for (benefit from) income taxes on GAAP basis$120 $(13)$(116)$107 $(48)
Non-GAAP tax reconciling adjustments1,148 1,286 939 2,434 1,674 
Provision for income taxes on non-GAAP basis$1,268 $1,273 $823 $2,541 $1,626 
Net income on GAAP basis$4,965 $5,503 $2,121 $10,468 $3,446 
Amortization of acquisition-related intangible assets1,989 1,995 2,343 3,984 4,515 
Stock-based compensation expense1,771 1,280 1,403 3,051 2,975 
Restructuring and other charges114 186 345 300 1,057 
Acquisition-related costs90 107 90 197 382 
Loss on debt extinguishment— 65 22 65 22 
(Gains) losses on investments9 4 9 13 (24)
Other(3)(31)— (34)— 
Non-GAAP tax reconciling adjustments(1,148)(1,286)(939)(2,434)(1,674)
Income from discontinued operations, net of income taxes— — — — (51)
Net income on non-GAAP basis$7,787 $7,823 $5,394 $15,610 $10,648 
Net income on GAAP basis$4,965 $5,503 $2,121 $10,468 $3,446 
Non-GAAP Adjustments:
Amortization of acquisition-related intangible assets1,989 1,995 2,343 3,984 4,515 
Stock-based compensation expense1,771 1,280 1,403 3,051 2,975 
Restructuring and other charges114 186 345 300 1,057 
Acquisition-related costs90 107 90 197 382 
Loss on debt extinguishment— 65 22 65 22 
(Gains) losses on investments9 4 9 13 (24)
Other(3)(31)— (34)— 
Non-GAAP tax reconciling adjustments(1,148)(1,286)(939)(2,434)(1,674)
Income from discontinued operations, net of income taxes— — — — (51)
Other Adjustments:
Interest expense769 808 1,025 1,577 1,951 
Provision for income taxes on non-GAAP basis1,268 1,273 823 2,541 1,626 
Depreciation142 142 149 284 288 
Amortization of purchased intangibles and right-of-use assets35 37 38 72 72 
Adjusted EBITDA$10,001 $10,083 $7,429 $20,084 $14,585 
Weighted-average shares used in per share calculations - diluted on GAAP basis4,826 4,836 4,799 4,831 4,730 
Non-GAAP adjustment (1)
111 59 117 85 115 
Weighted-average shares used in per share calculations - diluted on non-GAAP basis4,937 4,895 4,916 4,916 4,845 
Net cash provided by operating activities$6,555 $6,113 $4,580 $12,668 $9,395 
Purchases of property, plant and equipment(144)(100)(132)(244)(254)
Free cash flow$6,411 $6,013 $4,448 $12,424 $9,141 


 Fiscal Quarter Ending
August 3,
Expected average diluted share count (2):
2025
Weighted-average shares used in per share calculation - diluted on GAAP basis4,842 
Non-GAAP adjustment (1)
129 
Weighted-average shares used in per share calculation - diluted on non-GAAP basis4,971 
(1) Non-GAAP adjustment for the number of shares used in the diluted per share calculations excludes the impact of stock-based compensation expense expected to be incurred in future periods and not yet recognized in the financial statements, which would otherwise be assumed to be used to repurchase shares under the GAAP treasury stock method.
(2) Excludes the effects of potential share repurchases.


BROADCOM INC.
CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED
(IN MILLIONS)
May 4,
2025		November 3,
2024
ASSETS
Current assets:
Cash and cash equivalents$9,472 $9,348 
Trade accounts receivable, net5,563 4,416 
Inventory2,017 1,760 
Other current assets5,129 4,071 
Total current assets22,181 19,595 
Long-term assets:
Property, plant and equipment, net2,462 2,521 
Goodwill97,801 97,873 
Intangible assets, net36,393 40,583 
Other long-term assets5,793 5,073 
Total assets$164,630 $165,645 
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable$1,297 $1,662 
Employee compensation and benefits1,266 1,971 
Short-term debt5,531 1,271 
Other current liabilities12,503 11,793 
Total current liabilities20,597 16,697 
Long-term liabilities:
Long-term debt61,751 66,295 
Other long-term liabilities12,696 14,975 
Total liabilities95,044 97,967 
Stockholders’ equity:
Preferred stock— — 
Common Stock5 5 
Additional paid-in capital66,689 67,466 
Retained earnings2,686 — 
Accumulated other comprehensive income206 207 
Total stockholders' equity69,586 67,678 
Total liabilities and equity$164,630 $165,645 



BROADCOM INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED
(IN MILLIONS)
Fiscal Quarter EndedTwo Fiscal Quarters Ended
May 4,
2025		February 2,
2025		May 5,
2024		May 4,
2025		May 5,
2024
Cash flows from operating activities:
Net income$4,965 $5,503 $2,121 $10,468 $3,446 
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of intangible and right-of-use assets2,024 2,032 2,381 4,056 4,587 
Depreciation142 142 149 284 288 
Stock-based compensation1,771 1,280 1,457 3,051 3,039 
Deferred taxes and other non-cash taxes(571)(696)(511)(1,267)(805)
Loss on debt extinguishment— 65 — 65 — 
Non-cash interest expense94 97 119 191 221 
Other40 41 92 81 130 
Changes in assets and liabilities, net of acquisitions and disposals:
  Trade accounts receivable, net(590)(539)(513)(1,129)1,243 
  Inventory(109)(148)82 (257)68 
  Accounts payable(613)241 (93)(372)(167)
  Employee compensation and benefits287 (908)251 (621)(409)
  Other current assets and current liabilities(55)26 (386)(29)(2,568)
  Other long-term assets and long-term liabilities(830)(1,023)(569)(1,853)322 
Net cash provided by operating activities6,555 6,113 4,580 12,668 9,395 
Cash flows from investing activities:
Acquisitions of businesses, net of cash acquired— — (560)— (25,976)
Purchases of property, plant and equipment(144)(100)(132)(244)(254)
Purchases of investments(57)(105)(59)(162)(72)
Sales of investments78 18 42 96 131 
Other(10)13 3 3 (12)
Net cash used in investing activities(133)(174)(706)(307)(26,183)
Cash flows from financing activities: 
Proceeds from long-term borrowings749 2,986 — 3,735 30,010 
Payments on debt obligations— (8,090)(2,000)(8,090)(2,934)
Proceeds from (repayments of) commercial paper, net(119)3,980 — 3,861 — 
Payments of dividends(2,785)(2,774)(2,443)(5,559)(4,878)
Repurchases of common stock - repurchase program(2,450)— — (2,450)(7,176)
Shares repurchased for tax withholdings on vesting of equity awards(1,766)(2,036)(1,548)(3,802)(2,662)
Issuance of common stock118 — 64 118 64 
Other(4)(46)(2)(50)(16)
Net cash provided by (used in) financing activities(6,257)(5,980)(5,929)(12,237)12,408 
Net change in cash and cash equivalents165 (41)(2,055)124 (4,380)
Cash and cash equivalents at beginning of period9,307 9,348 11,864 9,348 14,189 
Cash and cash equivalents at end of period$9,472 $9,307 $9,809 $9,472 $9,809 
Supplemental disclosure of cash flow information:
Cash paid for interest$700 $671 $946 $1,371 $1,696 
Cash paid for income taxes$608 $404 $834 $1,012 $1,738