Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

Income Statement 

Broadcom Inc., consolidated income statement

US$ in millions

Microsoft Excel
12 months ended: Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019 Nov 4, 2018
Products 27,891 26,277 20,886 17,435 18,117 19,754
Subscriptions and services 7,928 6,926 6,564 6,453 4,480 1,094
Net revenue 35,819 33,203 27,450 23,888 22,597 20,848
Cost of products sold (8,636) (7,629) (6,555) (5,892) (6,208) (6,924)
Cost of subscriptions and services (636) (627) (607) (626) (515) (97)
Purchase accounting effect on inventory (70)
Amortization of acquisition-related intangible assets (1,853) (2,847) (3,427) (3,819) (3,314) (3,004)
Restructuring charges (4) (5) (17) (35) (77) (20)
Cost of revenue (11,129) (11,108) (10,606) (10,372) (10,114) (10,115)
Gross margin 24,690 22,095 16,844 13,516 12,483 10,733
Research and development (5,253) (4,919) (4,854) (4,968) (4,696) (3,768)
Selling, general and administrative (1,592) (1,382) (1,347) (1,935) (1,709) (1,056)
Amortization of acquisition-related intangible assets (1,394) (1,512) (1,976) (2,401) (1,898) (541)
Restructuring and other charges (244) (57) (148) (198) (736) (219)
Litigation settlements (14)
Operating expenses (8,483) (7,870) (8,325) (9,502) (9,039) (5,598)
Operating income 16,207 14,225 8,519 4,014 3,444 5,135
Interest expense (1,622) (1,737) (1,885) (1,777) (1,444) (628)
Impairment on investment (106)
Interest income 535 100 16 53 98 114
Other income 15 30 26 56 18 27
Gain (loss) on investments 11 (169) 99 31 145 3
Other expense (49) (15) (10) (50) (35)
Gain from lapse of indemnification 116
Other income (expense), net 512 (54) 131 206 226 144
Income from continuing operations before income taxes 15,097 12,434 6,765 2,443 2,226 4,545
(Provision for) benefit from income taxes (1,015) (939) (29) 518 510 8,084
Income from continuing operations 14,082 11,495 6,736 2,961 2,736 12,629
Loss from discontinued operations, net of income taxes (1) (12) (19)
Net income 14,082 11,495 6,736 2,960 2,724 12,610
Net income attributable to noncontrolling interest (351)
Net income attributable to Broadcom Inc. stockholders 14,082 11,495 6,736 2,960 2,724 12,259
Dividends on preferred stock (272) (299) (297) (29)
Net income attributable to common stock 14,082 11,223 6,437 2,663 2,695 12,259

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03), 10-K (reporting date: 2018-11-04).

Income statement item Description The company
Net revenue Amount, including tax collected from customer, of revenue from satisfaction of performance obligation by transferring promised good or service to customer. Tax collected from customer is tax assessed by governmental authority that is both imposed on and concurrent with specific revenue-producing transaction, including, but not limited to, sales, use, value-added and excise. Broadcom Inc. net revenue increased from 2021 to 2022 and from 2022 to 2023.
Operating income The net result for the period of deducting operating expenses from operating revenues. Broadcom Inc. operating income increased from 2021 to 2022 and from 2022 to 2023.
Income from continuing operations before income taxes Amount of income (loss) from continuing operations, including income (loss) from equity method investments, before deduction of income tax expense (benefit), and income (loss) attributable to noncontrolling interest. Broadcom Inc. income from continuing operations before income taxes increased from 2021 to 2022 and from 2022 to 2023.
Net income attributable to Broadcom Inc. stockholders The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Broadcom Inc. net income attributable to Broadcom Inc. stockholders increased from 2021 to 2022 and from 2022 to 2023.