Broadcom Inc. (AVGO)
Growth
Revenue 5Y13.27%
Revenue 3Y12.66%
EPS 5Y46.41%
EPS 3Y60.14%
Dividend 5Y31.89%
Dividend 3Y17.34%
Capital Efficiency
ROIC21.49%
ROE52.52%
ROA15.69%
ROTA17.38%
Capital Structure
Market Cap253.14B
EV280.24B
Cash12.42B
Current Ratio2.62
Debt/Equity0.69
Net Debt/EBITDA1.41
AVGO
Income Statement
Select a metric from the list below to chart it
Oct '07
Oct '10
Oct '13
Oct '16
Nov '19
Oct '22
| Income Statement | Oct '13 | Oct '14 | Oct '15 | Oct '16 | Oct '17 | Nov '18 | Nov '19 | Oct '20 | Oct '21 | Oct '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,520.0 | 4,269.0 | 6,824.0 | 13,240.0 | 17,636.0 | 20,848.0 | 22,597.0 | 23,888.0 | 27,450.0 | 33,203.0 | |
| Revenue % Chg. | 6.6% | 69.4% | 59.9% | 94.0% | 33.2% | 18.2% | 8.4% | 5.7% | 14.9% | 21.0% | |
| Cost of Revenue | 1,322.0 | 2,392.0 | 3,271.0 | 7,300.0 | 9,127.0 | 10,095.0 | 10,037.0 | 10,372.0 | 10,606.0 | 11,108.0 | |
| Cost of Revenue % Chg. | 8.2% | 80.9% | 36.7% | 123.2% | 25.0% | 10.6% | -0.6% | 3.3% | 2.3% | 4.7% | |
| Gross Profit | 1,198.0 | 1,877.0 | 3,553.0 | 5,940.0 | 8,509.0 | 10,753.0 | 12,560.0 | 13,516.0 | 16,844.0 | 22,095.0 | |
| Gross Profit % Chg. | 4.9% | 56.7% | 89.3% | 67.2% | 43.2% | 26.4% | 16.8% | 7.6% | 24.6% | 31.2% | |
| Gross Profit Margin | 47.5% | 44.0% | 52.1% | 44.9% | 48.2% | 51.6% | 55.6% | 56.6% | 61.4% | 66.5% | |
| Gross Profit Margin % Chg. | -1.6% | -7.5% | 18.4% | -13.8% | 7.5% | 6.9% | 7.8% | 1.8% | 8.5% | 8.4% | |
| R&D Expenses | 398.0 | 695.0 | 1,049.0 | 2,674.0 | 3,292.0 | 3,768.0 | 4,696.0 | 4,968.0 | 4,854.0 | 4,919.0 | |
| R&D Expenses % Chg. | 18.8% | 74.6% | 50.9% | 154.9% | 23.1% | 14.5% | 24.6% | 5.8% | -2.3% | 1.3% | |
| Selling, General, & Admin Expenses | 222.0 | 407.0 | 486.0 | 806.0 | 787.0 | 1,056.0 | 1,709.0 | - | 1,347.0 | 1,382.0 | |
| Selling, General, & Admin Expenses % Chg. | 11.6% | 83.3% | 19.4% | 65.8% | -2.4% | 34.2% | 61.8% | - | - | 2.6% | |
| Other Expenses | 24.0 | 197.0 | 249.0 | 1,873.0 | 1,764.0 | 900.0 | 2,711.0 | 4,336.0 | 1,976.0 | 1,569.0 | |
| Other Expenses % Chg. | 14.3% | 720.8% | 26.4% | 652.2% | -5.8% | -49.0% | 201.2% | 59.9% | -54.4% | -20.6% | |
| Operating Income | 552.0 | 438.0 | 1,632.0 | -409.0 | 2,383.0 | 5,135.0 | 3,444.0 | 4,014.0 | 8,519.0 | 14,225.0 | |
| Operating Income % Chg. | -5.2% | -20.7% | 272.6% | - | - | 115.5% | -32.9% | 16.6% | 112.2% | 67.0% | |
| Operating Income Margin | 21.9% | 10.3% | 23.9% | -3.1% | 13.5% | 24.6% | 15.2% | 16.8% | 31.0% | 42.8% | |
| Operating Income Margin % Chg. | -11.0% | -53.2% | 133.1% | - | - | 82.3% | -38.1% | 10.3% | 84.7% | 38.0% | |
| Total Other Income/Expenses Net | 16.0 | -96.0 | -165.0 | -698.0 | -558.0 | -590.0 | -1,218.0 | -1,571.0 | -1,754.0 | -1,791.0 | |
| Total Other Income/Expenses Net % Chg. | 433.3% | - | 71.9% | 323.0% | 20.1% | 5.7% | 106.4% | 29.0% | 11.6% | 2.1% | |
| Income Before Tax | 568.0 | 342.0 | 1,467.0 | -1,107.0 | 1,825.0 | 4,545.0 | 2,226.0 | 2,443.0 | 6,765.0 | 12,434.0 | |
| Income Before Tax % Chg. | -2.9% | -39.8% | 328.9% | - | - | 149.0% | -51.0% | 9.7% | 176.9% | 83.8% | |
| Income Before Tax Margin | 22.5% | 8.0% | 21.5% | -8.4% | 10.3% | 21.8% | 9.9% | 10.2% | 24.6% | 37.4% | |
| Income Before Tax Margin % Chg. | -8.9% | -64.5% | 168.3% | - | - | 110.7% | -54.8% | 3.8% | 141.0% | 52.0% | |
| Income Tax Expense | 16.0 | 33.0 | 76.0 | 642.0 | 35.0 | -8,084.0 | -510.0 | -518.0 | 29.0 | 939.0 | |
| Income Tax Expense % Chg. | -27.3% | 106.3% | 130.3% | 744.7% | -94.5% | - | 93.7% | 1.6% | - | 3137.9% | |
| Net Income | 552.0 | 263.0 | 1,364.0 | -1,739.0 | 1,692.0 | 12,259.0 | 2,724.0 | 2,960.0 | 6,736.0 | 11,495.0 | |
| Net Income % Chg. | -2.0% | -52.4% | 418.6% | - | - | 624.5% | -77.8% | 8.7% | 127.6% | 70.7% | |
| Net Income Margin | 21.9% | 6.2% | 20.0% | -13.1% | 9.6% | 58.8% | 12.1% | 12.4% | 24.5% | 34.6% | |
| Net Income Margin % Chg. | -8.0% | -71.9% | 224.4% | - | - | 512.9% | -79.5% | 2.8% | 98.0% | 41.1% | |
| Weighted Avg. Shares Out | 247.0 | 251.0 | 264.0 | 366.0 | 405.0 | 418.0 | 398.0 | 402.0 | 410.0 | 409.0 | |
| Weighted Avg. Shares Out % Chg. | 0.8% | 1.6% | 5.2% | 38.6% | 10.7% | 3.2% | -4.8% | 1.0% | 2.0% | -0.2% | |
| EPS | 2.2 | 1.1 | 5.2 | -4.8 | 4.4 | 29.3 | 6.8 | 6.6 | 15.7 | 28.1 | |
| EPS % Chg. | -3.0% | -52.9% | 392.4% | - | - | 562.1% | -76.9% | -2.2% | 137.2% | 79.0% | |
| Weighted Avg. Shares Out Dil | 252.0 | 267.0 | 281.0 | 383.0 | 421.0 | 431.0 | 419.0 | 421.0 | 429.0 | 423.0 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.8% | 6.0% | 5.2% | 36.3% | 9.9% | 2.4% | -2.8% | 0.5% | 1.9% | -1.4% | |
| EPS Diluted | 2.2 | 1.0 | 4.9 | -4.9 | 4.3 | 28.4 | 6.4 | 6.3 | 15.0 | 27.2 | |
| EPS Diluted % Chg. | -2.7% | -54.8% | 389.9% | - | - | 566.0% | -77.4% | -1.6% | 137.0% | 81.1% | |
| Interest Income | 4.0 | 6.0 | 8.0 | 10.0 | 44.0 | 114.0 | 98.0 | 53.0 | 16.0 | - | |
| Interest Income % Chg. | - | 50.0% | 33.3% | 25.0% | 340.0% | 159.1% | -14.0% | -45.9% | -69.8% | - | |
| Interest Expense | 1.0 | 110.0 | 191.0 | 585.0 | 454.0 | 628.0 | 1,444.0 | 1,777.0 | 1,885.0 | 1,737.0 | |
| Interest Expense % Chg. | - | 10900.0% | 73.6% | 206.3% | -22.4% | 38.3% | 129.9% | 23.1% | 6.1% | -7.9% | |
| EBIT | 571.0 | 238.0 | 1,284.0 | -1,682.0 | 1,415.0 | 4,031.0 | 880.0 | 719.0 | 4,896.0 | 10,697.0 | |
| EBIT % Chg. | -2.2% | -58.3% | 439.5% | - | - | 184.9% | -78.2% | -18.3% | 580.9% | 118.5% | |
| EBIT Margin | 22.7% | 5.6% | 18.8% | -12.7% | 8.0% | 19.3% | 3.9% | 3.0% | 17.8% | 32.2% | |
| EBIT Margin % Chg. | -8.3% | -75.4% | 237.5% | - | - | 141.0% | -79.9% | -22.7% | 492.6% | 80.6% | |
| Depreciation & Amortization | 187.0 | 625.0 | 962.0 | 3,042.0 | 4,737.0 | 4,081.0 | 5,808.0 | 6,905.0 | 6,041.0 | 4,984.0 | |
| Depreciation & Amortization % Chg. | 20.6% | 234.2% | 53.9% | 216.2% | 55.7% | -13.8% | 42.3% | 18.9% | -12.5% | -17.5% | |
| EBITDA | 758.0 | 863.0 | 2,246.0 | 1,360.0 | 6,152.0 | 8,112.0 | 6,688.0 | 7,624.0 | 10,937.0 | 15,681.0 | |
| EBITDA % Chg. | 2.6% | 13.9% | 160.3% | -39.4% | 352.4% | 31.9% | -17.6% | 14.0% | 43.5% | 43.4% | |
| EBITDA Margin | 30.1% | 20.2% | 32.9% | 10.3% | 34.9% | 38.9% | 29.6% | 31.9% | 39.8% | 47.2% | |
| EBITDA Margin % Chg. | -3.8% | -32.8% | 62.8% | -68.8% | 239.6% | 11.5% | -23.9% | 7.8% | 24.8% | 18.5% |