10 Year Financial Data of Broadcom Corporation (BRCM)

37.42 (1y: +17%)

Market Cap	20.81 B	P/E(ttm)	26.30
Enterprise Value	20.11 B	P/B	2.70

BRCM- NAS (USA)
Broadcom Corporation

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$37.42

1 Severe Warning Sign 1 Medium Warning Sign 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	16.7	13.9	7
EBITDA Growth (%)	0	57.8	24.9
Free Cash Flow Growth (%)	0	18.7	-0.3
Book Value Growth (%)	14.6	19.6	13.8

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	3.68	4.59	4.76	6.23	6.54	8.89	8.76	12.52	13.12	13.90	14.11	3.21	3.43	3.68	3.57	3.43
EBITDA per Share	-2.00	0.69	0.72	0.52	0.28	0.51	0.31	2.24	2.03	1.95	2.21	0.23	0.47	0.58	0.66	0.50
Free Cashflow per Share	-0.04	0.86	0.72	1.36	1.16	1.60	1.80	2.32	2.98	2.93	2.99	0.52	0.52	0.96	0.92	0.59
Earnings per Share ($)	-2.19	0.42	0.73	0.64	0.37	0.41	0.13	1.99	1.65	1.25	1.42	0.15	0.28	0.38	0.43	0.33
Dividends Per Share	--	--	--	--	--	--	--	0.32	0.36	0.40	0.41	0.10	0.10	0.10	0.10	0.11
Book Value per Share	3.40	4.52	5.61	7.12	6.99	6.88	7.59	10.70	11.58	13.61	13.73	12.07	12.41	12.86	13.47	13.73
Month End Stock Price	22.68	21.89	31.71	32.31	26.14	16.97	31.47	43.55	29.36	33.21	34.68	39.30	33.76	34.57	33.21	34.68
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	-64.40	9.20	13.10	9.00	5.30	6.00	1.70	18.60	14.20	9.20	9.60	5.20	8.80	12.00	12.80	9.60
Return on Assets %	-47.60	7.60	11.00	7.80	4.40	4.90	1.30	13.60	10.30	6.40	6.80	3.60	6.40	8.00	8.80	6.80
Return on Capital - Joel Greenblatt %	-3,410	2,292	321	155	40.40	46.40	85.10	208	194	133	145	32.80	94.00	144	206	145
Debt to Equity	--	--	--	--	--	--	--	0.12	0.18	0.22	0.21	0.17	0.17	0.23	0.22	0.21

Gross Margin %	47.80	50.30	52.60	51.00	51.50	52.50	50.80	51.80	50.90	49.70	50.70	49.80	48.20	50.00	50.70	50.70
Operating Margin %	-60.10	11.30	12.60	6.60	2.30	3.70	1.20	15.90	12.90	8.40	9.90	2.70	7.70	9.90	12.60	9.90
Net Margin %	-59.60	9.10	15.40	10.30	5.60	4.60	1.50	15.90	12.50	9.00	9.50	4.80	8.10	10.30	12.10	9.50

Days Sales Outstanding	49.90	31.20	42.00	38.10	35.70	29.20	41.30	43.90	33.50	33.70	34.10	38.00	37.90	36.90	32.40	34.10
Days Inventory	45.20	39.20	56.10	41.20	46.10	60.40	59.80	66.50	42.40	47.80	48.20	47.10	47.10	47.70	46.80	48.20
Inventory Turnover	8.10	9.30	6.50	8.90	7.90	6.00	6.10	5.50	8.60	7.60	1.90	1.90	1.90	1.90	1.90	1.90

Debt to Revenue	--	--	--	--	--	--	--	0.10	0.16	0.21	0.85	0.66	0.61	0.80	0.81	0.85
COGS to Revenue	0.52	0.50	0.47	0.49	0.49	0.48	0.49	0.48	0.49	0.50	0.49	0.50	0.52	0.50	0.49	0.49
Inventory to Revenue	0.07	0.05	0.07	0.06	0.06	0.08	0.08	0.09	0.06	0.07	0.26	0.26	0.27	0.26	0.25	0.26
Interest Exp. to Revenue %	0.42	0.63	1.92	3.24	3.47	1.12	--	--	-0.07	-0.38	--	--	-0.36	-0.38	-0.43	--

Asset Turnover	0.80	0.83	0.71	0.75	0.78	1.06	0.88	0.86	0.82	0.71	0.18	0.19	0.20	0.20	0.19	0.18
Buyback Ratio	21.60	-116	-111	-126	-135	-80.00	-348	-86.60	-37.50	-43.30	-35.60	-70.50	-58.80	-24.10	-40.60	-35.60
Dividend Payout Ratio	--	--	--	--	--	--	--	0.16	0.22	0.32	0.34	0.65	0.36	0.26	0.23	0.34
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,610	2,401	2,671	3,668	3,776	4,658	4,490	6,818	7,389	8,006	8,184	1,827	1,971	2,128	2,080	2,005
Cost of Goods Sold	840	1,193	1,265	1,796	1,832	2,213	2,211	3,284	3,626	4,027	4,097	918	1,021	1,063	1,025	988
Gross Profit	770	1,207	1,406	1,872	1,944	2,445	2,280	3,534	3,763	3,979	4,087	909	950	1,065	1,055	1,017

Selling, General, &Admin. Expense	454	286	263	504	493	543	598	591	682	696	696	179	171	174	172	179
Research &Development	434	495	651	1,117	1,349	1,498	1,535	1,762	1,983	2,318	2,387	546	582	600	590	615
Earnings Before DDA	-877	364	405	304	161	270	161	1,219	1,145	1,121	1,284	132	270	336	383	295

Depreciation, Depletion and Amortization	90.95	91.69	68.53	60.01	76.03	97.49	105	137	192	445	460	82.00	118	125	120	97.00

Operating Income	-968	272	337	244	84.98	172	56.07	1,082	953	676	824	50.00	152	211	263	198
Interest Income/Expense	6.83	15.01	51.21	119	131	52.20	--	--	-5.00	-30.00	-24.00	--	-7.00	-8.00	-9.00	--
Net Income	-960	219	412	379	213	215	65.26	1,082	927	719	822	88.00	160	220	251	191

Earnings per Share ($)	-2.19	0.42	0.73	0.64	0.37	0.41	0.13	1.99	1.65	1.25	1.42	0.15	0.28	0.38	0.43	0.33
Total Shares Outstanding	438	524	561	588	578	524	513	545	563	576	585	570	575	579	582	585
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	606	1,183	1,733	2,680	2,328	1,898	1,929	2,658	4,529	2,374	2,469	1,675	1,770	2,151	2,374	2,469
Accounts Receivable	220	205	307	383	369	372	509	820	678	740	751	763	821	864	740	751
Inventory	104	128	195	203	231	366	362	598	421	527	523	475	528	557	527	523
Other Current Assets	65.67	68.38	101	85.72	126	115	114	108	124	140	154	141	160	144	140	154
Total Current Assets	996	1,584	2,336	3,352	3,054	2,751	2,914	4,184	5,752	3,781	3,897	3,054	3,279	3,716	3,781	3,897

Property, Plant and Equipment	142	107	96.44	165	242	235	229	266	368	485	493	418	431	463	485	493
Intangible Assets	834	1,079	1,157	1,214	1,423	1,341	1,481	2,043	2,187	5,512	5,451	5,629	5,722	5,570	5,512	5,451
Other Long Term Assets	45.39	115	163	146	119	66.16	503	1,452	733	1,430	1,559	472	464	1,131	1,430	1,559
Total Assets	2,018	2,886	3,752	4,877	4,838	4,393	5,127	7,944	9,040	11,208	11,400	9,573	9,896	10,880	11,208	11,400

Accounts Payable	469	451	523	572	594	551	1,061	1,216	1,078	1,293	1,352	1,110	1,214	1,349	1,293	1,352
Current Portion of Long-Term Debt	--	--	--	--	--	--	--	--	--	300	300	--	--	--	300	300
Other Current Liabilities	34.93	46.35	71.89	107	164	166	87.39	55.12	21.00	89.00	23.00	78.00	80.00	93.00	89.00	23.00
Total Current Liabilities	504	497	595	679	758	717	1,148	1,271	1,099	1,682	1,675	1,188	1,294	1,442	1,682	1,675

Long-Term Debt	--	--	--	--	--	--	--	697	1,196	1,393	1,394	1,196	1,196	1,693	1,393	1,394
Other Long-Term Liabilities	24.24	22.75	12.14	6.40	44.44	69.10	87.05	150	224	294	299	308	271	297	294	299
Total Liabilities	528	520	607	685	802	786	1,235	2,118	2,519	3,369	3,368	2,692	2,761	3,432	3,369	3,368

Common Stock	0.03	0.03	0.04	0.06	0.05	0.05	--	0.05	--	--	--	--	--	--	--	--
Retained Earnings	-6,546	-6,328	-5,916	-7,757	-7,539	-7,324	-7,259	-6,177	-5,250	-4,531	-4,340	-5,162	-5,002	-4,782	-4,531	-4,340
Additional Paid-In Capital	8,124	8,741	9,243	11,949	11,576	10,930	11,153	11,994	11,821	12,403	12,402	12,070	12,210	12,291	12,403	12,402
Total Equity	1,490	2,366	3,145	4,192	4,036	3,607	3,892	5,826	6,521	7,839	8,032	6,881	7,135	7,448	7,839	8,032
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-960	219	412	379	213	215	65.26	1,082	927	719	822	88.00	160	220	251	191
Depreciation, Depletion and Amortization	90.95	91.69	68.53	60.01	76.03	97.49	105	137	192	445	460	82.00	118	125	120	97.00
Cash Flow from Others	900	191	-33.55	453	543	607	816	152	719	767	669	198	71.00	276	222	100.00
Cash Flow from Operations	30.64	502	447	892	832	920	987	1,371	1,838	1,931	1,951	368	349	621	593	388

Investment for Property, Plant & Equipement	-47.93	-49.93	-41.77	-92.48	-160	-82.81	-66.57	-109	-163	-244	-211	-74.00	-50.00	-65.00	-55.00	-41.00
Cash Flow from Acquisitions	--	--	-111	-70.05	-219	-171	-165	-599	-347	-3,582	-189	-3,393	-179	-10.00	--	--
Cash Flow from Investing	42.51	-456	-173	-370	47.81	-745	-501	-2,178	863	-4,796	-1,822	-3,095	-307	-1,018	-376	-121

Net Issuance of Stock	207	253	304	200	-851	-1,112	-195	656	-322	278	177	62.00	94.00	52.00	70.00	-39.00
Net Issuance of Debt	-113	0.78	0.73	-4.63	--	--	--	677	494	492	545	-53.00	--	545	--	--
Cash Flow for Dividends	--	--	--	--	--	--	--	-163	-194	-224	-232	-55.00	-56.00	-56.00	-57.00	-63.00
Other Financing	1.94	-0.00	--	3.40	--	-58.06	-84.43	-137	-155	-210	-202	-48.00	-43.00	-90.00	-29.00	-40.00
Cash Flow from Financing	95.97	254	305	199	-851	-1,170	-279	1,033	-177	336	288	-94.00	-5.00	451	-16.00	-142

Net Change in Cash	169	300	579	721	28.46	-996	206	225	2,524	-2,529	417	-2,821	37.00	54.00	201	125

Free Cash Flow	-17.29	452	405	799	672	837	920	1,262	1,675	1,687	1,740	294	299	556	538	347
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

BRCM Quarterly/Annuals Reports

BRCM: 10-Q - BROADCOM CORP (0001054374) (Filer): (10-Q) - 2012-07-24
BRCM: 10-Q - BROADCOM CORP (0001054374) (Filer): (10-Q) - 2012-05-01
BRCM: 10-K - BROADCOM CORP (0001054374) (Filer): (10-K) - 2012-02-01
BRCM: 10-Q - BROADCOM CORP (0001054374) (Filer): (10-Q) - 2011-10-25
BRCM: 10-Q - BROADCOM CORP (0001054374) (Filer): (10-Q) - 2011-07-25

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

BRCM Quarterly/Annuals Reports