AVGO Financial Statements

Balance sheet, income statement, cash flow, and dividends for Broadcom Inc (AVGO).


$788.95B Market Cap.

As of 12/20/2024 5:00 PM ET (MRY) • Disclaimer

AVGO Market Cap. (MRY)


AVGO Shares Outstanding (MRY)


AVGO Assets (MRY)


Total Assets

$165.65B

Total Liabilities

$97.97B

Total Investments

$0

AVGO Income (MRY)


Revenue

$51.57B

Net Income

$5.89B

Operating Expense

$19.05B

AVGO Cash Flow (MRY)


CF Operations

$19.96B

CF Investing

-$23.07B

CF Financing

-$1.73B

AVGO Dividends (MRY)


Period

Dividends

Yield %

Growth %

Payout Ratio

Coverage Ratio

2024

$2.10

1.20%

-88.56%

165.75%

0.60

2023

$18.40

2.20%

12.20%

54.23%

1.84

2022

$16.40

3.50%

13.89%

59.77%

1.67

2021

$14.40

2.70%

10.77%

91.72%

1.09

2020

$13.00

3.70%

-

196.37%

0.51

AVGO Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$165,645,000,000 (127.34%)

$72,861,000,000 (-0.53%)

$73,249,000,000 (-3.07%)

$75,570,000,000 (-0.48%)

Assets Current

$19,595,000,000 (-6.01%)

$20,847,000,000 (12.66%)

$18,504,000,000 (11.56%)

$16,586,000,000 (39.44%)

Assets Non-Current

$146,050,000,000 (180.79%)

$52,014,000,000 (-4.99%)

$54,745,000,000 (-7.19%)

$58,984,000,000 (-7.89%)

Goodwill & Intangible Assets

$138,456,000,000 (191.36%)

$47,520,000,000 (-6.32%)

$50,725,000,000 (-7.48%)

$54,824,000,000 (-8.97%)

Shareholders Equity

$67,678,000,000 (182.13%)

$23,988,000,000 (5.63%)

$22,709,000,000 (-9.03%)

$24,962,000,000 (4.56%)

Property Plant & Equipment Net

$2,521,000,000 (17.04%)

$2,154,000,000 (-3.10%)

$2,223,000,000 (-5.32%)

$2,348,000,000 (-6.42%)

Cash & Equivalents

$9,348,000,000 (-34.12%)

$14,189,000,000 (14.28%)

$12,416,000,000 (2.08%)

$12,163,000,000 (59.66%)

Accumulated Other Comprehensive Income

$207,000,000 (0.00%)

$207,000,000 (483.33%)

-$54,000,000 (53.45%)

-$116,000,000 (-7.41%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Investments

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Non-Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Inventory

$1,760,000,000 (-7.27%)

$1,898,000,000 (-1.40%)

$1,925,000,000 (48.42%)

$1,297,000,000 (29.31%)

Trade & Non-Trade Receivables

$4,416,000,000 (40.01%)

$3,154,000,000 (6.63%)

$2,958,000,000 (42.83%)

$2,071,000,000 (-9.84%)

Trade & Non-Trade Payables

$1,662,000,000 (37.36%)

$1,210,000,000 (21.24%)

$998,000,000 (-8.10%)

$1,086,000,000 (29.90%)

Accumulated Retained Earnings (Deficit)

$0 (0%)

$2,682,000,000 (67.21%)

$1,604,000,000 (114.44%)

$748,000,000 (0%)

Tax Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Tax Liabilities

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Debt

$67,566,000,000 (72.23%)

$39,229,000,000 (-0.72%)

$39,515,000,000 (-0.54%)

$39,730,000,000 (-3.24%)

Debt Current

$1,271,000,000 (-20.96%)

$1,608,000,000 (265.45%)

$440,000,000 (51.72%)

$290,000,000 (-64.93%)

Debt Non-Current

$66,295,000,000 (76.22%)

$37,621,000,000 (-3.72%)

$39,075,000,000 (-0.93%)

$39,440,000,000 (-1.98%)

Total Liabilities

$97,967,000,000 (100.45%)

$48,873,000,000 (-3.30%)

$50,540,000,000 (-0.08%)

$50,581,000,000 (-2.79%)

Liabilities Current

$16,697,000,000 (125.48%)

$7,405,000,000 (5.01%)

$7,052,000,000 (12.28%)

$6,281,000,000 (-1.41%)

Liabilities Non-Current

$81,270,000,000 (95.98%)

$41,468,000,000 (-4.64%)

$43,488,000,000 (-1.83%)

$44,300,000,000 (-2.98%)

AVGO Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$51,574,000,000 (43.99%)

$35,819,000,000 (7.88%)

$33,203,000,000 (20.96%)

$27,450,000,000 (14.91%)

Cost of Revenue

$19,065,000,000 (71.31%)

$11,129,000,000 (0.19%)

$11,108,000,000 (4.73%)

$10,606,000,000 (2.26%)

Selling General & Administrative Expense

$4,959,000,000 (211.49%)

$1,592,000,000 (15.20%)

$1,382,000,000 (2.60%)

$1,347,000,000 (-30.39%)

Research & Development Expense

$9,310,000,000 (77.23%)

$5,253,000,000 (6.79%)

$4,919,000,000 (1.34%)

$4,854,000,000 (-2.29%)

Operating Expenses

$19,046,000,000 (124.52%)

$8,483,000,000 (7.79%)

$7,870,000,000 (-5.47%)

$8,325,000,000 (-12.39%)

Interest Expense

$3,953,000,000 (143.71%)

$1,622,000,000 (-6.62%)

$1,737,000,000 (-7.85%)

$1,885,000,000 (6.08%)

Income Tax Expense

$3,748,000,000 (269.26%)

$1,015,000,000 (8.09%)

$939,000,000 (3137.93%)

$29,000,000 (105.60%)

Net Loss Income from Discontinued Operations

$273,000,000 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

$5,895,000,000 (-58.14%)

$14,082,000,000 (22.51%)

$11,495,000,000 (70.65%)

$6,736,000,000 (127.57%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

$5,895,000,000 (-58.14%)

$14,082,000,000 (22.51%)

$11,495,000,000 (70.65%)

$6,736,000,000 (127.57%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$272,000,000 (-9.03%)

$299,000,000 (0.67%)

Net Income Common Stock

$5,895,000,000 (-58.14%)

$14,082,000,000 (25.47%)

$11,223,000,000 (74.35%)

$6,437,000,000 (141.72%)

Weighted Average Shares

$4,624,000,000 (1014.22%)

$415,000,000 (1.47%)

$409,000,000 (-0.24%)

$410,000,000 (1.99%)

Weighted Average Shares Diluted

$4,778,000,000 (1018.97%)

$427,000,000 (0.95%)

$423,000,000 (-1.40%)

$429,000,000 (1.90%)

Earning Before Interest & Taxes (EBIT)

$13,596,000,000 (-18.68%)

$16,719,000,000 (17.98%)

$14,171,000,000 (63.83%)

$8,650,000,000 (105.02%)

Gross Profit

$32,509,000,000 (31.67%)

$24,690,000,000 (11.74%)

$22,095,000,000 (31.17%)

$16,844,000,000 (24.62%)

Operating Income

$13,463,000,000 (-16.93%)

$16,207,000,000 (13.93%)

$14,225,000,000 (66.98%)

$8,519,000,000 (112.23%)

AVGO Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$23,070,000,000 (-3248.33%)

-$689,000,000 (-3.30%)

-$667,000,000 (-172.24%)

-$245,000,000 (97.79%)

Net Cash Flow from Financing

-$1,733,000,000 (88.91%)

-$15,623,000,000 (1.22%)

-$15,816,000,000 (-76.24%)

-$8,974,000,000 (-657.05%)

Net Cash Flow from Operations

$19,962,000,000 (10.38%)

$18,085,000,000 (8.06%)

$16,736,000,000 (21.59%)

$13,764,000,000 (14.12%)

Net Cash Flow / Change in Cash & Cash Equivalents

-$4,841,000,000 (-373.04%)

$1,773,000,000 (600.79%)

$253,000,000 (-94.43%)

$4,545,000,000 (77.33%)

Net Cash Flow - Business Acquisitions and Disposals

-$22,493,000,000 (-42339.62%)

-$53,000,000 (78.46%)

-$246,000,000 (-764.86%)

$37,000,000 (100.35%)

Net Cash Flow - Investment Acquisitions and Disposals

-$19,000,000 (83.90%)

-$118,000,000 (0%)

$0 (0%)

$169,000,000 (0%)

Capital Expenditure

-$548,000,000 (-21.24%)

-$452,000,000 (-6.60%)

-$424,000,000 (4.29%)

-$443,000,000 (4.32%)

Issuance (Repayment) of Debt Securities

$20,346,000,000 (5148.64%)

-$403,000,000 (5.40%)

-$426,000,000 (73.22%)

-$1,591,000,000 (-120.65%)

Issuance (Purchase) of Equity Shares

-$12,202,000,000 (-61.34%)

-$7,563,000,000 (9.33%)

-$8,341,000,000 (-638.80%)

-$1,129,000,000 (-130.88%)

Payment of Dividends & Other Cash Distributions

-$9,814,000,000 (-28.37%)

-$7,645,000,000 (-8.72%)

-$7,032,000,000 (-13.20%)

-$6,212,000,000 (-12.25%)

Effect of Exchange Rate Changes on Cash

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Share Based Compensation

$5,741,000,000 (164.44%)

$2,171,000,000 (41.62%)

$1,533,000,000 (-10.04%)

$1,704,000,000 (-13.77%)

Depreciation Amortization & Accretion

$10,010,000,000 (161.02%)

$3,835,000,000 (-23.05%)

$4,984,000,000 (-17.50%)

$6,041,000,000 (-12.51%)

AVGO Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

63.00% (-8.56%)

68.90% (3.61%)

66.50% (8.31%)

61.40% (8.48%)

Profit Margin

11.40% (-70.99%)

39.30% (16.27%)

33.80% (44.44%)

23.40% (110.81%)

EBITDA Margin

45.80% (-20.21%)

57.40% (-0.52%)

57.70% (7.85%)

53.50% (14.81%)

Return on Average Equity (ROAE)

8.60% (-86.04%)

61.60% (20.08%)

51.30% (93.58%)

26.50% (138.74%)

Return on Average Assets (ROAA)

3.40% (-82.56%)

19.50% (25.81%)

15.50% (82.35%)

8.50% (150.00%)

Return on Sales (ROS)

26.40% (-43.47%)

46.70% (9.37%)

42.70% (35.56%)

31.50% (77.97%)

Return on Invested Capital (ROIC)

18.80% (-51.79%)

39.00% (16.77%)

33.40% (64.53%)

20.30% (120.65%)

Dividend Yield

1.20% (-45.45%)

2.20% (-37.14%)

3.50% (29.63%)

2.70% (-27.03%)

Price to Earnings Ratio (P/E)

133.01 (438.30%)

24.71 (43.37%)

17.23 (-49.11%)

33.86 (-35.88%)

Price to Sales Ratio (P/S)

15.14 (55.93%)

9.71 (66.75%)

5.83 (-26.65%)

7.94 (34.96%)

Price to Book Ratio (P/B)

11.66 (-19.19%)

14.43 (71.03%)

8.43 (-3.80%)

8.77 (47.99%)

Debt to Equity Ratio (D/E)

1.45 (-28.92%)

2.04 (-8.49%)

2.23 (9.87%)

2.03 (-7.02%)

Earnings Per Share (EPS)

1.27 (-96.26%)

33.93 (23.65%)

27.44 (74.78%)

15.7 (137.16%)

Sales Per Share (SPS)

11.15 (-87.08%)

86.31 (6.32%)

81.18 (21.25%)

66.95 (12.67%)

Free Cash Flow Per Share (FCFPS)

4.2 (-90.12%)

42.49 (6.53%)

39.88 (22.75%)

32.49 (12.61%)

Book Value Per Share (BVPS)

14.64 (-74.68%)

57.8 (4.10%)

55.52 (-8.80%)

60.88 (2.52%)

Tangible Assets Book Value Per Share (TABVPS)

5.88 (-90.37%)

61.06 (10.88%)

55.07 (8.84%)

50.6 (29.53%)

Enterprise Value Over EBIT (EV/EBIT)

62 (181.82%)

22 (37.50%)

16 (-44.83%)

29 (-30.95%)

Enterprise Value Over EBITDA (EV/EBITDA)

35.96 (98.02%)

18.16 (57.38%)

11.54 (-31.69%)

16.89 (6.42%)

Asset Turnover

0.3 (-39.52%)

0.5 (8.06%)

0.46 (27.15%)

0.36 (19.93%)

Current Ratio

1.17 (-58.29%)

2.81 (7.28%)

2.62 (-0.64%)

2.64 (41.46%)

Dividends

$2.1 (-88.56%)

$18.4 (12.20%)

$16.4 (13.89%)

$14.4 (10.77%)

Free Cash Flow (FCF)

$19,414,000,000 (10.10%)

$17,633,000,000 (8.10%)

$16,312,000,000 (22.45%)

$13,321,000,000 (14.86%)

Enterprise Value (EV)

$848,960,711,940 (127.42%)

$373,306,937,133 (68.88%)

$221,043,188,542 (-10.94%)

$248,196,031,841 (40.55%)

Earnings Before Tax (EBT)

$9,643,000,000 (-36.13%)

$15,097,000,000 (21.42%)

$12,434,000,000 (83.80%)

$6,765,000,000 (177.03%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

$23,606,000,000 (14.85%)

$20,554,000,000 (7.30%)

$19,155,000,000 (30.39%)

$14,691,000,000 (32.07%)

Invested Capital

$68,710,000,000 (59.88%)

$42,976,000,000 (0.95%)

$42,571,000,000 (1.28%)

$42,032,000,000 (-1.74%)

Working Capital

$2,898,000,000 (-78.44%)

$13,442,000,000 (17.38%)

$11,452,000,000 (11.13%)

$10,305,000,000 (86.55%)

Tangible Asset Value

$27,189,000,000 (7.29%)

$25,341,000,000 (12.51%)

$22,524,000,000 (8.57%)

$20,746,000,000 (32.11%)

Market Capitalization

$788,953,711,940 (128.01%)

$346,020,937,133 (80.67%)

$191,525,188,542 (-12.48%)

$218,844,031,841 (54.74%)

Average Equity

$68,393,500,000 (199.37%)

$22,846,000,000 (4.42%)

$21,879,000,000 (-9.98%)

$24,303,500,000 (1.54%)

Average Assets

$171,673,000,000 (137.53%)

$72,274,750,000 (-0.14%)

$72,379,500,000 (-4.75%)

$75,986,500,000 (-4.35%)

Invested Capital Average

$72,322,250,000 (68.79%)

$42,848,500,000 (0.89%)

$42,471,500,000 (-0.57%)

$42,713,000,000 (-6.93%)

Shares

4,670,576,083 (1031.61%)

412,735,504 (1.91%)

405,001,456 (-1.61%)

411,616,288 (1.76%)