| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BROADCOM CORPORATION | |||||||||||||||||||
Unaudited Schedule of Selected GAAP to Non-GAAP Adjustments | |||||||||||||||||||
(In millions) | |||||||||||||||||||
|
|
|
| ||||||||||||||||
|
Three Months Ended |
|
Six Months Ended | ||||||||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, | ||||||||||||
|
2014 |
|
2014 |
|
2013 |
|
2014 |
|
2013 | ||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Product revenue |
$ |
2,041 |
|
|
$ |
1,984 |
|
|
$ |
2,047 |
|
|
$ |
4,025 |
|
|
$ |
4,009 |
|
GAAP cost of product revenue |
1,005 |
|
|
1,004 |
|
|
1,030 |
|
|
2,009 |
|
|
2,018 |
| |||||
GAAP product gross profit |
$ |
1,036 |
|
|
$ |
980 |
|
|
$ |
1,017 |
|
|
$ |
2,016 |
|
|
$ |
1,991 |
|
GAAP product gross margin |
50.8 |
% |
|
49.4 |
% |
|
49.7 |
% |
|
50.1 |
% |
|
49.7 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP cost of product revenue |
$ |
1,005 |
|
|
$ |
1,004 |
|
|
$ |
1,030 |
|
|
$ |
2,009 |
|
|
$ |
2,018 |
|
Adjustments: |
|
|
|
|
|
|
|
|
| ||||||||||
Stock-based compensation and related payroll taxes |
(6) |
|
|
(6) |
|
|
(6) |
|
|
(12) |
|
|
(13) |
| |||||
Amortization of purchased intangible assets |
(47) |
|
|
(50) |
|
|
(44) |
|
|
(97) |
|
|
(87) |
| |||||
Inventory charges related to the exit of the cellular baseband business |
(34) |
|
|
— |
|
|
— |
|
|
(34) |
|
|
(1) |
| |||||
Non-GAAP cost of product revenue |
$ |
918 |
|
|
$ |
948 |
|
|
$ |
980 |
|
|
$ |
1,866 |
|
|
$ |
1,917 |
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
Product revenue |
$ |
2,041 |
|
|
$ |
1,984 |
|
|
$ |
2,047 |
|
|
$ |
4,025 |
|
|
$ |
4,009 |
|
Non-GAAP cost of product revenue |
918 |
|
|
948 |
|
|
980 |
|
|
1,866 |
|
|
1,917 |
| |||||
Non-GAAP product gross profit |
$ |
1,123 |
|
|
$ |
1,036 |
|
|
$ |
1,067 |
|
|
$ |
2,159 |
|
|
$ |
2,092 |
|
Non-GAAP product gross margin |
55.0 |
% |
|
52.2 |
% |
|
52.1 |
% |
|
53.6 |
% |
|
52.2 |
% | |||||
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP research and development and selling, general and administrative expense |
$ |
816 |
|
|
$ |
821 |
|
|
$ |
793 |
|
|
$ |
1,637 |
|
|
$ |
1,587 |
|
Adjustments: |
|
|
|
|
|
|
|
|
| ||||||||||
Stock-based compensation and related payroll taxes |
(110) |
|
|
(115) |
|
|
(131) |
|
|
(225) |
|
|
(266) |
| |||||
Non-GAAP research and development and selling, general and administrative expense |
$ |
706 |
|
|
$ |
706 |
|
|
$ |
662 |
|
|
$ |
1,412 |
|
|
$ |
1,321 |
|