Paying users zone. Data is covered by .

  • Get to Broadcom Inc. for $17.99, or

  • get to whole website for at least 3 months from $49.99.

 

$17.99

Economic Value Added (EVA)

Difficulty: Advanced


Economic Profit

Broadcom Inc., economic profit calculation

USD $ in millions

 
12 months ended Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Net operating profit after taxes (NOPAT)1
Cost of capital2 % % % % % %
Invested capital3
Economic profit4

Source: Based on data from Broadcom Inc. Annual Reports

2017 Calculations

1 NOPAT. See Details »

2 Cost of capital. See Details »

3 Invested capital. See Details »

4 Economic profit = NOPAT – Cost of capital × Invested capital
= % × =

Item Description The company
Economic profit Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. Broadcom Inc.'s economic profit declined from 2015 to 2016 but then slightly increased from 2016 to 2017.

Top


Net Operating Profit after Taxes (NOPAT)

Broadcom Inc., NOPAT calculation

USD $ in millions

 
12 months ended Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Net income (loss) attributable to ordinary shares
Deferred income tax expense (benefit)1
Increase (decrease) in allowances for doubtful accounts2
Increase (decrease) in restructuring liabilities3
Increase (decrease) in equity equivalents4
Interest expense
Interest expense, operating lease obligations5
Adjusted interest expense
Tax benefit of interest expense6
Adjusted interest expense, after taxes7
Interest income
Investment income, before taxes
Tax expense (benefit) of investment income8
Investment income, after taxes9
(Income) loss from discontinued operations, net of tax10
Net income (loss) attributable to noncontrolling interest
Net operating profit after taxes (NOPAT)

Source: Based on data from Broadcom Inc. Annual Reports

2017 Calculations

1 Elimination of deferred tax expense. See Details »

2 Addition of increase (decrease) in allowances for doubtful accounts.

3 Addition of increase (decrease) in restructuring liabilities.

4 Addition of increase (decrease) in equity equivalents to net income (loss) attributable to ordinary shares.

5 Addition of interest expense on capitalized operating leases. See Details »

6 Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= × 17% =

7 Addition of after taxes interest expense to net income (loss) attributable to ordinary shares.

8 Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= × 17% =

9 Elimination of after taxes investment income.

10 Elimination of discontinued operations.

Item Description The company
NOPAT Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. Broadcom Inc.'s NOPAT declined from 2015 to 2016 but then increased from 2016 to 2017 exceeding 2015 level.

Top


Cash Operating Taxes

Broadcom Inc., cash operating taxes calculation

USD $ in millions

 
12 months ended Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Provision for income taxes
Less: Deferred income tax expense (benefit)
Add: Tax savings from interest expense
Less: Tax imposed on investment income
Cash operating taxes

Source: Based on data from Broadcom Inc. Annual Reports

Item Description The company
Cash operating taxes Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. Broadcom Inc.'s cash operating taxes declined from 2015 to 2016 but then increased from 2016 to 2017 exceeding 2015 level.

Top


Invested Capital

Broadcom Inc., invested capital calculation (financing approach)

USD $ in millions

 
Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Current portion of long-term debt
Long-term debt
Convertible notes payable to related party, non-current
PV of operating lease payments1
Total reported debt & leases
Total Broadcom Inc. stockholders’ equity
Net deferred tax (assets) liabilities2
Allowances for doubtful accounts3
Restructuring liabilities4
Equity equivalents5
Accumulated other comprehensive (income) loss, net of tax6
Noncontrolling interest
Adjusted total Broadcom Inc. stockholders’ equity
Construction in progress7
Invested capital

Source: Based on data from Broadcom Inc. Annual Reports

1 Addition of capitalized operating leases. See Details »

2 Elimination of deferred taxes from assets and liabilities. See Details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of restructuring liabilities.

5 Addition of equity equivalents to total Broadcom Inc. stockholders’ equity.

6 Removal of accumulated other comprehensive income.

7 Subtraction of construction in progress.

Item Description The company
Invested capital Capital is an approximation of the economic book value of all cash invested in going-concern business activities. Broadcom Inc.'s invested capital increased from 2015 to 2016 and from 2016 to 2017.

Top


Cost of Capital

Broadcom Inc., cost of capital calculations

Fair Value1 Weights Cost of Capital
Equity2 ÷ = × % = %
Borrowings3 ÷ = × % × (1 – 17%) = %
PV of operating lease payments4 ÷ = × % × (1 – 17%) = %
Total: %

Source: Based on data from Broadcom Inc. Annual Reports

1 USD $ in millions

2 Equity. See Details »

3 Borrowings. See Details »

4 PV of operating lease payments. See Details »

Fair Value1 Weights Cost of Capital
Equity2 ÷ = × % = %
Borrowings3 ÷ = × % × (1 – 17%) = %
PV of operating lease payments4 ÷ = × % × (1 – 17%) = %
Total: %

Source: Based on data from Broadcom Inc. Annual Reports

1 USD $ in millions

2 Equity. See Details »

3 Borrowings. See Details »

4 PV of operating lease payments. See Details »

Fair Value1 Weights Cost of Capital
Equity2 ÷ = × % = %
Borrowings3 ÷ = × % × (1 – 17%) = %
PV of operating lease payments4 ÷ = × % × (1 – 17%) = %
Total: %

Source: Based on data from Broadcom Inc. Annual Reports

1 USD $ in millions

2 Equity. See Details »

3 Borrowings. See Details »

4 PV of operating lease payments. See Details »

Fair Value1 Weights Cost of Capital
Equity2 ÷ = × % = %
Borrowings3 ÷ = × % × (1 – 17%) = %
PV of operating lease payments4 ÷ = × % × (1 – 17%) = %
Total: %

Source: Based on data from Broadcom Inc. Annual Reports

1 USD $ in millions

2 Equity. See Details »

3 Borrowings. See Details »

4 PV of operating lease payments. See Details »

Fair Value1 Weights Cost of Capital
Equity2 ÷ = × % = %
Borrowings3 ÷ = × % × (1 – 17%) = %
PV of operating lease payments4 ÷ = × % × (1 – 17%) = %
Total: %

Source: Based on data from Broadcom Inc. Annual Reports

1 USD $ in millions

2 Equity. See Details »

3 Borrowings. See Details »

4 PV of operating lease payments. See Details »

Fair Value1 Weights Cost of Capital
Equity2 ÷ = × % = %
Borrowings3 ÷ = × % × (1 – 17%) = %
PV of operating lease payments4 ÷ = × % × (1 – 17%) = %
Total: %

Source: Based on data from Broadcom Inc. Annual Reports

1 USD $ in millions

2 Equity. See Details »

3 Borrowings. See Details »

4 PV of operating lease payments. See Details »

Top


Economic Spread

Broadcom Inc., economic spread calculation

 
Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Selected Financial Data (USD $ in millions)
Economic profit1
Invested capital2
Ratio
Economic spread3 % % % % % %

Source: Based on data from Broadcom Inc. Annual Reports

2017 Calculations

1 Economic profit. See Details »

2 Invested capital. See Details »

3 Economic spread = 100 × Economic profit ÷ Invested capital
= 100 × ÷ = %

Ratio Description The company
Economic spread The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. Broadcom Inc.'s economic spread deteriorated from 2015 to 2016 but then slightly improved from 2016 to 2017.

Top


Economic Profit Margin

Broadcom Inc., economic profit margin calculation

 
Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Selected Financial Data (USD $ in millions)
Economic profit1
Net revenue
Ratio
Economic profit margin2 % % % % % %

Source: Based on data from Broadcom Inc. Annual Reports

2017 Calculations

1 Economic profit. See Details »

2 Economic profit margin = 100 × Economic profit ÷ Net revenue
= 100 × ÷ = %

Ratio Description The company
Economic profit margin The ratio of economic profit to sales. It is the company's profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. Broadcom Inc.'s economic profit margin deteriorated from 2015 to 2016 but then slightly improved from 2016 to 2017.

Top