|
(in
millions)
|
Q4’10
|
Q3’10
|
Q/Q%
|
|
GPU
|
$572.9
|
$464.5
|
+23%
|
|
MCP
|
199.9
|
247.9
|
-19%
|
|
Professional
|
157.8
|
129.6
|
+22%
|
|
Consumer/Other
|
51.9
|
61.2
|
-15%
|
|
Total
|
$982.5
|
$903.2
|
8.8%
|
|
·
|
Cost
reductions from yield improvements and reduced waste: 1.9
points
|
|
·
|
Favorable
mix from our Professional business: 0.8
points
|
|
·
|
Increased
revenues of $79 million: 0.5
points
|
|
·
|
Other
mix benefits: 0.8 points
|
|
·
|
Revenue
is expected to be flat from the fourth
quarter.
|
|
·
|
GAAP
gross margin is expected to be in the range of 44 to 45
percent.
|
|
·
|
GAAP
operating expenses are expected to be flat at approximately $305
million.
|
|
·
|
Tax
rate of 12% to 14% assuming a renewal of the U.S. R&D tax credit, 14%
to 16% otherwise.
|
|
NVIDIA
CORPORATION
|
||||||||||||||||||||
|
RECONCILIATION
OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
||||||||||||||||||||
|
(In
thousands, except per share data)
|
||||||||||||||||||||
|
Three
Months Ended
|
Twelve
Months Ended
|
|||||||||||||||||||
|
January
31,
|
October
25,
|
January
25,
|
January
31,
|
January
25,
|
||||||||||||||||
|
2010
|
2009
|
2009
|
2010
|
2009
|
||||||||||||||||
|
GAAP
gross profit
|
$ | 438,721 | $ | 391,783 | $ | 141,666 | $ | 1,176,923 | $ | 1,174,269 | ||||||||||
|
GAAP
gross margin
|
44.7 | % | 43.4 | % | 29.4 | % | 35.4 | % | 34.3 | % | ||||||||||
|
Net
warranty charge against cost of revenue arising from a weak die/packaging
material set (A)
|
- | (24,115 | ) | (6,665 | ) | 95,878 | 189,289 | |||||||||||||
|
Non-recurring
charge related to a royalty dispute
|
- | - | - | - | 4,500 | |||||||||||||||
|
Stock
option purchase charge related to cost of revenue (B)
|
- | - | - | 11,412 | - | |||||||||||||||
|
Non-GAAP
gross profit
|
$ | 438,721 | $ | 367,668 | $ | 135,001 | $ | 1,284,213 | $ | 1,368,058 | ||||||||||
|
Non-GAAP
gross margin
|
44.7 | % | 40.7 | % | 28.1 | % | 38.6 | % | 39.9 | % | ||||||||||
|
GAAP
net income (loss)
|
$ | 131,076 | $ | 107,577 | $ | (147,665 | ) | $ | (67,987 | ) | $ | (30,041 | ) | |||||||
|
Net
warranty charge against cost of revenue arising from a weak die/packaging
material set (A)
|
- | (25,105 | ) | (8,000 | ) | 93,949 | 187,954 | |||||||||||||
|
Restructuring
charges
|
- | - | (382 | ) | - | 7,956 | ||||||||||||||
|
Stock
option purchase charge (B)
|
- | - | - | 140,241 | - | |||||||||||||||
|
Non-recurring
charge related to a royalty dispute
|
- | - | - | - | 4,500 | |||||||||||||||
|
Non-recurring
charge related to contract termination (C)
|
- | - | 18,912 | - | 18,912 | |||||||||||||||
|
Income
tax impact of non-GAAP adjustments (D)
|
- | (5,072 | ) | (8,132 | ) | (24,820 | ) | (28,997 | ) | |||||||||||
|
Non-GAAP
net income
|
$ | 131,076 | $ | 77,400 | $ | (145,267 | ) | $ | 141,383 | $ | 160,284 | |||||||||
|
Diluted
net income (loss) per share
|
||||||||||||||||||||
|
GAAP
|
$ | 0.23 | $ | 0.19 | $ | (0.27 | ) | $ | (0.12 | ) | $ | (0.05 | ) | |||||||
|
Non-GAAP
|
$ | 0.23 | $ | 0.13 | $ | (0.27 | ) | $ | 0.26 | $ | 0.29 | |||||||||
|
Shares
used in diluted net income (loss) per share computation
|
582,081 | 574,381 | 537,595 | 549,574 | 548,126 | |||||||||||||||
|
Metrics:
|
||||||||||||||||||||
|
GAAP
net cash flow provided by / (used in) operating activities
|
$ | 69,245 | $ | 141,317 | $ | (19,845 | ) | $ | 487,807 | $ | 249,360 | |||||||||
|
Purchase
of property and equipment and intangible assets
|
(22,575 | ) | (16,593 | ) | (42,975 | ) | (77,601 | ) | (407,670 | ) | ||||||||||
|
Free
cash flow
|
$ | 46,670 | $ | 124,724 | $ | (62,820 | ) | $ | 410,206 | $ | (158,310 | ) | ||||||||
| (A) Excludes a net charge related to the weak die/packaging material set that was used in certain versions of our previous generation chips, net of insurance reimbursement. |
| (B) During the three months ended April 26, 2009, the Company completed a tender offer to purchase an aggregate of 28.5 million outstanding stock options for a total cash payment of $78.1 million. As a result of the tender offer the Company incurred a charge of $140.2 million, consisting of the remaining unamortized stock-based compensation expenses associated with the unvested portion of the options tendered in the offer, stock-based compensation expense resulting from amounts paid in excess of the fair value of the underlying options, plus associated payroll taxes and professional fees. The $140.2 million stock option purchase charge for the three months ended April 26, 2009 relates to personnel associated with cost of revenue (for manufacturing personnel), research and development, and sales, general and administrative of $11.4 million, $90.5 million, and $38.3 million, respectively. |
|
(C) Excludes $18.9 million for the three months ended January 25,
2009, towards a non recurring charge related to termination of a
development contract for a new campus construction project we have put on
hold.
|
|
(D) The income tax impact of non-GAAP adjustments has only been
reported during fiscal quarters that include other GAAP to non-GAAP
reconciling items, as well as in the full fiscal year results during which
the GAAP to non-GAAP reconciling items occur. As such, any effective tax
rate differences between GAAP and non-GAAP results that result from such
adjustments have not been reported separately in the non-GAAP results for
a fiscal quarter that does not contain other GAAP to non-GAAP reconciling
items.
|