|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Cost of revenue | $ | 12,022 | $ | 10,688 | $ | 10,490 | |||||
Research and development | 88,355 | 82,940 | 82,157 | ||||||||
Sales, general and administrative | 57,464 | 42,667 | 44,015 | ||||||||
Total | $ | 157,841 | $ | 136,295 | $ | 136,662 | |||||
Year Ended | |||||||||||
January 25, | January 26, | January 27, | |||||||||
2015 | 2014 | 2013 | |||||||||
(In thousands, except per share data) | |||||||||||
Stock Options | |||||||||||
Awards granted | 86 | 6,149 | 7,119 | ||||||||
Estimated total grant-date fair value | $ | 345 | $ | 21,310 | $ | 38,326 | |||||
Weighted average grant-date fair value (per share) | $ | 4.02 | $ | 3.47 | $ | 5.38 | |||||
RSUs and PSUs | |||||||||||
Awards granted | 12,912 | 10,757 | 8,136 | ||||||||
Estimated total grant-date fair value | $ | 228,223 | $ | 144,798 | $ | 112,795 | |||||
Weighted average grant-date fair value (per share) | $ | 17.68 | $ | 13.46 | $ | 13.86 | |||||
ESPP | |||||||||||
Shares purchased | 6,672 | 6,124 | 5,463 | ||||||||
Weighted average price (per share) | $ | 10.99 | $ | 10.79 | $ | 10.83 | |||||
Weighted average grant-date fair value (per share) | $ | 4.99 | $ | 5.60 | $ | 5.16 | |||||
January 25, | January 26, | ||||||
2015 | 2014 | ||||||
(In thousands) | |||||||
Aggregated unearned stock-based compensation expense | $ | 291,416 | $ | 256,500 | |||
Estimated weighted average amortization period | (In years) | ||||||
Stock Options | 1.8 | 2.5 | |||||
RSUs and PSUs | 2.8 | 2.7 | |||||
ESPP | 0.5 | 0.6 | |||||
Year Ended | |||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||
(Using a binomial model) | |||||
Stock Options | |||||
Weighted average expected life (in years) | 2.5-3.2 | 2.4-3.5 | 3.1-4.9 | ||
Risk-free interest rate | 2.5%-2.8% | 1.8%-3.0% | 1.5%-2.3% | ||
Volatility | 31% | 28%-37% | 39%-49% | ||
Dividend yield | 1.8%-1.9% | 1.9%-2.4% | 2.4% | ||
Year Ended | ||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | ||||
(Using the Black-Scholes model) | ||||||
ESPP | ||||||
Weighted average expected life (in years) | 0.5-2.0 | 0.5-2.0 | 0.5-2.0 | |||
Risk-free interest rate | 0.1%-0.5% | 0.1%-0.4% | 0.1%-0.3% | |||
Volatility | 23%-31% | 32%-37% | 44%-47% | |||
Dividend yield | 1.7%-1.9% | 2.0%-2.4% | — | |||
Options Outstanding | RSUs and PSUs Outstanding | ||||||||||||||||||
Number of Shares | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value (1) | Number of Shares | Weighted Average Grant-Date Fair Value | ||||||||||||||
(In thousands, except years and per share data) | |||||||||||||||||||
Balances, January 26, 2014 | 32,504 | $ | 14.22 | 18,852 | $ | 13.82 | |||||||||||||
Granted (2) | 86 | $ | 18.75 | 12,912 | $ | 17.68 | |||||||||||||
Exercised | (9,795 | ) | $ | 12.64 | — | — | |||||||||||||
Vested restricted stock | — | — | (7,163 | ) | $ | 13.78 | |||||||||||||
Canceled and forfeited | (1,450 | ) | $ | 19.27 | (1,326 | ) | $ | 14.44 | |||||||||||
Balances, January 25, 2015 | 21,345 | $ | 14.61 | 5.9 | $ | 130,923 | 23,275 | $ | 15.94 | ||||||||||
Exercisable at January 25, 2015 | 15,120 | $ | 14.70 | 5.1 | $ | 91,434 | |||||||||||||
Vested and expected to vest after January 25, 2015 | 20,356 | $ | 14.62 | 5.8 | $ | 124,575 | 18,988 | $ | 15.96 | ||||||||||
(1) | The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value for in-the-money options at January 25, 2015, based on the $20.71 closing stock price of our common stock on the NASDAQ Global Select Market on January 23, 2015, the last trading day of fiscal year 2015, which would have been received by the option holders had all in-the-money option holders exercised their options as of that date. The total number of in-the-money options outstanding and exercisable as of January 25, 2015 was 21.1 million shares and 14.9 million shares, respectively. |
(2) | Includes the total number of PSUs issuable if the maximum corporate financial performance target level for fiscal year 2015 is achieved. Depending on the actual level of achievement of the corporate performance target at the end of fiscal year 2015, the range of PSUs issued could be from 1.3 million to 2.5 million shares. The PSUs were granted during the first quarter of fiscal year 2015 to our CEO and senior management as approved by our Compensation Committee. |
|
|||
|
|||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Icera | $ | 271,186 | $ | 271,186 | |||
PortalPlayer | 104,896 | 104,896 | |||||
3dfx | 50,326 | 75,326 | |||||
Mental Images | 59,252 | 59,252 | |||||
MediaQ | 35,167 | 35,167 | |||||
ULi | 31,115 | 31,115 | |||||
Hybrid Graphics | 27,906 | 27,906 | |||||
Ageia | 19,198 | 19,198 | |||||
Portland Group Inc. | 2,149 | 2,149 | |||||
Other | 16,984 | 16,984 | |||||
Total goodwill | $ | 618,179 | $ | 643,179 | |||
|
|||
January 25, 2015 | January 26, 2014 | ||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Useful Life | ||||||||||||||||||||
(In thousands) | (In years) | (In thousands) | (In years) | ||||||||||||||||||||||||
Acquisition-related intangible assets | $ | 189,239 | $ | (134,062 | ) | $ | 55,177 | 6.8 | $ | 189,239 | $ | (114,104 | ) | $ | 75,135 | 6.5 | |||||||||||
Patents and licensed technology | 448,873 | (282,336 | ) | 166,537 | 7.2 | 446,196 | (225,319 | ) | 220,877 | 7.2 | |||||||||||||||||
Total intangible assets | $ | 638,112 | $ | (416,398 | ) | $ | 221,714 | $ | 635,435 | $ | (339,423 | ) | $ | 296,012 | |||||||||||||
|
|||
January 25, 2015 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Corporate debt securities | $ | 2,184,925 | $ | 2,600 | $ | (1,214 | ) | $ | 2,186,311 | ||||||
Debt securities of United States government agencies | 749,630 | 917 | (227 | ) | 750,320 | ||||||||||
Debt securities issued by United States Treasury | 533,673 | 2,694 | (3 | ) | 536,364 | ||||||||||
Asset-backed securities | 453,088 | 125 | (329 | ) | 452,884 | ||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 274,366 | 4,589 | (850 | ) | 278,105 | ||||||||||
Money market funds | 132,495 | — | — | 132,495 | |||||||||||
Foreign government bonds | 84,800 | 121 | (5 | ) | 84,916 | ||||||||||
Total | $ | 4,412,977 | $ | 11,046 | $ | (2,628 | ) | $ | 4,421,395 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 294,710 | |||||||||||||
Marketable securities | 4,126,685 | ||||||||||||||
Total | $ | 4,421,395 | |||||||||||||
January 26, 2014 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Corporate debt securities | $ | 1,762,833 | $ | 1,837 | $ | (945 | ) | $ | 1,763,725 | ||||||
Debt securities of United States government agencies | 1,012,740 | 848 | (261 | ) | 1,013,327 | ||||||||||
Debt securities issued by United States Treasury | 495,889 | 621 | (57 | ) | 496,453 | ||||||||||
Money market funds | 307,865 | — | — | 307,865 | |||||||||||
Asset-backed securities | 258,017 | 15 | (315 | ) | 257,717 | ||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 185,594 | 3,837 | (725 | ) | 188,706 | ||||||||||
Foreign government bonds | 64,955 | 20 | (120 | ) | 64,855 | ||||||||||
Total | $ | 4,087,893 | $ | 7,178 | $ | (2,423 | ) | $ | 4,092,648 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 572,425 | |||||||||||||
Marketable securities | 3,520,223 | ||||||||||||||
Total | $ | 4,092,648 | |||||||||||||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Corporate debt securities | $ | 709,392 | $ | (1,199 | ) | $ | 10,085 | $ | (15 | ) | $ | 719,477 | $ | (1,214 | ) | ||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 81,245 | (639 | ) | 21,314 | (211 | ) | 102,559 | (850 | ) | ||||||||||||||
Debt securities of United States Treasury | 10,026 | (3 | ) | — | — | 10,026 | (3 | ) | |||||||||||||||
Debt securities issued by United States government agencies | 246,480 | (227 | ) | — | — | 246,480 | (227 | ) | |||||||||||||||
Asset-backed securities | 306,066 | (323 | ) | 4,476 | (6 | ) | 310,542 | (329 | ) | ||||||||||||||
Foreign government bonds | 11,008 | (5 | ) | — | — | 11,008 | (5 | ) | |||||||||||||||
Total | $ | 1,364,217 | $ | (2,396 | ) | $ | 35,875 | $ | (232 | ) | $ | 1,400,092 | $ | (2,628 | ) | ||||||||
January 25, 2015 | January 26, 2014 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Less than one year | $ | 1,570,233 | $ | 1,570,622 | $ | 1,883,132 | $ | 1,883,753 | |||||||
Due in 1 - 5 years | 2,719,852 | 2,725,945 | 2,114,289 | 2,117,387 | |||||||||||
Mortgage-backed securities issued by government-sponsored enterprises not due at a single maturity date | 122,893 | 124,828 | 90,472 | 91,508 | |||||||||||
Total | $ | 4,412,978 | $ | 4,421,395 | $ | 4,087,893 | $ | 4,092,648 | |||||||
|
|||
Fair Value Measurement at Reporting Date Using | |||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | ||||||||||
January 25, 2015 | (Level 1) | (Level 2) | |||||||||
(In thousands) | |||||||||||
Debt securities of United States government agencies (1) | $ | 750,320 | $ | — | $ | 750,320 | |||||
Corporate debt securities (2) | 2,186,311 | — | 2,186,311 | ||||||||
Mortgage backed securities issued by United States government-sponsored enterprises (3) | 278,105 | — | 278,105 | ||||||||
Money market funds (4) | 132,495 | 132,495 | — | ||||||||
Debt securities issued by United States Treasury (3) | 536,364 | — | 536,364 | ||||||||
Asset-backed securities (3) | 452,884 | — | 452,884 | ||||||||
Foreign government bonds (3) | 84,916 | — | 84,916 | ||||||||
Total assets | $ | 4,421,395 | $ | 132,495 | $ | 4,288,900 | |||||
(1) | Includes $15.0 million in Cash Equivalents and $735.3 million in Marketable Securities on the Consolidated Balance Sheet. |
(2) | Includes $147.2 million in Cash Equivalents and $2.0 billion in Marketable Securities on the Consolidated Balance Sheet. |
(3) | Included in Marketable Securities on the Consolidated Balance Sheet. |
(4) | Included in Cash Equivalents on the Consolidated Balance Sheet. |
|
|||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Inventories: | |||||||
Raw materials | $ | 156,846 | $ | 126,896 | |||
Work in-process | 91,778 | 94,844 | |||||
Finished goods | 234,269 | 166,025 | |||||
Total inventories | $ | 482,893 | $ | 387,765 | |||
January 25, 2015 | January 26, 2014 | Estimated Useful Life | |||||||
(In thousands) | (In years) | ||||||||
Property and Equipment: | |||||||||
Land | $ | 218,496 | $ | 218,496 | (A) | ||||
Building | 19,268 | 19,268 | 5-25 | ||||||
Test equipment | 397,319 | 412,862 | 3-5 | ||||||
Software and licenses | 112,967 | 120,435 | 3-5 | ||||||
Leasehold improvements | 173,691 | 178,884 | (B) | ||||||
Computer equipment | 152,733 | 204,344 | 3 | ||||||
Office furniture and equipment | 48,692 | 58,874 | 5 | ||||||
Capital leases | 28,481 | 28,481 | (B) | ||||||
Construction in process | 27,610 | 41,176 | (C) | ||||||
Total property and equipment, gross | 1,179,257 | 1,282,820 | |||||||
Accumulated depreciation and amortization | (621,975 | ) | (700,080 | ) | |||||
Total property and equipment, net | $ | 557,282 | $ | 582,740 | |||||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Accrued Liabilities: | |||||||
Deferred revenue (1) | $ | 292,735 | $ | 268,808 | |||
Customer related liabilities (2) | 146,724 | 163,945 | |||||
Accrued payroll and related expenses | 112,173 | 109,721 | |||||
Professional service fees | 17,025 | 13,572 | |||||
Facilities related liabilities | 7,603 | 5,216 | |||||
Warranty accrual (3) | 7,523 | 7,571 | |||||
Taxes payable, short- term | 2,810 | 2,378 | |||||
Coupon interest on Notes | 2,542 | 2,500 | |||||
Accrued legal settlement (4) | — | 30,600 | |||||
Other | 13,672 | 16,794 | |||||
Total accrued liabilities and other | $ | 602,807 | $ | 621,105 | |||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Other Long Term Liabilities: | |||||||
Deferred income tax liability | $ | 232,307 | $ | 157,953 | |||
Income tax payable | 120,961 | 119,977 | |||||
Deferred revenue | 107,838 | 172,199 | |||||
Asset retirement obligations | 7,428 | 11,056 | |||||
Other | 20,394 | 13,940 | |||||
Total other long-term liabilities | $ | 488,928 | $ | 475,125 | |||
|
|||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Balance at beginning of period (1) | $ | 7,571 | $ | 14,874 | $ | 18,406 | |||||
Additions | 5,441 | 6,786 | 5,738 | ||||||||
Deductions (2) | (5,489 | ) | (14,089 | ) | (9,270 | ) | |||||
Balance at end of period | $ | 7,523 | $ | 7,571 | $ | 14,874 | |||||
|
|||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Amount of the equity component | $ | 125,725 | $ | 125,725 | |||
1.00% convertible senior notes due 2018 | $ | 1,500,000 | $ | 1,500,000 | |||
Unamortized debt discount (1) | (115,658 | ) | (143,625 | ) | |||
Net carrying amount | $ | 1,384,342 | $ | 1,356,375 | |||
Year Ended | |||||||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Contractual coupon interest expense | $ | 15,000 | $ | 2,500 | |||
Amortization of debt discount | 27,967 | 4,600 | |||||
Amortization of debt issuance costs | 195 | 34 | |||||
Total interest expense related to Notes | $ | 43,162 | $ | 7,134 | |||
|
|||
Future Minimum Lease Obligations | |||
(In thousands) | |||
Fiscal Year: | |||
2016 | $ | 76,741 | |
2017 | 66,242 | ||
2018 | 34,070 | ||
2019 | 26,793 | ||
2020 | 9,988 | ||
2021 and thereafter | 27,477 | ||
Total | $ | 241,311 | |
Future Capital Lease Obligations | |||
(In thousands) | |||
Fiscal Year: | |||
2016 | $ | 5,303 | |
2017 | 5,453 | ||
2018 | 5,607 | ||
2019 | 5,767 | ||
2020 | 26 | ||
2021 and thereafter | — | ||
Total | $ | 22,156 | |
Present value of minimum lease payments | $ | 17,500 | |
Current portion | $ | 3,414 | |
Long-term portion | $ | 14,086 | |
|
|||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Current income taxes: | |||||||||||
Federal | $ | 7,995 | $ | 7,896 | $ | 7,506 | |||||
State | 818 | 1,234 | 1,016 | ||||||||
Foreign | 17,356 | 18,513 | 16,766 | ||||||||
Total current | 26,169 | 27,643 | 25,288 | ||||||||
Deferred taxes: | |||||||||||
Federal | 83,827 | 17,070 | 28,143 | ||||||||
State | — | — | — | ||||||||
Foreign | (1,258 | ) | (1,640 | ) | 3,717 | ||||||
Total deferred | 82,569 | 15,430 | 31,860 | ||||||||
Charge in lieu of taxes attributable to employer stock option plans | 15,511 | 27,191 | 42,355 | ||||||||
Income tax expense | $ | 124,249 | $ | 70,264 | $ | 99,503 | |||||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Domestic | $ | 173,865 | $ | 79,136 | $ | 99,422 | |||||
Foreign | 580,971 | 431,118 | 562,617 | ||||||||
Income before income tax | $ | 754,836 | $ | 510,254 | $ | 662,039 | |||||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Tax expense computed at federal statutory rate | $ | 264,192 | $ | 178,589 | $ | 231,714 | |||||
State income taxes, net of federal tax effect | 681 | 1,608 | 1,048 | ||||||||
Foreign tax rate differential | (119,786 | ) | (93,831 | ) | (123,626 | ) | |||||
U.S. federal R&D tax credit | (34,319 | ) | (30,155 | ) | (29,294 | ) | |||||
Stock-based compensation | 4,332 | 8,900 | 11,876 | ||||||||
Tax expense related to intercompany transaction | 9,785 | 9,785 | 9,785 | ||||||||
Other | (636 | ) | (4,632 | ) | (2,000 | ) | |||||
Income tax expense | $ | 124,249 | $ | 70,264 | $ | 99,503 | |||||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 72,322 | $ | 81,629 | |||
Accruals and reserves, not currently deductible for tax purposes | 109,123 | 131,932 | |||||
Property, equipment and intangible assets | 45,593 | 48,358 | |||||
Research and other tax credit carryforwards | 350,655 | 306,975 | |||||
Stock-based compensation | 29,850 | 33,135 | |||||
Convertible debt | 12,327 | 14,885 | |||||
Gross deferred tax assets | 619,870 | 616,914 | |||||
Less valuation allowance | (260,985 | ) | (244,487 | ) | |||
Total deferred tax assets | 358,885 | 372,427 | |||||
Deferred tax liabilities: | |||||||
Acquired intangibles | (24,463 | ) | (33,244 | ) | |||
Unremitted earnings of foreign subsidiaries | (500,031 | ) | (425,401 | ) | |||
Gross deferred tax liabilities | (524,494 | ) | (458,645 | ) | |||
Net deferred tax liability | $ | (165,609 | ) | $ | (86,218 | ) | |
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Balance at beginning of period | $ | 237,738 | $ | 220,543 | $ | 138,262 | |||||
Increases in tax positions for prior years | — | — | 18,800 | ||||||||
Decreases in tax positions for prior years | (871 | ) | (714 | ) | (304 | ) | |||||
Increases in tax positions for current year | 22,865 | 22,787 | 67,764 | ||||||||
Lapse in statute of limitations | (5,997 | ) | (4,878 | ) | (3,979 | ) | |||||
Balance at end of period | $ | 253,735 | $ | 237,738 | $ | 220,543 | |||||
|
|||
|
|||
|
|||
GPU | Tegra Processor | All Other | Consolidated | ||||||||||||
(In thousands) | |||||||||||||||
Year Ended January 25, 2015: | |||||||||||||||
Revenue | $ | 3,838,906 | $ | 578,601 | $ | 264,000 | $ | 4,681,507 | |||||||
Depreciation and amortization expense | $ | 116,683 | $ | 57,282 | $ | 46,160 | $ | 220,125 | |||||||
Operating income (loss) | $ | 1,113,350 | $ | (254,435 | ) | $ | (99,926 | ) | $ | 758,989 | |||||
Year Ended January 26, 2014: | |||||||||||||||
Revenue | $ | 3,468,144 | $ | 398,018 | $ | 264,000 | $ | 4,130,162 | |||||||
Depreciation and amortization expense | $ | 146,571 | $ | 49,839 | $ | 42,738 | $ | 239,148 | |||||||
Operating income (loss) | $ | 834,763 | $ | (268,068 | ) | $ | (70,468 | ) | $ | 496,227 | |||||
Year Ended January 27, 2013: | |||||||||||||||
Revenue | $ | 3,251,712 | $ | 764,447 | $ | 264,000 | $ | 4,280,159 | |||||||
Depreciation and amortization expense | $ | 143,262 | $ | 40,793 | $ | 42,180 | $ | 226,235 | |||||||
Operating income (loss) | $ | 694,338 | $ | 40,508 | $ | (86,607 | ) | $ | 648,239 | ||||||
Year Ended | ||||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | ||||||||||
(In thousands) | ||||||||||||
Reconciling items included in "All Other" category: | ||||||||||||
Revenue not allocated to reporting segments | $ | 264,000 | $ | 264,000 | $ | 264,000 | ||||||
Unallocated corporate operating expenses and other expenses | (168,730 | ) | (166,483 | ) | (157,680 | ) | ||||||
Stock-based compensation | (157,841 | ) | (136,295 | ) | (136,662 | ) | ||||||
Acquisition-related costs, net | (37,355 | ) | (31,652 | ) | (36,138 | ) | ||||||
Other non-recurring expenses and benefits | — | (38 | ) | (20,127 | ) | |||||||
Total | $ | (99,926 | ) | $ | (70,468 | ) | $ | (86,607 | ) | |||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
Revenue: | (In thousands) | ||||||||||
Taiwan | $ | 1,594,435 | $ | 1,321,503 | $ | 1,356,838 | |||||
China | 922,121 | 793,790 | 780,493 | ||||||||
United States | 790,614 | 726,830 | 799,430 | ||||||||
Other Asia Pacific | 637,029 | 675,339 | 783,573 | ||||||||
Europe | 368,921 | 295,160 | 263,488 | ||||||||
Other Americas | 368,387 | 317,540 | 296,337 | ||||||||
Total revenue | $ | 4,681,507 | $ | 4,130,162 | $ | 4,280,159 | |||||
January 25, 2015 | January 26, 2014 | ||||||
Long-lived assets: | (In thousands) | ||||||
United States | $ | 467,277 | $ | 522,461 | |||
Taiwan | 52,176 | 51,993 | |||||
Europe | 51,521 | 50,677 | |||||
India | 48,544 | 31,456 | |||||
China | 28,073 | 29,313 | |||||
Other Asia Pacific | 587 | 1,092 | |||||
Total long-lived assets | $ | 648,178 | $ | 686,992 | |||
Year Ended | ||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | ||||||
Revenue: | ||||||||
Customer A | 11 | % | 11 | % | 13 | % | ||
Customer B | 9 | % | 10 | % | 9 | % | ||
January 25, 2015 | January 26, 2014 | ||||
Accounts Receivable: | |||||
Customer B | 20 | % | 23 | % | |
Customer C | 10 | % | 9 | % | |
|
|||
Fiscal Year 2015 Quarters Ended | |||||||||||||||
January 25, 2015 | October 26, 2014 | July 27, 2014 | April 27, 2014 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,250,514 | $ | 1,225,382 | $ | 1,102,824 | $ | 1,102,787 | |||||||
Cost of revenue | $ | 550,911 | $ | 548,684 | $ | 483,850 | $ | 498,585 | |||||||
Gross profit | $ | 699,603 | $ | 676,698 | $ | 618,974 | $ | 604,202 | |||||||
Net income | $ | 193,128 | $ | 172,967 | $ | 127,976 | $ | 136,516 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.35 | $ | 0.32 | $ | 0.23 | $ | 0.24 | |||||||
Diluted | $ | 0.35 | $ | 0.31 | $ | 0.22 | $ | 0.24 | |||||||
Fiscal Year 2014 Quarters Ended | |||||||||||||||
January 26, 2014 | October 27, 2013 | July 28, 2013 | April 28, 2013 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,144,218 | $ | 1,053,967 | $ | 977,238 | $ | 954,739 | |||||||
Cost of revenue | $ | 524,976 | $ | 469,552 | $ | 431,700 | $ | 436,171 | |||||||
Gross profit | $ | 619,242 | $ | 584,415 | $ | 545,538 | $ | 518,568 | |||||||
Net income | $ | 146,917 | $ | 118,734 | $ | 96,448 | $ | 77,891 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.26 | $ | 0.20 | $ | 0.16 | $ | 0.13 | |||||||
Diluted | $ | 0.25 | $ | 0.20 | $ | 0.16 | $ | 0.13 | |||||||
|
|||
Description | Balance at Beginning of Period | Additions | Deductions | Balance at End of Period | ||||||||||||
(In thousands) | ||||||||||||||||
Year ended January 25, 2015 | ||||||||||||||||
Allowance for doubtful accounts | $ | 848 | $ | 2,837 | (1) | $ | (793 | ) | (1) | $ | 2,892 | |||||
Sales return allowance | $ | 14,111 | $ | 12,427 | (2) | $ | (12,447 | ) | (4) | $ | 14,091 | |||||
Deferred tax valuation allowance | $ | 244,487 | $ | 16,498 | (3) | $ | — | $ | 260,985 | |||||||
Year ended January 26, 2014 | ||||||||||||||||
Allowance for doubtful accounts | $ | 1,804 | $ | 309 | (1) | $ | (1,265 | ) | (1) | $ | 848 | |||||
Sales return allowance | $ | 14,790 | $ | 15,881 | (2) | $ | (16,560 | ) | (4) | $ | 14,111 | |||||
Deferred tax valuation allowance | $ | 224,774 | $ | 19,713 | (3) | $ | — | $ | 244,487 | |||||||
Year ended January 27, 2013 | ||||||||||||||||
Allowance for doubtful accounts | $ | 973 | $ | 1,139 | (1) | $ | (308 | ) | (1) | $ | 1,804 | |||||
Sales return allowance | $ | 13,881 | $ | 16,533 | (2) | $ | (15,624 | ) | (4) | $ | 14,790 | |||||
Deferred tax valuation allowance | $ | 212,285 | $ | 12,489 | (3) | $ | — | $ | 224,774 | |||||||
|
|||
|
|||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Cost of revenue | $ | 12,022 | $ | 10,688 | $ | 10,490 | |||||
Research and development | 88,355 | 82,940 | 82,157 | ||||||||
Sales, general and administrative | 57,464 | 42,667 | 44,015 | ||||||||
Total | $ | 157,841 | $ | 136,295 | $ | 136,662 | |||||
Year Ended | |||||||||||
January 25, | January 26, | January 27, | |||||||||
2015 | 2014 | 2013 | |||||||||
(In thousands, except per share data) | |||||||||||
Stock Options | |||||||||||
Awards granted | 86 | 6,149 | 7,119 | ||||||||
Estimated total grant-date fair value | $ | 345 | $ | 21,310 | $ | 38,326 | |||||
Weighted average grant-date fair value (per share) | $ | 4.02 | $ | 3.47 | $ | 5.38 | |||||
RSUs and PSUs | |||||||||||
Awards granted | 12,912 | 10,757 | 8,136 | ||||||||
Estimated total grant-date fair value | $ | 228,223 | $ | 144,798 | $ | 112,795 | |||||
Weighted average grant-date fair value (per share) | $ | 17.68 | $ | 13.46 | $ | 13.86 | |||||
ESPP | |||||||||||
Shares purchased | 6,672 | 6,124 | 5,463 | ||||||||
Weighted average price (per share) | $ | 10.99 | $ | 10.79 | $ | 10.83 | |||||
Weighted average grant-date fair value (per share) | $ | 4.99 | $ | 5.60 | $ | 5.16 | |||||
January 25, | January 26, | ||||||
2015 | 2014 | ||||||
(In thousands) | |||||||
Aggregated unearned stock-based compensation expense | $ | 291,416 | $ | 256,500 | |||
Estimated weighted average amortization period | (In years) | ||||||
Stock Options | 1.8 | 2.5 | |||||
RSUs and PSUs | 2.8 | 2.7 | |||||
ESPP | 0.5 | 0.6 | |||||
Year Ended | |||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||
(Using a binomial model) | |||||
Stock Options | |||||
Weighted average expected life (in years) | 2.5-3.2 | 2.4-3.5 | 3.1-4.9 | ||
Risk-free interest rate | 2.5%-2.8% | 1.8%-3.0% | 1.5%-2.3% | ||
Volatility | 31% | 28%-37% | 39%-49% | ||
Dividend yield | 1.8%-1.9% | 1.9%-2.4% | 2.4% | ||
Year Ended | ||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | ||||
(Using the Black-Scholes model) | ||||||
ESPP | ||||||
Weighted average expected life (in years) | 0.5-2.0 | 0.5-2.0 | 0.5-2.0 | |||
Risk-free interest rate | 0.1%-0.5% | 0.1%-0.4% | 0.1%-0.3% | |||
Volatility | 23%-31% | 32%-37% | 44%-47% | |||
Dividend yield | 1.7%-1.9% | 2.0%-2.4% | — | |||
Options Outstanding | RSUs and PSUs Outstanding | ||||||||||||||||||
Number of Shares | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value (1) | Number of Shares | Weighted Average Grant-Date Fair Value | ||||||||||||||
(In thousands, except years and per share data) | |||||||||||||||||||
Balances, January 26, 2014 | 32,504 | $ | 14.22 | 18,852 | $ | 13.82 | |||||||||||||
Granted (2) | 86 | $ | 18.75 | 12,912 | $ | 17.68 | |||||||||||||
Exercised | (9,795 | ) | $ | 12.64 | — | — | |||||||||||||
Vested restricted stock | — | — | (7,163 | ) | $ | 13.78 | |||||||||||||
Canceled and forfeited | (1,450 | ) | $ | 19.27 | (1,326 | ) | $ | 14.44 | |||||||||||
Balances, January 25, 2015 | 21,345 | $ | 14.61 | 5.9 | $ | 130,923 | 23,275 | $ | 15.94 | ||||||||||
Exercisable at January 25, 2015 | 15,120 | $ | 14.70 | 5.1 | $ | 91,434 | |||||||||||||
Vested and expected to vest after January 25, 2015 | 20,356 | $ | 14.62 | 5.8 | $ | 124,575 | 18,988 | $ | 15.96 | ||||||||||
(1) | The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value for in-the-money options at January 25, 2015, based on the $20.71 closing stock price of our common stock on the NASDAQ Global Select Market on January 23, 2015, the last trading day of fiscal year 2015, which would have been received by the option holders had all in-the-money option holders exercised their options as of that date. The total number of in-the-money options outstanding and exercisable as of January 25, 2015 was 21.1 million shares and 14.9 million shares, respectively. |
(2) | Includes the total number of PSUs issuable if the maximum corporate financial performance target level for fiscal year 2015 is achieved. Depending on the actual level of achievement of the corporate performance target at the end of fiscal year 2015, the range of PSUs issued could be from 1.3 million to 2.5 million shares. The PSUs were granted during the first quarter of fiscal year 2015 to our CEO and senior management as approved by our Compensation Committee. |
|
|||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Icera | $ | 271,186 | $ | 271,186 | |||
PortalPlayer | 104,896 | 104,896 | |||||
3dfx | 50,326 | 75,326 | |||||
Mental Images | 59,252 | 59,252 | |||||
MediaQ | 35,167 | 35,167 | |||||
ULi | 31,115 | 31,115 | |||||
Hybrid Graphics | 27,906 | 27,906 | |||||
Ageia | 19,198 | 19,198 | |||||
Portland Group Inc. | 2,149 | 2,149 | |||||
Other | 16,984 | 16,984 | |||||
Total goodwill | $ | 618,179 | $ | 643,179 | |||
|
|||
January 25, 2015 | January 26, 2014 | ||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Useful Life | ||||||||||||||||||||
(In thousands) | (In years) | (In thousands) | (In years) | ||||||||||||||||||||||||
Acquisition-related intangible assets | $ | 189,239 | $ | (134,062 | ) | $ | 55,177 | 6.8 | $ | 189,239 | $ | (114,104 | ) | $ | 75,135 | 6.5 | |||||||||||
Patents and licensed technology | 448,873 | (282,336 | ) | 166,537 | 7.2 | 446,196 | (225,319 | ) | 220,877 | 7.2 | |||||||||||||||||
Total intangible assets | $ | 638,112 | $ | (416,398 | ) | $ | 221,714 | $ | 635,435 | $ | (339,423 | ) | $ | 296,012 | |||||||||||||
|
|||
January 25, 2015 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Corporate debt securities | $ | 2,184,925 | $ | 2,600 | $ | (1,214 | ) | $ | 2,186,311 | ||||||
Debt securities of United States government agencies | 749,630 | 917 | (227 | ) | 750,320 | ||||||||||
Debt securities issued by United States Treasury | 533,673 | 2,694 | (3 | ) | 536,364 | ||||||||||
Asset-backed securities | 453,088 | 125 | (329 | ) | 452,884 | ||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 274,366 | 4,589 | (850 | ) | 278,105 | ||||||||||
Money market funds | 132,495 | — | — | 132,495 | |||||||||||
Foreign government bonds | 84,800 | 121 | (5 | ) | 84,916 | ||||||||||
Total | $ | 4,412,977 | $ | 11,046 | $ | (2,628 | ) | $ | 4,421,395 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 294,710 | |||||||||||||
Marketable securities | 4,126,685 | ||||||||||||||
Total | $ | 4,421,395 | |||||||||||||
January 26, 2014 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Corporate debt securities | $ | 1,762,833 | $ | 1,837 | $ | (945 | ) | $ | 1,763,725 | ||||||
Debt securities of United States government agencies | 1,012,740 | 848 | (261 | ) | 1,013,327 | ||||||||||
Debt securities issued by United States Treasury | 495,889 | 621 | (57 | ) | 496,453 | ||||||||||
Money market funds | 307,865 | — | — | 307,865 | |||||||||||
Asset-backed securities | 258,017 | 15 | (315 | ) | 257,717 | ||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 185,594 | 3,837 | (725 | ) | 188,706 | ||||||||||
Foreign government bonds | 64,955 | 20 | (120 | ) | 64,855 | ||||||||||
Total | $ | 4,087,893 | $ | 7,178 | $ | (2,423 | ) | $ | 4,092,648 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 572,425 | |||||||||||||
Marketable securities | 3,520,223 | ||||||||||||||
Total | $ | 4,092,648 | |||||||||||||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Corporate debt securities | $ | 709,392 | $ | (1,199 | ) | $ | 10,085 | $ | (15 | ) | $ | 719,477 | $ | (1,214 | ) | ||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 81,245 | (639 | ) | 21,314 | (211 | ) | 102,559 | (850 | ) | ||||||||||||||
Debt securities of United States Treasury | 10,026 | (3 | ) | — | — | 10,026 | (3 | ) | |||||||||||||||
Debt securities issued by United States government agencies | 246,480 | (227 | ) | — | — | 246,480 | (227 | ) | |||||||||||||||
Asset-backed securities | 306,066 | (323 | ) | 4,476 | (6 | ) | 310,542 | (329 | ) | ||||||||||||||
Foreign government bonds | 11,008 | (5 | ) | — | — | 11,008 | (5 | ) | |||||||||||||||
Total | $ | 1,364,217 | $ | (2,396 | ) | $ | 35,875 | $ | (232 | ) | $ | 1,400,092 | $ | (2,628 | ) | ||||||||
January 25, 2015 | January 26, 2014 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Less than one year | $ | 1,570,233 | $ | 1,570,622 | $ | 1,883,132 | $ | 1,883,753 | |||||||
Due in 1 - 5 years | 2,719,852 | 2,725,945 | 2,114,289 | 2,117,387 | |||||||||||
Mortgage-backed securities issued by government-sponsored enterprises not due at a single maturity date | 122,893 | 124,828 | 90,472 | 91,508 | |||||||||||
Total | $ | 4,412,978 | $ | 4,421,395 | $ | 4,087,893 | $ | 4,092,648 | |||||||
|
|||
Fair Value Measurement at Reporting Date Using | |||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | ||||||||||
January 25, 2015 | (Level 1) | (Level 2) | |||||||||
(In thousands) | |||||||||||
Debt securities of United States government agencies (1) | $ | 750,320 | $ | — | $ | 750,320 | |||||
Corporate debt securities (2) | 2,186,311 | — | 2,186,311 | ||||||||
Mortgage backed securities issued by United States government-sponsored enterprises (3) | 278,105 | — | 278,105 | ||||||||
Money market funds (4) | 132,495 | 132,495 | — | ||||||||
Debt securities issued by United States Treasury (3) | 536,364 | — | 536,364 | ||||||||
Asset-backed securities (3) | 452,884 | — | 452,884 | ||||||||
Foreign government bonds (3) | 84,916 | — | 84,916 | ||||||||
Total assets | $ | 4,421,395 | $ | 132,495 | $ | 4,288,900 | |||||
(1) | Includes $15.0 million in Cash Equivalents and $735.3 million in Marketable Securities on the Consolidated Balance Sheet. |
(2) | Includes $147.2 million in Cash Equivalents and $2.0 billion in Marketable Securities on the Consolidated Balance Sheet. |
(3) | Included in Marketable Securities on the Consolidated Balance Sheet. |
(4) | Included in Cash Equivalents on the Consolidated Balance Sheet. |
|
|||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Inventories: | |||||||
Raw materials | $ | 156,846 | $ | 126,896 | |||
Work in-process | 91,778 | 94,844 | |||||
Finished goods | 234,269 | 166,025 | |||||
Total inventories | $ | 482,893 | $ | 387,765 | |||
January 25, 2015 | January 26, 2014 | Estimated Useful Life | |||||||
(In thousands) | (In years) | ||||||||
Property and Equipment: | |||||||||
Land | $ | 218,496 | $ | 218,496 | (A) | ||||
Building | 19,268 | 19,268 | 5-25 | ||||||
Test equipment | 397,319 | 412,862 | 3-5 | ||||||
Software and licenses | 112,967 | 120,435 | 3-5 | ||||||
Leasehold improvements | 173,691 | 178,884 | (B) | ||||||
Computer equipment | 152,733 | 204,344 | 3 | ||||||
Office furniture and equipment | 48,692 | 58,874 | 5 | ||||||
Capital leases | 28,481 | 28,481 | (B) | ||||||
Construction in process | 27,610 | 41,176 | (C) | ||||||
Total property and equipment, gross | 1,179,257 | 1,282,820 | |||||||
Accumulated depreciation and amortization | (621,975 | ) | (700,080 | ) | |||||
Total property and equipment, net | $ | 557,282 | $ | 582,740 | |||||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Accrued Liabilities: | |||||||
Deferred revenue (1) | $ | 292,735 | $ | 268,808 | |||
Customer related liabilities (2) | 146,724 | 163,945 | |||||
Accrued payroll and related expenses | 112,173 | 109,721 | |||||
Professional service fees | 17,025 | 13,572 | |||||
Facilities related liabilities | 7,603 | 5,216 | |||||
Warranty accrual (3) | 7,523 | 7,571 | |||||
Taxes payable, short- term | 2,810 | 2,378 | |||||
Coupon interest on Notes | 2,542 | 2,500 | |||||
Accrued legal settlement (4) | — | 30,600 | |||||
Other | 13,672 | 16,794 | |||||
Total accrued liabilities and other | $ | 602,807 | $ | 621,105 | |||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Other Long Term Liabilities: | |||||||
Deferred income tax liability | $ | 232,307 | $ | 157,953 | |||
Income tax payable | 120,961 | 119,977 | |||||
Deferred revenue | 107,838 | 172,199 | |||||
Asset retirement obligations | 7,428 | 11,056 | |||||
Other | 20,394 | 13,940 | |||||
Total other long-term liabilities | $ | 488,928 | $ | 475,125 | |||
|
|||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Balance at beginning of period (1) | $ | 7,571 | $ | 14,874 | $ | 18,406 | |||||
Additions | 5,441 | 6,786 | 5,738 | ||||||||
Deductions (2) | (5,489 | ) | (14,089 | ) | (9,270 | ) | |||||
Balance at end of period | $ | 7,523 | $ | 7,571 | $ | 14,874 | |||||
|
|||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Amount of the equity component | $ | 125,725 | $ | 125,725 | |||
1.00% convertible senior notes due 2018 | $ | 1,500,000 | $ | 1,500,000 | |||
Unamortized debt discount (1) | (115,658 | ) | (143,625 | ) | |||
Net carrying amount | $ | 1,384,342 | $ | 1,356,375 | |||
Year Ended | |||||||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Contractual coupon interest expense | $ | 15,000 | $ | 2,500 | |||
Amortization of debt discount | 27,967 | 4,600 | |||||
Amortization of debt issuance costs | 195 | 34 | |||||
Total interest expense related to Notes | $ | 43,162 | $ | 7,134 | |||
|
|||
Future Capital Lease Obligations | |||
(In thousands) | |||
Fiscal Year: | |||
2016 | $ | 5,303 | |
2017 | 5,453 | ||
2018 | 5,607 | ||
2019 | 5,767 | ||
2020 | 26 | ||
2021 and thereafter | — | ||
Total | $ | 22,156 | |
Present value of minimum lease payments | $ | 17,500 | |
Current portion | $ | 3,414 | |
Long-term portion | $ | 14,086 | |
Future Minimum Lease Obligations | |||
(In thousands) | |||
Fiscal Year: | |||
2016 | $ | 76,741 | |
2017 | 66,242 | ||
2018 | 34,070 | ||
2019 | 26,793 | ||
2020 | 9,988 | ||
2021 and thereafter | 27,477 | ||
Total | $ | 241,311 | |
|
|||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Balance at beginning of period | $ | 237,738 | $ | 220,543 | $ | 138,262 | |||||
Increases in tax positions for prior years | — | — | 18,800 | ||||||||
Decreases in tax positions for prior years | (871 | ) | (714 | ) | (304 | ) | |||||
Increases in tax positions for current year | 22,865 | 22,787 | 67,764 | ||||||||
Lapse in statute of limitations | (5,997 | ) | (4,878 | ) | (3,979 | ) | |||||
Balance at end of period | $ | 253,735 | $ | 237,738 | $ | 220,543 | |||||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Tax expense computed at federal statutory rate | $ | 264,192 | $ | 178,589 | $ | 231,714 | |||||
State income taxes, net of federal tax effect | 681 | 1,608 | 1,048 | ||||||||
Foreign tax rate differential | (119,786 | ) | (93,831 | ) | (123,626 | ) | |||||
U.S. federal R&D tax credit | (34,319 | ) | (30,155 | ) | (29,294 | ) | |||||
Stock-based compensation | 4,332 | 8,900 | 11,876 | ||||||||
Tax expense related to intercompany transaction | 9,785 | 9,785 | 9,785 | ||||||||
Other | (636 | ) | (4,632 | ) | (2,000 | ) | |||||
Income tax expense | $ | 124,249 | $ | 70,264 | $ | 99,503 | |||||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Current income taxes: | |||||||||||
Federal | $ | 7,995 | $ | 7,896 | $ | 7,506 | |||||
State | 818 | 1,234 | 1,016 | ||||||||
Foreign | 17,356 | 18,513 | 16,766 | ||||||||
Total current | 26,169 | 27,643 | 25,288 | ||||||||
Deferred taxes: | |||||||||||
Federal | 83,827 | 17,070 | 28,143 | ||||||||
State | — | — | — | ||||||||
Foreign | (1,258 | ) | (1,640 | ) | 3,717 | ||||||
Total deferred | 82,569 | 15,430 | 31,860 | ||||||||
Charge in lieu of taxes attributable to employer stock option plans | 15,511 | 27,191 | 42,355 | ||||||||
Income tax expense | $ | 124,249 | $ | 70,264 | $ | 99,503 | |||||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
(In thousands) | |||||||||||
Domestic | $ | 173,865 | $ | 79,136 | $ | 99,422 | |||||
Foreign | 580,971 | 431,118 | 562,617 | ||||||||
Income before income tax | $ | 754,836 | $ | 510,254 | $ | 662,039 | |||||
January 25, 2015 | January 26, 2014 | ||||||
(In thousands) | |||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 72,322 | $ | 81,629 | |||
Accruals and reserves, not currently deductible for tax purposes | 109,123 | 131,932 | |||||
Property, equipment and intangible assets | 45,593 | 48,358 | |||||
Research and other tax credit carryforwards | 350,655 | 306,975 | |||||
Stock-based compensation | 29,850 | 33,135 | |||||
Convertible debt | 12,327 | 14,885 | |||||
Gross deferred tax assets | 619,870 | 616,914 | |||||
Less valuation allowance | (260,985 | ) | (244,487 | ) | |||
Total deferred tax assets | 358,885 | 372,427 | |||||
Deferred tax liabilities: | |||||||
Acquired intangibles | (24,463 | ) | (33,244 | ) | |||
Unremitted earnings of foreign subsidiaries | (500,031 | ) | (425,401 | ) | |||
Gross deferred tax liabilities | (524,494 | ) | (458,645 | ) | |||
Net deferred tax liability | $ | (165,609 | ) | $ | (86,218 | ) | |
|
|||
GPU | Tegra Processor | All Other | Consolidated | ||||||||||||
(In thousands) | |||||||||||||||
Year Ended January 25, 2015: | |||||||||||||||
Revenue | $ | 3,838,906 | $ | 578,601 | $ | 264,000 | $ | 4,681,507 | |||||||
Depreciation and amortization expense | $ | 116,683 | $ | 57,282 | $ | 46,160 | $ | 220,125 | |||||||
Operating income (loss) | $ | 1,113,350 | $ | (254,435 | ) | $ | (99,926 | ) | $ | 758,989 | |||||
Year Ended January 26, 2014: | |||||||||||||||
Revenue | $ | 3,468,144 | $ | 398,018 | $ | 264,000 | $ | 4,130,162 | |||||||
Depreciation and amortization expense | $ | 146,571 | $ | 49,839 | $ | 42,738 | $ | 239,148 | |||||||
Operating income (loss) | $ | 834,763 | $ | (268,068 | ) | $ | (70,468 | ) | $ | 496,227 | |||||
Year Ended January 27, 2013: | |||||||||||||||
Revenue | $ | 3,251,712 | $ | 764,447 | $ | 264,000 | $ | 4,280,159 | |||||||
Depreciation and amortization expense | $ | 143,262 | $ | 40,793 | $ | 42,180 | $ | 226,235 | |||||||
Operating income (loss) | $ | 694,338 | $ | 40,508 | $ | (86,607 | ) | $ | 648,239 | ||||||
Year Ended | ||||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | ||||||||||
(In thousands) | ||||||||||||
Reconciling items included in "All Other" category: | ||||||||||||
Revenue not allocated to reporting segments | $ | 264,000 | $ | 264,000 | $ | 264,000 | ||||||
Unallocated corporate operating expenses and other expenses | (168,730 | ) | (166,483 | ) | (157,680 | ) | ||||||
Stock-based compensation | (157,841 | ) | (136,295 | ) | (136,662 | ) | ||||||
Acquisition-related costs, net | (37,355 | ) | (31,652 | ) | (36,138 | ) | ||||||
Other non-recurring expenses and benefits | — | (38 | ) | (20,127 | ) | |||||||
Total | $ | (99,926 | ) | $ | (70,468 | ) | $ | (86,607 | ) | |||
Year Ended | |||||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | |||||||||
Revenue: | (In thousands) | ||||||||||
Taiwan | $ | 1,594,435 | $ | 1,321,503 | $ | 1,356,838 | |||||
China | 922,121 | 793,790 | 780,493 | ||||||||
United States | 790,614 | 726,830 | 799,430 | ||||||||
Other Asia Pacific | 637,029 | 675,339 | 783,573 | ||||||||
Europe | 368,921 | 295,160 | 263,488 | ||||||||
Other Americas | 368,387 | 317,540 | 296,337 | ||||||||
Total revenue | $ | 4,681,507 | $ | 4,130,162 | $ | 4,280,159 | |||||
January 25, 2015 | January 26, 2014 | ||||||
Long-lived assets: | (In thousands) | ||||||
United States | $ | 467,277 | $ | 522,461 | |||
Taiwan | 52,176 | 51,993 | |||||
Europe | 51,521 | 50,677 | |||||
India | 48,544 | 31,456 | |||||
China | 28,073 | 29,313 | |||||
Other Asia Pacific | 587 | 1,092 | |||||
Total long-lived assets | $ | 648,178 | $ | 686,992 | |||
Year Ended | ||||||||
January 25, 2015 | January 26, 2014 | January 27, 2013 | ||||||
Revenue: | ||||||||
Customer A | 11 | % | 11 | % | 13 | % | ||
Customer B | 9 | % | 10 | % | 9 | % | ||
January 25, 2015 | January 26, 2014 | ||||
Accounts Receivable: | |||||
Customer B | 20 | % | 23 | % | |
Customer C | 10 | % | 9 | % | |
|
|||
Fiscal Year 2015 Quarters Ended | |||||||||||||||
January 25, 2015 | October 26, 2014 | July 27, 2014 | April 27, 2014 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,250,514 | $ | 1,225,382 | $ | 1,102,824 | $ | 1,102,787 | |||||||
Cost of revenue | $ | 550,911 | $ | 548,684 | $ | 483,850 | $ | 498,585 | |||||||
Gross profit | $ | 699,603 | $ | 676,698 | $ | 618,974 | $ | 604,202 | |||||||
Net income | $ | 193,128 | $ | 172,967 | $ | 127,976 | $ | 136,516 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.35 | $ | 0.32 | $ | 0.23 | $ | 0.24 | |||||||
Diluted | $ | 0.35 | $ | 0.31 | $ | 0.22 | $ | 0.24 | |||||||
Fiscal Year 2014 Quarters Ended | |||||||||||||||
January 26, 2014 | October 27, 2013 | July 28, 2013 | April 28, 2013 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,144,218 | $ | 1,053,967 | $ | 977,238 | $ | 954,739 | |||||||
Cost of revenue | $ | 524,976 | $ | 469,552 | $ | 431,700 | $ | 436,171 | |||||||
Gross profit | $ | 619,242 | $ | 584,415 | $ | 545,538 | $ | 518,568 | |||||||
Net income | $ | 146,917 | $ | 118,734 | $ | 96,448 | $ | 77,891 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.26 | $ | 0.20 | $ | 0.16 | $ | 0.13 | |||||||
Diluted | $ | 0.25 | $ | 0.20 | $ | 0.16 | $ | 0.13 | |||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||