| Goodwill
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Cost of revenue | $ | 15 | $ | 12 | $ | 11 | |||||
Research and development | 115 | 88 | 83 | ||||||||
Sales, general and administrative | 74 | 58 | 42 | ||||||||
Total | $ | 204 | $ | 158 | $ | 136 | |||||
Year Ended | |||||||||||
January 31, | January 25, | January 26, | |||||||||
2016 | 2015 | 2014 | |||||||||
(In millions, except per share data) | |||||||||||
Stock Options | |||||||||||
Awards granted | — | — | 6 | ||||||||
Estimated total grant-date fair value | $ | — | $ | — | $ | 21 | |||||
Weighted average grant-date fair value (per share) | $ | — | $ | — | $ | 3.47 | |||||
RSUs, PSUs and Market-based PSUs | |||||||||||
Awards granted | 13 | 13 | 11 | ||||||||
Estimated total grant-date fair value | $ | 296 | $ | 228 | $ | 145 | |||||
Weighted average grant-date fair value (per share) | $ | 22.01 | $ | 17.68 | $ | 13.46 | |||||
ESPP | |||||||||||
Shares purchased | 6 | 7 | 6 | ||||||||
Weighted average price (per share) | $ | 13.67 | $ | 10.99 | $ | 10.79 | |||||
Weighted average grant-date fair value (per share) | $ | 4.53 | $ | 4.99 | $ | 5.60 | |||||
January 31, | January 25, | ||||||
2016 | 2015 | ||||||
(In millions) | |||||||
Unearned stock-based compensation expense | $ | 381 | $ | 291 | |||
Estimated weighted average remaining amortization period | (In years) | ||||||
Stock Options | 1.1 | 1.8 | |||||
RSUs, PSUs and Market-based PSUs | 2.7 | 2.8 | |||||
ESPP | 0.7 | 0.5 | |||||
Year Ended | |||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||
(Using a binomial model) | |||||||
Stock Options | |||||||
Weighted average expected life (in years) | — | — | 2.4-3.5 | ||||
Risk-free interest rate | — | — | 1.8%-3.0% | ||||
Volatility | — | — | 28%-37% | ||||
Dividend yield | — | — | 1.9%-2.4% | ||||
Year Ended | |||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||
(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%-0.7% | 0.1%-0.5% | 0.1%-0.4% | ||
Volatility | 24%-34% | 23%-31% | 32%-37% | ||
Dividend yield | 1.5%-1.8% | 1.7%-1.9% | 2.0%-2.4% | ||
RSUs, PSUs and Market-based PSUs Outstanding | Options Outstanding | ||||||||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value | Number of Shares | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value (3) | ||||||||||||||
(In millions, except years and per share data) | |||||||||||||||||||
Balances, January 25, 2015 | 23 | $ | 15.94 | 21 | $ | 14.61 | |||||||||||||
Granted (1)(2) | 13 | $ | 22.01 | — | $ | — | |||||||||||||
Exercised | — | — | (7 | ) | $ | 14.60 | |||||||||||||
Vested restricted stock | (8 | ) | $ | 15.56 | — | — | |||||||||||||
Canceled and forfeited | (2 | ) | $ | 16.63 | (1 | ) | $ | 17.28 | |||||||||||
Balances, January 31, 2016 | 26 | $ | 19.12 | 13 | $ | 14.49 | 5.9 | $ | 197 | ||||||||||
Exercisable as of January 31, 2016 | 11 | $ | 14.51 | 5.6 | $ | 159 | |||||||||||||
Vested and expected to vest after January 31, 2016 | 22 | $ | 19.14 | 13 | $ | 14.50 | 5.8 | $ | 191 | ||||||||||
(1) | Includes the total number of PSUs that became eligible to vest based on the corporate financial performance level achieved for fiscal year 2016. |
(2) | Includes the market-based PSUs that become eligible to vest if the maximum target for total shareholder return, or TSR, over the 3-year measurement period is achieved. Depending on the ranking of our TSR compared to the respective TSRs of the companies comprising the Standard & Poor’s 500 Index during a 3-year measurement period, the market-based PSUs that become eligible to vest could range from 0 to 0.4 million shares. We granted market-based PSUs during the first quarter of fiscal year 2016 to our CEO and senior management as approved by our Compensation Committee. |
(3) | The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value for in-the-money options at January 31, 2016, based on the $29.29 closing price of our common stock on January 29, 2016. |
|
|||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Icera | $ | 271 | $ | 271 | |||
PortalPlayer | 105 | 105 | |||||
3dfx | 50 | 50 | |||||
Mental Images | 59 | 59 | |||||
MediaQ | 35 | 35 | |||||
ULi | 31 | 31 | |||||
Hybrid Graphics | 28 | 28 | |||||
Ageia | 19 | 19 | |||||
Portland Group Inc. | 2 | 2 | |||||
Other | 18 | 18 | |||||
Total goodwill | $ | 618 | $ | 618 | |||
|
|||
January 31, 2016 | January 25, 2015 | ||||||||||||||||||||||||||
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 millions) | (In years) | (In millions) | (In years) | ||||||||||||||||||||||||
Acquisition-related intangible assets | $ | 193 | $ | (152 | ) | $ | 41 | 7.0 | $ | 189 | $ | (134 | ) | $ | 55 | 6.8 | |||||||||||
Patents and licensed technology | 462 | (337 | ) | 125 | 7.0 | 449 | (282 | ) | 167 | 7.2 | |||||||||||||||||
Total intangible assets | $ | 655 | $ | (489 | ) | $ | 166 | $ | 638 | $ | (416 | ) | $ | 222 | |||||||||||||
|
|||
January 31, 2016 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Corporate debt securities | $ | 1,903 | $ | 1 | $ | (3 | ) | $ | 1,901 | ||||||
Debt securities of United States government agencies | 1,170 | 1 | (1 | ) | 1,170 | ||||||||||
Debt securities issued by United States Treasury | 800 | 1 | — | 801 | |||||||||||
Asset-backed securities | 435 | — | — | 435 | |||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 229 | 3 | (1 | ) | 231 | ||||||||||
Foreign government bonds | 92 | — | — | 92 | |||||||||||
Money market funds | 43 | — | — | 43 | |||||||||||
Total | $ | 4,672 | $ | 6 | $ | (5 | ) | $ | 4,673 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 232 | |||||||||||||
Marketable securities | 4,441 | ||||||||||||||
Total | $ | 4,673 | |||||||||||||
January 25, 2015 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Corporate debt securities | $ | 2,185 | $ | 3 | $ | (2 | ) | $ | 2,186 | ||||||
Debt securities of United States government agencies | 750 | — | — | 750 | |||||||||||
Debt securities issued by United States Treasury | 534 | 3 | — | 537 | |||||||||||
Asset-backed securities | 453 | — | — | 453 | |||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 274 | 5 | (1 | ) | 278 | ||||||||||
Money market funds | 132 | — | — | 132 | |||||||||||
Foreign government bonds | 85 | — | — | 85 | |||||||||||
Total | $ | 4,413 | $ | 11 | $ | (3 | ) | $ | 4,421 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 295 | |||||||||||||
Marketable securities | 4,126 | ||||||||||||||
Total | $ | 4,421 | |||||||||||||
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 millions) | |||||||||||||||||||||||
Corporate debt securities | $ | 950 | $ | (3 | ) | $ | 80 | $ | — | $ | 1,030 | $ | (3 | ) | |||||||||
Debt securities issued by United States government agencies | 692 | (1 | ) | — | — | 692 | (1 | ) | |||||||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 97 | (1 | ) | 31 | — | 128 | (1 | ) | |||||||||||||||
Total | $ | 1,739 | $ | (5 | ) | $ | 111 | $ | — | $ | 1,850 | $ | (5 | ) | |||||||||
January 31, 2016 | January 25, 2015 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Less than one year | $ | 1,619 | $ | 1,619 | $ | 1,570 | $ | 1,570 | |||||||
Due in 1 - 5 years | 3,019 | 3,020 | 2,720 | 2,726 | |||||||||||
Mortgage-backed securities issued by government-sponsored enterprises not due at a single maturity date | 34 | 34 | 123 | 125 | |||||||||||
Total | $ | 4,672 | $ | 4,673 | $ | 4,413 | $ | 4,421 | |||||||
|
|||
Fair Value at | |||||||||
Pricing Category | January 31, 2016 | January 25, 2015 | |||||||
(In millions) | |||||||||
Assets | |||||||||
Cash equivalents and Marketable securities: | |||||||||
Corporate debt securities (1) | Level 2 | $ | 1,901 | $ | 2,186 | ||||
Debt securities of U.S. government agencies (2) | Level 2 | $ | 1,170 | $ | 750 | ||||
Debt securities issued by the U.S. Treasury (3) | Level 2 | $ | 801 | $ | 537 | ||||
Asset-backed securities (4) | Level 2 | $ | 435 | $ | 453 | ||||
Mortgage-backed securities issued by government-sponsored enterprises (3) | Level 2 | $ | 231 | $ | 278 | ||||
Foreign government bonds (3) | Level 2 | $ | 92 | $ | 85 | ||||
Money market funds (5) | Level 1 | $ | 43 | $ | 132 | ||||
Liabilities | |||||||||
Current liability: | |||||||||
1.00% Convertible Senior Notes Due 2018 (6) | Level 2 | $ | 2,273 | $ | 1,680 | ||||
Other noncurrent liability: | |||||||||
Interest rate swap (7) | Level 2 | $ | (7 | ) | $ | — | |||
(1) | Includes $51 million and $147 million in cash equivalents as of January 31, 2016 and January 25, 2015, respectively, and $1.85 billion and $2.04 billion in marketable securities as of January 31, 2016 and January 25, 2015, respectively, on the Consolidated Balance Sheets. |
(2) | Includes $90 million and $15 million in cash equivalents as of January 31, 2016 and January 25, 2015, respectively, and $1.08 billion and $735 million in marketable securities as of January 31, 2016 and January 25, 2015, respectively, on the Consolidated Balance Sheets. |
(3) | In marketable securities on the Consolidated Balance Sheets. |
(4) | Includes $435 million and $453 million in marketable securities as of January 31, 2016 and January 25, 2015, respectively, on the Consolidated Balance Sheets. |
(5) | In cash equivalents on the Consolidated Balance Sheets. |
(6) | The Notes are carried on our Consolidated Balance Sheets at their original issuance value, net of unamortized debt discount, and are not marked to fair value each period. Please refer to Note 11 of these Notes to the Consolidated Financial Statements for additional information on the Notes. |
(7) | Please refer to Note 9 of these Notes to the Consolidated Financial Statements for a discussion regarding our interest rate swap. |
|
|||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Inventories: | |||||||
Raw materials | $ | 105 | $ | 157 | |||
Work in-process | 103 | 92 | |||||
Finished goods | 210 | 234 | |||||
Total inventories | $ | 418 | $ | 483 | |||
January 31, 2016 | January 25, 2015 | Estimated Useful Life | |||||||
(In millions) | (In years) | ||||||||
Property and Equipment: | |||||||||
Land | $ | 218 | $ | 218 | (A) | ||||
Building | 13 | 19 | 25 | ||||||
Test equipment | 354 | 397 | 3-5 | ||||||
Software and licenses | 98 | 113 | 3-5 | ||||||
Leasehold improvements | 174 | 174 | (B) | ||||||
Computer equipment | 155 | 153 | 3-5 | ||||||
Office furniture and equipment | 48 | 49 | 5 | ||||||
Capital leases | 28 | 28 | (B) | ||||||
Construction in process | 12 | 28 | (C) | ||||||
Total property and equipment, gross | 1,100 | 1,179 | |||||||
Accumulated depreciation and amortization | (634 | ) | (622 | ) | |||||
Total property and equipment, net | $ | 466 | $ | 557 | |||||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Accrued Liabilities: | |||||||
Deferred revenue | $ | 322 | $ | 296 | |||
Customer related liabilities (1) | 160 | 143 | |||||
Accrued payroll and related expenses | 79 | 112 | |||||
Accrued restructuring and other charges (2) | 23 | — | |||||
Professional service fees | 23 | 17 | |||||
Warranty accrual (3) | 11 | 8 | |||||
Coupon interest on Notes | 3 | 3 | |||||
Taxes payable, short- term | 2 | 3 | |||||
Facilities related liabilities | 1 | 8 | |||||
Other | 18 | 13 | |||||
Total accrued liabilities and other | $ | 642 | $ | 603 | |||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Other Long Term Liabilities: | |||||||
Deferred income tax liability | $ | 301 | $ | 232 | |||
Income tax payable | 78 | 121 | |||||
Deferred revenue (1) | 44 | 108 | |||||
Interest rate swap (2) | 7 | — | |||||
Asset retirement obligations | 1 | 7 | |||||
Other | 22 | 21 | |||||
Total other long-term liabilities | $ | 453 | $ | 489 | |||
|
|||
Notional Amount | Fair Value Asset (Liability) | ||||||||||||||
January 31, 2016 | January 25, 2015 | January 31, 2016 | January 25, 2015 | ||||||||||||
Cash Flow Hedge | |||||||||||||||
Interest rate swap | $ | 200 | $ | — | $ | (7 | ) | $ | — | ||||||
January 31, 2016 | January 25, 2015 | ||||||
Cash Flow Hedge | |||||||
Gain (loss) on interest rate swap | $ | (4 | ) | $ | — | ||
|
|||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 8 | $ | 8 | $ | 15 | |||||
Additions | 27 | 5 | 7 | ||||||||
Deductions | (24 | ) | (5 | ) | (14 | ) | |||||
Balance at end of period | $ | 11 | $ | 8 | $ | 8 | |||||
|
|||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Amount of the equity component | $ | 39 | $ | 126 | |||
1.00% Convertible Senior Notes Due 2018 | $ | 1,500 | $ | 1,500 | |||
Unamortized debt discount (1) | (87 | ) | (116 | ) | |||
Net carrying amount | $ | 1,413 | $ | 1,384 | |||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Contractual coupon interest expense | $ | 15 | $ | 15 | $ | 2 | |||||
Amortization of debt discount | 29 | 28 | 5 | ||||||||
Total interest expense related to Notes | $ | 44 | $ | 43 | $ | 7 | |||||
|
|||
Future Minimum Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2017 | $ | 75 | |
2018 | 65 | ||
2019 | 58 | ||
2020 | 35 | ||
2021 | 11 | ||
2022 and thereafter | 20 | ||
Total | $ | 264 | |
Future Capital Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2017 | $ | 5 | |
2018 | 6 | ||
2019 | 6 | ||
Total | $ | 17 | |
Present value of minimum lease payments | $ | 14 | |
Current portion | $ | 4 | |
Long-term portion | $ | 10 | |
|
|||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Current income taxes: | |||||||||||
Federal | $ | (43 | ) | $ | 8 | $ | 8 | ||||
State | 1 | 1 | 1 | ||||||||
Foreign | 25 | 17 | 19 | ||||||||
Total current | (17 | ) | 26 | 28 | |||||||
Deferred taxes: | |||||||||||
Federal | 134 | 84 | 17 | ||||||||
State | — | — | — | ||||||||
Foreign | — | (1 | ) | (2 | ) | ||||||
Total deferred | 134 | 83 | 15 | ||||||||
Charge in lieu of taxes attributable to employer stock option plans | 12 | 15 | 27 | ||||||||
Income tax expense | $ | 129 | $ | 124 | $ | 70 | |||||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Domestic | $ | 129 | $ | 174 | $ | 79 | |||||
Foreign | 614 | 581 | 431 | ||||||||
Income before income tax | $ | 743 | $ | 755 | $ | 510 | |||||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Tax expense computed at federal statutory rate | $ | 260 | $ | 264 | $ | 178 | |||||
State income taxes, net of federal tax effect | 1 | 1 | 2 | ||||||||
Foreign tax rate differential | (95 | ) | (120 | ) | (94 | ) | |||||
U.S. federal R&D tax credit | (38 | ) | (34 | ) | (30 | ) | |||||
Stock-based compensation | 13 | 4 | 9 | ||||||||
Tax expense related to intercompany transaction | 10 | 10 | 10 | ||||||||
Restructuring and expiration of statute of limitations | (21 | ) | — | — | |||||||
Other | (1 | ) | (1 | ) | (5 | ) | |||||
Income tax expense | $ | 129 | $ | 124 | $ | 70 | |||||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 57 | $ | 72 | |||
Accruals and reserves, not currently deductible for tax purposes | 58 | 109 | |||||
Property, equipment and intangible assets | 50 | 46 | |||||
Research and other tax credit carryforwards | 404 | 351 | |||||
Stock-based compensation | 29 | 30 | |||||
Convertible debt | 9 | 12 | |||||
Gross deferred tax assets | 607 | 620 | |||||
Less valuation allowance | (272 | ) | (261 | ) | |||
Total deferred tax assets | 335 | 359 | |||||
Deferred tax liabilities: | |||||||
Acquired intangibles | (17 | ) | (25 | ) | |||
Unremitted earnings of foreign subsidiaries | (615 | ) | (500 | ) | |||
Gross deferred tax liabilities | (632 | ) | (525 | ) | |||
Net deferred tax liability | $ | (297 | ) | $ | (166 | ) | |
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 254 | $ | 238 | $ | 221 | |||||
Increases in tax positions for prior years | — | — | — | ||||||||
Decreases in tax positions for prior years | (1 | ) | (1 | ) | (1 | ) | |||||
Increases in tax positions for current year | 28 | 23 | 23 | ||||||||
Lapse in statute of limitations | (51 | ) | (6 | ) | (5 | ) | |||||
Balance at end of period | $ | 230 | $ | 254 | $ | 238 | |||||
|
|||
|
|||
|
|||
GPU | Tegra Processor | All Other | Consolidated | ||||||||||||
(In millions) | |||||||||||||||
Year Ended January 31, 2016: | |||||||||||||||
Revenue | $ | 4,187 | $ | 559 | $ | 264 | $ | 5,010 | |||||||
Depreciation and amortization expense | $ | 110 | $ | 43 | $ | 44 | $ | 197 | |||||||
Operating income (loss) | $ | 1,344 | $ | (239 | ) | $ | (358 | ) | $ | 747 | |||||
Year Ended January 25, 2015: | |||||||||||||||
Revenue | $ | 3,839 | $ | 579 | $ | 264 | $ | 4,682 | |||||||
Depreciation and amortization expense | $ | 117 | $ | 57 | $ | 46 | $ | 220 | |||||||
Operating income (loss) | $ | 1,113 | $ | (254 | ) | $ | (100 | ) | $ | 759 | |||||
Year Ended January 26, 2014: | |||||||||||||||
Revenue | $ | 3,468 | $ | 398 | $ | 264 | $ | 4,130 | |||||||
Depreciation and amortization expense | $ | 147 | $ | 50 | $ | 42 | $ | 239 | |||||||
Operating income (loss) | $ | 835 | $ | (268 | ) | $ | (71 | ) | $ | 496 | |||||
Year Ended | ||||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | ||||||||||
(In millions) | ||||||||||||
Reconciling items included in "All Other" category: | ||||||||||||
Unallocated revenue | $ | 264 | $ | 264 | $ | 264 | ||||||
Unallocated cost of revenue and operating expenses | (244 | ) | (169 | ) | (167 | ) | ||||||
Stock-based compensation | (204 | ) | (158 | ) | (136 | ) | ||||||
Restructuring and other charges | (131 | ) | — | — | ||||||||
Acquisition-related costs | (22 | ) | (37 | ) | (32 | ) | ||||||
Product warranty charges | (21 | ) | — | — | ||||||||
Total | $ | (358 | ) | $ | (100 | ) | $ | (71 | ) | |||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
Revenue: | (In millions) | ||||||||||
Taiwan | $ | 1,912 | $ | 1,594 | $ | 1,321 | |||||
China | 806 | 922 | 794 | ||||||||
Other Asia Pacific | 749 | 638 | 675 | ||||||||
United States | 643 | 791 | 727 | ||||||||
Europe | 482 | 369 | 295 | ||||||||
Other Americas | 418 | 368 | 318 | ||||||||
Total revenue | $ | 5,010 | $ | 4,682 | $ | 4,130 | |||||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
Revenue: | (In millions) | ||||||||||
Gaming | $ | 2,818 | $ | 2,058 | $ | 1,511 | |||||
Professional Visualization | 750 | 795 | 789 | ||||||||
Datacenter | 339 | 317 | 199 | ||||||||
Automotive | 320 | 183 | 99 | ||||||||
OEM & IP | 783 | 1,329 | 1,532 | ||||||||
Total revenue | $ | 5,010 | $ | 4,682 | $ | 4,130 | |||||
January 31, 2016 | January 25, 2015 | ||||||
Long-lived assets: | (In millions) | ||||||
United States | $ | 414 | $ | 467 | |||
India | 45 | 48 | |||||
Taiwan | 39 | 52 | |||||
China | 25 | 28 | |||||
Europe | 9 | 52 | |||||
Other Asia Pacific | 1 | 1 | |||||
Total long-lived assets | $ | 533 | $ | 648 | |||
Year Ended | ||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | ||||||
Revenue: | ||||||||
Customer A | 11 | % | 11 | % | 11 | % | ||
Customer B | 9 | % | 9 | % | 10 | % | ||
January 31, 2016 | January 25, 2015 | ||||
Accounts Receivable: | |||||
Customer B | 21 | % | 20 | % | |
Customer C | 8 | % | 10 | % | |
|
|||
Year Ended | |||
January 31, | |||
2016 | |||
(In millions) | |||
Employee severance and related costs | $ | 82 | |
Fixed assets impairment | 18 | ||
Tax subsidy impairment | 17 | ||
Facilities and related costs | 9 | ||
Other exit costs | 5 | ||
Restructuring and other charges | $ | 131 | |
January 31, | |||
2016 | |||
(In millions) | |||
Balance at beginning of period | $ | — | |
Restructuring and other charges | 131 | ||
Cash payments | (63 | ) | |
Non-cash adjustments | (45 | ) | |
Balance at end of period | $ | 23 | |
|
|||
Fiscal Year 2016 Quarters Ended | |||||||||||||||
January 31, 2016 | October 25, 2015 | July 26, 2015 | April 26, 2015 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,401 | $ | 1,305 | $ | 1,153 | $ | 1,151 | |||||||
Cost of revenue | $ | 610 | $ | 572 | $ | 519 | $ | 498 | |||||||
Gross profit | $ | 791 | $ | 733 | $ | 634 | $ | 653 | |||||||
Net income | $ | 207 | $ | 247 | $ | 26 | $ | 134 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.38 | $ | 0.45 | $ | 0.05 | $ | 0.24 | |||||||
Diluted | $ | 0.35 | $ | 0.44 | $ | 0.05 | $ | 0.24 | |||||||
Fiscal Year 2015 Quarters Ended | |||||||||||||||
January 25, 2015 | October 26, 2014 | July 27, 2014 | April 27, 2014 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,251 | $ | 1,225 | $ | 1,103 | $ | 1,103 | |||||||
Cost of revenue | $ | 552 | $ | 548 | $ | 484 | $ | 499 | |||||||
Gross profit | $ | 699 | $ | 677 | $ | 619 | $ | 604 | |||||||
Net income | $ | 193 | $ | 173 | $ | 128 | $ | 137 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.35 | $ | 0.32 | $ | 0.23 | $ | 0.24 | |||||||
Diluted | $ | 0.35 | $ | 0.31 | $ | 0.22 | $ | 0.24 | |||||||
|
|||
Description | Balance at Beginning of Period | Additions | Deductions | Balance at End of Period | ||||||||||||
(In millions) | ||||||||||||||||
Year ended January 31, 2016 | ||||||||||||||||
Allowance for doubtful accounts | $ | 3 | $ | — | (1) | $ | (1 | ) | (1) | $ | 2 | |||||
Sales return allowance | $ | 14 | $ | 9 | (2) | $ | (14 | ) | (4) | $ | 9 | |||||
Deferred tax valuation allowance | $ | 261 | $ | 11 | (3) | $ | — | $ | 272 | |||||||
Year ended January 25, 2015 | ||||||||||||||||
Allowance for doubtful accounts | $ | 1 | $ | 3 | (1) | $ | (1 | ) | (1) | $ | 3 | |||||
Sales return allowance | $ | 14 | $ | 12 | (2) | $ | (12 | ) | (4) | $ | 14 | |||||
Deferred tax valuation allowance | $ | 244 | $ | 17 | (3) | $ | — | $ | 261 | |||||||
Year ended January 26, 2014 | ||||||||||||||||
Allowance for doubtful accounts | $ | 2 | $ | — | (1) | $ | (1 | ) | (1) | $ | 1 | |||||
Sales return allowance | $ | 15 | $ | 16 | (2) | $ | (17 | ) | (4) | $ | 14 | |||||
Deferred tax valuation allowance | $ | 225 | $ | 19 | (3) | $ | — | $ | 244 | |||||||
|
|||
|
|||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Cost of revenue | $ | 15 | $ | 12 | $ | 11 | |||||
Research and development | 115 | 88 | 83 | ||||||||
Sales, general and administrative | 74 | 58 | 42 | ||||||||
Total | $ | 204 | $ | 158 | $ | 136 | |||||
Year Ended | |||||||||||
January 31, | January 25, | January 26, | |||||||||
2016 | 2015 | 2014 | |||||||||
(In millions, except per share data) | |||||||||||
Stock Options | |||||||||||
Awards granted | — | — | 6 | ||||||||
Estimated total grant-date fair value | $ | — | $ | — | $ | 21 | |||||
Weighted average grant-date fair value (per share) | $ | — | $ | — | $ | 3.47 | |||||
RSUs, PSUs and Market-based PSUs | |||||||||||
Awards granted | 13 | 13 | 11 | ||||||||
Estimated total grant-date fair value | $ | 296 | $ | 228 | $ | 145 | |||||
Weighted average grant-date fair value (per share) | $ | 22.01 | $ | 17.68 | $ | 13.46 | |||||
ESPP | |||||||||||
Shares purchased | 6 | 7 | 6 | ||||||||
Weighted average price (per share) | $ | 13.67 | $ | 10.99 | $ | 10.79 | |||||
Weighted average grant-date fair value (per share) | $ | 4.53 | $ | 4.99 | $ | 5.60 | |||||
January 31, | January 25, | ||||||
2016 | 2015 | ||||||
(In millions) | |||||||
Unearned stock-based compensation expense | $ | 381 | $ | 291 | |||
Estimated weighted average remaining amortization period | (In years) | ||||||
Stock Options | 1.1 | 1.8 | |||||
RSUs, PSUs and Market-based PSUs | 2.7 | 2.8 | |||||
ESPP | 0.7 | 0.5 | |||||
Year Ended | |||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||
(Using a binomial model) | |||||||
Stock Options | |||||||
Weighted average expected life (in years) | — | — | 2.4-3.5 | ||||
Risk-free interest rate | — | — | 1.8%-3.0% | ||||
Volatility | — | — | 28%-37% | ||||
Dividend yield | — | — | 1.9%-2.4% | ||||
Year Ended | |||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||
(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%-0.7% | 0.1%-0.5% | 0.1%-0.4% | ||
Volatility | 24%-34% | 23%-31% | 32%-37% | ||
Dividend yield | 1.5%-1.8% | 1.7%-1.9% | 2.0%-2.4% | ||
RSUs, PSUs and Market-based PSUs Outstanding | Options Outstanding | ||||||||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value | Number of Shares | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Life | Aggregate Intrinsic Value (3) | ||||||||||||||
(In millions, except years and per share data) | |||||||||||||||||||
Balances, January 25, 2015 | 23 | $ | 15.94 | 21 | $ | 14.61 | |||||||||||||
Granted (1)(2) | 13 | $ | 22.01 | — | $ | — | |||||||||||||
Exercised | — | — | (7 | ) | $ | 14.60 | |||||||||||||
Vested restricted stock | (8 | ) | $ | 15.56 | — | — | |||||||||||||
Canceled and forfeited | (2 | ) | $ | 16.63 | (1 | ) | $ | 17.28 | |||||||||||
Balances, January 31, 2016 | 26 | $ | 19.12 | 13 | $ | 14.49 | 5.9 | $ | 197 | ||||||||||
Exercisable as of January 31, 2016 | 11 | $ | 14.51 | 5.6 | $ | 159 | |||||||||||||
Vested and expected to vest after January 31, 2016 | 22 | $ | 19.14 | 13 | $ | 14.50 | 5.8 | $ | 191 | ||||||||||
(1) | Includes the total number of PSUs that became eligible to vest based on the corporate financial performance level achieved for fiscal year 2016. |
(2) | Includes the market-based PSUs that become eligible to vest if the maximum target for total shareholder return, or TSR, over the 3-year measurement period is achieved. Depending on the ranking of our TSR compared to the respective TSRs of the companies comprising the Standard & Poor’s 500 Index during a 3-year measurement period, the market-based PSUs that become eligible to vest could range from 0 to 0.4 million shares. We granted market-based PSUs during the first quarter of fiscal year 2016 to our CEO and senior management as approved by our Compensation Committee. |
(3) | The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value for in-the-money options at January 31, 2016, based on the $29.29 closing price of our common stock on January 29, 2016. |
|
|||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Icera | $ | 271 | $ | 271 | |||
PortalPlayer | 105 | 105 | |||||
3dfx | 50 | 50 | |||||
Mental Images | 59 | 59 | |||||
MediaQ | 35 | 35 | |||||
ULi | 31 | 31 | |||||
Hybrid Graphics | 28 | 28 | |||||
Ageia | 19 | 19 | |||||
Portland Group Inc. | 2 | 2 | |||||
Other | 18 | 18 | |||||
Total goodwill | $ | 618 | $ | 618 | |||
|
|||
January 31, 2016 | January 25, 2015 | ||||||||||||||||||||||||||
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 millions) | (In years) | (In millions) | (In years) | ||||||||||||||||||||||||
Acquisition-related intangible assets | $ | 193 | $ | (152 | ) | $ | 41 | 7.0 | $ | 189 | $ | (134 | ) | $ | 55 | 6.8 | |||||||||||
Patents and licensed technology | 462 | (337 | ) | 125 | 7.0 | 449 | (282 | ) | 167 | 7.2 | |||||||||||||||||
Total intangible assets | $ | 655 | $ | (489 | ) | $ | 166 | $ | 638 | $ | (416 | ) | $ | 222 | |||||||||||||
|
|||
January 31, 2016 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Corporate debt securities | $ | 1,903 | $ | 1 | $ | (3 | ) | $ | 1,901 | ||||||
Debt securities of United States government agencies | 1,170 | 1 | (1 | ) | 1,170 | ||||||||||
Debt securities issued by United States Treasury | 800 | 1 | — | 801 | |||||||||||
Asset-backed securities | 435 | — | — | 435 | |||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 229 | 3 | (1 | ) | 231 | ||||||||||
Foreign government bonds | 92 | — | — | 92 | |||||||||||
Money market funds | 43 | — | — | 43 | |||||||||||
Total | $ | 4,672 | $ | 6 | $ | (5 | ) | $ | 4,673 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 232 | |||||||||||||
Marketable securities | 4,441 | ||||||||||||||
Total | $ | 4,673 | |||||||||||||
January 25, 2015 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Corporate debt securities | $ | 2,185 | $ | 3 | $ | (2 | ) | $ | 2,186 | ||||||
Debt securities of United States government agencies | 750 | — | — | 750 | |||||||||||
Debt securities issued by United States Treasury | 534 | 3 | — | 537 | |||||||||||
Asset-backed securities | 453 | — | — | 453 | |||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 274 | 5 | (1 | ) | 278 | ||||||||||
Money market funds | 132 | — | — | 132 | |||||||||||
Foreign government bonds | 85 | — | — | 85 | |||||||||||
Total | $ | 4,413 | $ | 11 | $ | (3 | ) | $ | 4,421 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 295 | |||||||||||||
Marketable securities | 4,126 | ||||||||||||||
Total | $ | 4,421 | |||||||||||||
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 millions) | |||||||||||||||||||||||
Corporate debt securities | $ | 950 | $ | (3 | ) | $ | 80 | $ | — | $ | 1,030 | $ | (3 | ) | |||||||||
Debt securities issued by United States government agencies | 692 | (1 | ) | — | — | 692 | (1 | ) | |||||||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 97 | (1 | ) | 31 | — | 128 | (1 | ) | |||||||||||||||
Total | $ | 1,739 | $ | (5 | ) | $ | 111 | $ | — | $ | 1,850 | $ | (5 | ) | |||||||||
January 31, 2016 | January 25, 2015 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Less than one year | $ | 1,619 | $ | 1,619 | $ | 1,570 | $ | 1,570 | |||||||
Due in 1 - 5 years | 3,019 | 3,020 | 2,720 | 2,726 | |||||||||||
Mortgage-backed securities issued by government-sponsored enterprises not due at a single maturity date | 34 | 34 | 123 | 125 | |||||||||||
Total | $ | 4,672 | $ | 4,673 | $ | 4,413 | $ | 4,421 | |||||||
|
|||
Fair Value at | |||||||||
Pricing Category | January 31, 2016 | January 25, 2015 | |||||||
(In millions) | |||||||||
Assets | |||||||||
Cash equivalents and Marketable securities: | |||||||||
Corporate debt securities (1) | Level 2 | $ | 1,901 | $ | 2,186 | ||||
Debt securities of U.S. government agencies (2) | Level 2 | $ | 1,170 | $ | 750 | ||||
Debt securities issued by the U.S. Treasury (3) | Level 2 | $ | 801 | $ | 537 | ||||
Asset-backed securities (4) | Level 2 | $ | 435 | $ | 453 | ||||
Mortgage-backed securities issued by government-sponsored enterprises (3) | Level 2 | $ | 231 | $ | 278 | ||||
Foreign government bonds (3) | Level 2 | $ | 92 | $ | 85 | ||||
Money market funds (5) | Level 1 | $ | 43 | $ | 132 | ||||
Liabilities | |||||||||
Current liability: | |||||||||
1.00% Convertible Senior Notes Due 2018 (6) | Level 2 | $ | 2,273 | $ | 1,680 | ||||
Other noncurrent liability: | |||||||||
Interest rate swap (7) | Level 2 | $ | (7 | ) | $ | — | |||
(1) | Includes $51 million and $147 million in cash equivalents as of January 31, 2016 and January 25, 2015, respectively, and $1.85 billion and $2.04 billion in marketable securities as of January 31, 2016 and January 25, 2015, respectively, on the Consolidated Balance Sheets. |
(2) | Includes $90 million and $15 million in cash equivalents as of January 31, 2016 and January 25, 2015, respectively, and $1.08 billion and $735 million in marketable securities as of January 31, 2016 and January 25, 2015, respectively, on the Consolidated Balance Sheets. |
(3) | In marketable securities on the Consolidated Balance Sheets. |
(4) | Includes $435 million and $453 million in marketable securities as of January 31, 2016 and January 25, 2015, respectively, on the Consolidated Balance Sheets. |
(5) | In cash equivalents on the Consolidated Balance Sheets. |
(6) | The Notes are carried on our Consolidated Balance Sheets at their original issuance value, net of unamortized debt discount, and are not marked to fair value each period. Please refer to Note 11 of these Notes to the Consolidated Financial Statements for additional information on the Notes. |
(7) | Please refer to Note 9 of these Notes to the Consolidated Financial Statements for a discussion regarding our interest rate swap. |
|
|||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Inventories: | |||||||
Raw materials | $ | 105 | $ | 157 | |||
Work in-process | 103 | 92 | |||||
Finished goods | 210 | 234 | |||||
Total inventories | $ | 418 | $ | 483 | |||
January 31, 2016 | January 25, 2015 | Estimated Useful Life | |||||||
(In millions) | (In years) | ||||||||
Property and Equipment: | |||||||||
Land | $ | 218 | $ | 218 | (A) | ||||
Building | 13 | 19 | 25 | ||||||
Test equipment | 354 | 397 | 3-5 | ||||||
Software and licenses | 98 | 113 | 3-5 | ||||||
Leasehold improvements | 174 | 174 | (B) | ||||||
Computer equipment | 155 | 153 | 3-5 | ||||||
Office furniture and equipment | 48 | 49 | 5 | ||||||
Capital leases | 28 | 28 | (B) | ||||||
Construction in process | 12 | 28 | (C) | ||||||
Total property and equipment, gross | 1,100 | 1,179 | |||||||
Accumulated depreciation and amortization | (634 | ) | (622 | ) | |||||
Total property and equipment, net | $ | 466 | $ | 557 | |||||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Accrued Liabilities: | |||||||
Deferred revenue | $ | 322 | $ | 296 | |||
Customer related liabilities (1) | 160 | 143 | |||||
Accrued payroll and related expenses | 79 | 112 | |||||
Accrued restructuring and other charges (2) | 23 | — | |||||
Professional service fees | 23 | 17 | |||||
Warranty accrual (3) | 11 | 8 | |||||
Coupon interest on Notes | 3 | 3 | |||||
Taxes payable, short- term | 2 | 3 | |||||
Facilities related liabilities | 1 | 8 | |||||
Other | 18 | 13 | |||||
Total accrued liabilities and other | $ | 642 | $ | 603 | |||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Other Long Term Liabilities: | |||||||
Deferred income tax liability | $ | 301 | $ | 232 | |||
Income tax payable | 78 | 121 | |||||
Deferred revenue (1) | 44 | 108 | |||||
Interest rate swap (2) | 7 | — | |||||
Asset retirement obligations | 1 | 7 | |||||
Other | 22 | 21 | |||||
Total other long-term liabilities | $ | 453 | $ | 489 | |||
|
|||
Notional Amount | Fair Value Asset (Liability) | ||||||||||||||
January 31, 2016 | January 25, 2015 | January 31, 2016 | January 25, 2015 | ||||||||||||
Cash Flow Hedge | |||||||||||||||
Interest rate swap | $ | 200 | $ | — | $ | (7 | ) | $ | — | ||||||
January 31, 2016 | January 25, 2015 | ||||||
Cash Flow Hedge | |||||||
Gain (loss) on interest rate swap | $ | (4 | ) | $ | — | ||
|
|||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 8 | $ | 8 | $ | 15 | |||||
Additions | 27 | 5 | 7 | ||||||||
Deductions | (24 | ) | (5 | ) | (14 | ) | |||||
Balance at end of period | $ | 11 | $ | 8 | $ | 8 | |||||
|
|||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Amount of the equity component | $ | 39 | $ | 126 | |||
1.00% Convertible Senior Notes Due 2018 | $ | 1,500 | $ | 1,500 | |||
Unamortized debt discount (1) | (87 | ) | (116 | ) | |||
Net carrying amount | $ | 1,413 | $ | 1,384 | |||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Contractual coupon interest expense | $ | 15 | $ | 15 | $ | 2 | |||||
Amortization of debt discount | 29 | 28 | 5 | ||||||||
Total interest expense related to Notes | $ | 44 | $ | 43 | $ | 7 | |||||
|
|||
Future Minimum Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2017 | $ | 75 | |
2018 | 65 | ||
2019 | 58 | ||
2020 | 35 | ||
2021 | 11 | ||
2022 and thereafter | 20 | ||
Total | $ | 264 | |
Future Capital Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2017 | $ | 5 | |
2018 | 6 | ||
2019 | 6 | ||
Total | $ | 17 | |
Present value of minimum lease payments | $ | 14 | |
Current portion | $ | 4 | |
Long-term portion | $ | 10 | |
|
|||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Current income taxes: | |||||||||||
Federal | $ | (43 | ) | $ | 8 | $ | 8 | ||||
State | 1 | 1 | 1 | ||||||||
Foreign | 25 | 17 | 19 | ||||||||
Total current | (17 | ) | 26 | 28 | |||||||
Deferred taxes: | |||||||||||
Federal | 134 | 84 | 17 | ||||||||
State | — | — | — | ||||||||
Foreign | — | (1 | ) | (2 | ) | ||||||
Total deferred | 134 | 83 | 15 | ||||||||
Charge in lieu of taxes attributable to employer stock option plans | 12 | 15 | 27 | ||||||||
Income tax expense | $ | 129 | $ | 124 | $ | 70 | |||||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Domestic | $ | 129 | $ | 174 | $ | 79 | |||||
Foreign | 614 | 581 | 431 | ||||||||
Income before income tax | $ | 743 | $ | 755 | $ | 510 | |||||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Tax expense computed at federal statutory rate | $ | 260 | $ | 264 | $ | 178 | |||||
State income taxes, net of federal tax effect | 1 | 1 | 2 | ||||||||
Foreign tax rate differential | (95 | ) | (120 | ) | (94 | ) | |||||
U.S. federal R&D tax credit | (38 | ) | (34 | ) | (30 | ) | |||||
Stock-based compensation | 13 | 4 | 9 | ||||||||
Tax expense related to intercompany transaction | 10 | 10 | 10 | ||||||||
Restructuring and expiration of statute of limitations | (21 | ) | — | — | |||||||
Other | (1 | ) | (1 | ) | (5 | ) | |||||
Income tax expense | $ | 129 | $ | 124 | $ | 70 | |||||
January 31, 2016 | January 25, 2015 | ||||||
(In millions) | |||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 57 | $ | 72 | |||
Accruals and reserves, not currently deductible for tax purposes | 58 | 109 | |||||
Property, equipment and intangible assets | 50 | 46 | |||||
Research and other tax credit carryforwards | 404 | 351 | |||||
Stock-based compensation | 29 | 30 | |||||
Convertible debt | 9 | 12 | |||||
Gross deferred tax assets | 607 | 620 | |||||
Less valuation allowance | (272 | ) | (261 | ) | |||
Total deferred tax assets | 335 | 359 | |||||
Deferred tax liabilities: | |||||||
Acquired intangibles | (17 | ) | (25 | ) | |||
Unremitted earnings of foreign subsidiaries | (615 | ) | (500 | ) | |||
Gross deferred tax liabilities | (632 | ) | (525 | ) | |||
Net deferred tax liability | $ | (297 | ) | $ | (166 | ) | |
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 254 | $ | 238 | $ | 221 | |||||
Increases in tax positions for prior years | — | — | — | ||||||||
Decreases in tax positions for prior years | (1 | ) | (1 | ) | (1 | ) | |||||
Increases in tax positions for current year | 28 | 23 | 23 | ||||||||
Lapse in statute of limitations | (51 | ) | (6 | ) | (5 | ) | |||||
Balance at end of period | $ | 230 | $ | 254 | $ | 238 | |||||
|
|||
GPU | Tegra Processor | All Other | Consolidated | ||||||||||||
(In millions) | |||||||||||||||
Year Ended January 31, 2016: | |||||||||||||||
Revenue | $ | 4,187 | $ | 559 | $ | 264 | $ | 5,010 | |||||||
Depreciation and amortization expense | $ | 110 | $ | 43 | $ | 44 | $ | 197 | |||||||
Operating income (loss) | $ | 1,344 | $ | (239 | ) | $ | (358 | ) | $ | 747 | |||||
Year Ended January 25, 2015: | |||||||||||||||
Revenue | $ | 3,839 | $ | 579 | $ | 264 | $ | 4,682 | |||||||
Depreciation and amortization expense | $ | 117 | $ | 57 | $ | 46 | $ | 220 | |||||||
Operating income (loss) | $ | 1,113 | $ | (254 | ) | $ | (100 | ) | $ | 759 | |||||
Year Ended January 26, 2014: | |||||||||||||||
Revenue | $ | 3,468 | $ | 398 | $ | 264 | $ | 4,130 | |||||||
Depreciation and amortization expense | $ | 147 | $ | 50 | $ | 42 | $ | 239 | |||||||
Operating income (loss) | $ | 835 | $ | (268 | ) | $ | (71 | ) | $ | 496 | |||||
Year Ended | ||||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | ||||||||||
(In millions) | ||||||||||||
Reconciling items included in "All Other" category: | ||||||||||||
Unallocated revenue | $ | 264 | $ | 264 | $ | 264 | ||||||
Unallocated cost of revenue and operating expenses | (244 | ) | (169 | ) | (167 | ) | ||||||
Stock-based compensation | (204 | ) | (158 | ) | (136 | ) | ||||||
Restructuring and other charges | (131 | ) | — | — | ||||||||
Acquisition-related costs | (22 | ) | (37 | ) | (32 | ) | ||||||
Product warranty charges | (21 | ) | — | — | ||||||||
Total | $ | (358 | ) | $ | (100 | ) | $ | (71 | ) | |||
January 31, 2016 | January 25, 2015 | ||||||
Long-lived assets: | (In millions) | ||||||
United States | $ | 414 | $ | 467 | |||
India | 45 | 48 | |||||
Taiwan | 39 | 52 | |||||
China | 25 | 28 | |||||
Europe | 9 | 52 | |||||
Other Asia Pacific | 1 | 1 | |||||
Total long-lived assets | $ | 533 | $ | 648 | |||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
Revenue: | (In millions) | ||||||||||
Taiwan | $ | 1,912 | $ | 1,594 | $ | 1,321 | |||||
China | 806 | 922 | 794 | ||||||||
Other Asia Pacific | 749 | 638 | 675 | ||||||||
United States | 643 | 791 | 727 | ||||||||
Europe | 482 | 369 | 295 | ||||||||
Other Americas | 418 | 368 | 318 | ||||||||
Total revenue | $ | 5,010 | $ | 4,682 | $ | 4,130 | |||||
Year Ended | |||||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | |||||||||
Revenue: | (In millions) | ||||||||||
Gaming | $ | 2,818 | $ | 2,058 | $ | 1,511 | |||||
Professional Visualization | 750 | 795 | 789 | ||||||||
Datacenter | 339 | 317 | 199 | ||||||||
Automotive | 320 | 183 | 99 | ||||||||
OEM & IP | 783 | 1,329 | 1,532 | ||||||||
Total revenue | $ | 5,010 | $ | 4,682 | $ | 4,130 | |||||
Year Ended | ||||||||
January 31, 2016 | January 25, 2015 | January 26, 2014 | ||||||
Revenue: | ||||||||
Customer A | 11 | % | 11 | % | 11 | % | ||
Customer B | 9 | % | 9 | % | 10 | % | ||
January 31, 2016 | January 25, 2015 | ||||
Accounts Receivable: | |||||
Customer B | 21 | % | 20 | % | |
Customer C | 8 | % | 10 | % | |
|
|||
Year Ended | |||
January 31, | |||
2016 | |||
(In millions) | |||
Employee severance and related costs | $ | 82 | |
Fixed assets impairment | 18 | ||
Tax subsidy impairment | 17 | ||
Facilities and related costs | 9 | ||
Other exit costs | 5 | ||
Restructuring and other charges | $ | 131 | |
January 31, | |||
2016 | |||
(In millions) | |||
Balance at beginning of period | $ | — | |
Restructuring and other charges | 131 | ||
Cash payments | (63 | ) | |
Non-cash adjustments | (45 | ) | |
Balance at end of period | $ | 23 | |
|
|||
Fiscal Year 2016 Quarters Ended | |||||||||||||||
January 31, 2016 | October 25, 2015 | July 26, 2015 | April 26, 2015 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,401 | $ | 1,305 | $ | 1,153 | $ | 1,151 | |||||||
Cost of revenue | $ | 610 | $ | 572 | $ | 519 | $ | 498 | |||||||
Gross profit | $ | 791 | $ | 733 | $ | 634 | $ | 653 | |||||||
Net income | $ | 207 | $ | 247 | $ | 26 | $ | 134 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.38 | $ | 0.45 | $ | 0.05 | $ | 0.24 | |||||||
Diluted | $ | 0.35 | $ | 0.44 | $ | 0.05 | $ | 0.24 | |||||||
Fiscal Year 2015 Quarters Ended | |||||||||||||||
January 25, 2015 | October 26, 2014 | July 27, 2014 | April 27, 2014 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statement of Income Data: | |||||||||||||||
Revenue | $ | 1,251 | $ | 1,225 | $ | 1,103 | $ | 1,103 | |||||||
Cost of revenue | $ | 552 | $ | 548 | $ | 484 | $ | 499 | |||||||
Gross profit | $ | 699 | $ | 677 | $ | 619 | $ | 604 | |||||||
Net income | $ | 193 | $ | 173 | $ | 128 | $ | 137 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.35 | $ | 0.32 | $ | 0.23 | $ | 0.24 | |||||||
Diluted | $ | 0.35 | $ | 0.31 | $ | 0.22 | $ | 0.24 | |||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||