|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | We recorded an excess tax benefit from stock-based compensation within income tax expense, rather than in APIC, of $82 million for fiscal year 2017. |
• | We recorded a cumulative-effect adjustment as of February 1, 2016 to increase retained earnings by $353 million, with a corresponding increase to deferred tax assets, to recognize the federal net operating loss and federal research tax credit carryforwards attributable to excess tax benefits on stock-based compensation that had not been previously recognized in APIC. We also recorded deferred tax assets of $63 million with a corresponding full valuation allowance related to state net operating loss and state research credit carryforwards. |
• | The excess tax benefit from stock-based compensation is now included in net operating cash rather than net financing cash in our Consolidated Statements of Cash Flows. We elected to apply this change in presentation prospectively and thus prior periods have not been adjusted. |
|
|||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Cost of revenue | $ | 15 | $ | 15 | $ | 12 | |||||
Research and development | 134 | 115 | 88 | ||||||||
Sales, general and administrative | 98 | 74 | 58 | ||||||||
Total | $ | 247 | $ | 204 | $ | 158 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions, except per share data) | |||||||||||
RSUs, PSUs and Market-based PSUs | |||||||||||
Awards granted | 12 | 13 | 13 | ||||||||
Estimated total grant-date fair value | $ | 591 | $ | 296 | $ | 228 | |||||
Weighted average grant-date fair value (per share) | $ | 50.57 | $ | 22.01 | $ | 17.68 | |||||
ESPP | |||||||||||
Shares purchased | 4 | 6 | 7 | ||||||||
Weighted average price (per share) | $ | 18.51 | $ | 13.67 | $ | 10.99 | |||||
Weighted average grant-date fair value (per share) | $ | 5.80 | $ | 4.53 | $ | 4.99 | |||||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Aggregate unearned stock-based compensation expense | $ | 627 | $ | 381 | |||
Estimated weighted average remaining amortization period | (In years) | ||||||
Stock options | 0.5 | 1.1 | |||||
RSUs, PSUs and market-based PSUs | 2.6 | 2.7 | |||||
ESPP | 0.6 | 0.7 | |||||
Year Ended | |||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||
(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 | 0.5%-0.9% | 0.1%-0.7% | 0.1%-0.5% | ||
Volatility | 30%-39% | 24%-34% | 23%-31% | ||
Dividend yield | 0.7%-1.4% | 1.5%-1.8% | 1.7%-1.9% | ||
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 31, 2016 | 26 | $ | 19.12 | 13 | $ | 14.49 | |||||||||||||
Granted (1)(2) | 12 | $ | 50.57 | — | — | ||||||||||||||
Exercised | — | — | (6 | ) | $ | 14.52 | |||||||||||||
Vested restricted stock | (10 | ) | $ | 17.93 | — | — | |||||||||||||
Canceled and forfeited | (1 | ) | $ | 23.68 | — | — | |||||||||||||
Balances, January 29, 2017 | 27 | $ | 32.84 | 7 | $ | 14.47 | 5.4 | $ | 724 | ||||||||||
Exercisable as of January 29, 2017 | 7 | $ | 14.39 | 5.3 | $ | 667 | |||||||||||||
Vested and expected to vest after January 29, 2017 | 23 | $ | 32.74 | 7 | $ | 14.46 | 5.4 | $ | 715 | ||||||||||
(1) | Includes PSUs that will be issued and eligible to vest based on the corporate financial performance maximum target level achieved for fiscal year 2017. |
(2) | Includes market-based PSUs that will be issued and 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 issued could range from 0 to 0.3 million shares. |
(3) | The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value for in-the-money options at January 29, 2017, based on the $111.77 closing price of our common stock on January 27, 2017. |
|
|||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Icera | $ | 271 | $ | 271 | |||
PortalPlayer | 105 | 105 | |||||
Mental Images | 59 | 59 | |||||
3dfx | 50 | 50 | |||||
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 29, 2017 | January 31, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
(In millions) | (In millions) | ||||||||||||||||||||||
Acquisition-related intangible assets | $ | 193 | $ | (167 | ) | $ | 26 | $ | 193 | $ | (152 | ) | $ | 41 | |||||||||
Patents and licensed technology | 468 | (390 | ) | 78 | 462 | (337 | ) | 125 | |||||||||||||||
Total intangible assets | $ | 661 | $ | (557 | ) | $ | 104 | $ | 655 | $ | (489 | ) | $ | 166 | |||||||||
|
|||
January 29, 2017 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Corporate debt securities | $ | 2,397 | $ | 1 | $ | (10 | ) | $ | 2,388 | ||||||
Debt securities of United States government agencies | 1,193 | — | (5 | ) | 1,188 | ||||||||||
Debt securities issued by the United States Treasury | 852 | — | (2 | ) | 850 | ||||||||||
Asset-backed securities | 490 | — | (1 | ) | 489 | ||||||||||
Money market funds | 321 | — | — | 321 | |||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 161 | 2 | (1 | ) | 162 | ||||||||||
Foreign government bonds | 70 | — | — | 70 | |||||||||||
Total | $ | 5,484 | $ | 3 | $ | (19 | ) | $ | 5,468 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 436 | |||||||||||||
Marketable securities | 5,032 | ||||||||||||||
Total | $ | 5,468 | |||||||||||||
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 the 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 | |||||||||||||
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 | $ | 1,721 | $ | (10 | ) | $ | 55 | $ | — | $ | 1,776 | $ | (10 | ) | |||||||||
Debt securities issued by United States government agencies | 906 | (5 | ) | 28 | — | 934 | (5 | ) | |||||||||||||||
Debt securities issued by the US Treasury | 629 | (2 | ) | — | — | 629 | (2 | ) | |||||||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 43 | — | 35 | (1 | ) | 78 | (1 | ) | |||||||||||||||
Asset-backed securities | 383 | (1 | ) | 3 | — | 386 | (1 | ) | |||||||||||||||
Total | $ | 3,682 | $ | (18 | ) | $ | 121 | $ | (1 | ) | $ | 3,803 | $ | (19 | ) | ||||||||
January 29, 2017 | January 31, 2016 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Less than one year | $ | 2,209 | $ | 2,209 | $ | 1,619 | $ | 1,619 | |||||||
Due in 1 - 5 years | 3,210 | 3,194 | 3,019 | 3,020 | |||||||||||
Mortgage-backed securities issued by government-sponsored enterprises not due at a single maturity date | 65 | 65 | 34 | 34 | |||||||||||
Total | $ | 5,484 | $ | 5,468 | $ | 4,672 | $ | 4,673 | |||||||
|
|||
Fair Value at | |||||||||
Pricing Category | January 29, 2017 | January 31, 2016 | |||||||
(In millions) | |||||||||
Assets | |||||||||
Cash equivalents and marketable securities: | |||||||||
Corporate debt securities (1) | Level 2 | $ | 2,388 | $ | 1,901 | ||||
Debt securities of U.S. government agencies (2) | Level 2 | $ | 1,188 | $ | 1,170 | ||||
Debt securities issued by the United States Treasury (3) | Level 2 | $ | 850 | $ | 801 | ||||
Asset-backed securities (4) | Level 2 | $ | 489 | $ | 435 | ||||
Money market funds (5) | Level 1 | $ | 321 | $ | 43 | ||||
Mortgage-backed securities issued by United States government-sponsored enterprises (4) | Level 2 | $ | 162 | $ | 231 | ||||
Foreign government bonds (4) | Level 2 | $ | 70 | $ | 92 | ||||
Liabilities | |||||||||
Current liability: | |||||||||
1.00% Convertible Senior Notes (6) | Level 2 | $ | 4,474 | $ | 2,273 | ||||
Other noncurrent liabilities: | |||||||||
2.20% Notes Due 2021 (6) | Level 2 | $ | 975 | $ | — | ||||
3.20% Notes Due 2026 (6) | Level 2 | $ | 961 | $ | — | ||||
Interest rate swap (7) | Level 2 | $ | 2 | $ | 7 | ||||
(1) | Included $33 million and $51 million in cash equivalents as of January 29, 2017 and January 31, 2016, respectively, and $2.35 billion and $1.85 billion in marketable securities as of January 29, 2017 and January 31, 2016, respectively, on the Consolidated Balance Sheets. |
(2) | Included $27 million and $90 million in cash equivalents as of January 29, 2017 and January 31, 2016, respectively, and $1.16 billion and $1.08 billion in marketable securities as of January 29, 2017 and January 31, 2016, respectively, on the Consolidated Balance Sheets. |
(3) | Included $55 million in cash equivalents as of January 29, 2017 and $795 million and $801 million in marketable securities as of January 29, 2017 and January 31, 2016, respectively, on the Consolidated Balance Sheets. |
(4) | Reported in marketable securities on the Consolidated Balance Sheets. |
(5) | Reported in cash equivalents on the Consolidated Balance Sheets. |
(6) | The 1.00% Convertible Notes, 2.20% Notes Due 2021, and 3.20% Notes Due 2026 are carried on our Consolidated Balance Sheets at their original issuance value, net of unamortized debt discount and issuance costs, and are not marked to fair value each period. See Note 11 of these Notes to the Consolidated Financial Statements for additional information. |
(7) | Please refer to Note 9 of these Notes to Consolidated Financial Statements for a discussion regarding our interest rate swap. |
|
|||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Inventories: | |||||||
Raw materials | $ | 252 | $ | 105 | |||
Work in-process | 176 | 103 | |||||
Finished goods | 366 | 210 | |||||
Total inventories | $ | 794 | $ | 418 | |||
January 29, 2017 | January 31, 2016 | Estimated Useful Life | |||||||
(In millions) | (In years) | ||||||||
Property and Equipment: | |||||||||
Land | $ | 218 | $ | 218 | (A) | ||||
Building | 13 | 13 | 25-30 | ||||||
Test equipment | 427 | 354 | 3-5 | ||||||
Computer equipment | 188 | 155 | 3-5 | ||||||
Leasehold improvements | 176 | 174 | (B) | ||||||
Software and licenses | 63 | 98 | 3-5 | ||||||
Office furniture and equipment | 49 | 48 | 5 | ||||||
Capital leases | 28 | 28 | (B) | ||||||
Construction in process | 29 | 12 | (C) | ||||||
Total property and equipment, gross | 1,191 | 1,100 | |||||||
Accumulated depreciation and amortization | (670 | ) | (634 | ) | |||||
Total property and equipment, net | $ | 521 | $ | 466 | |||||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Accrued Liabilities: | |||||||
Customer related liabilities (1) | $ | 197 | $ | 160 | |||
Accrued payroll and related expenses | 137 | 79 | |||||
Deferred revenue (2) | 85 | 322 | |||||
Coupon interest on debt obligations | 21 | 3 | |||||
Accrued restructuring and other charges (3) | 13 | 23 | |||||
Professional service fees | 13 | 23 | |||||
Warranty accrual (4) | 8 | 11 | |||||
Accrued royalties | 7 | 1 | |||||
Leases payable | 4 | 4 | |||||
Taxes payable | 4 | 2 | |||||
Contributions payable | 4 | 3 | |||||
Other | 14 | 11 | |||||
Total accrued and other current liabilities | $ | 507 | $ | 642 | |||
(2) | Deferred revenue under our patent cross licensing agreement with Intel Corporation will expire in March 2017. We will be recognizing revenue under this agreement through the first quarter of fiscal year 2018. |
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Other Long Term Liabilities: | |||||||
Deferred income tax liability (1) | $ | 141 | $ | 301 | |||
Income tax payable | 96 | 78 | |||||
Contributions payable | 10 | 13 | |||||
Deferred revenue (2) | 4 | 44 | |||||
Other | 20 | 17 | |||||
Total other long-term liabilities | $ | 271 | $ | 453 | |||
|
|||
|
|||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 11 | $ | 8 | $ | 8 | |||||
Additions | 2 | 27 | 5 | ||||||||
Deductions | (5 | ) | (24 | ) | (5 | ) | |||||
Balance at end of period | $ | 8 | $ | 11 | $ | 8 | |||||
|
|||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
1.00% Convertible Senior Notes | $ | 827 | $ | 1,500 | |||
Unamortized debt discount (1) | (31 | ) | (87 | ) | |||
Net carrying amount | $ | 796 | $ | 1,413 | |||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Contractual coupon interest expense | $ | 9 | $ | 15 | $ | 15 | |||||
Amortization of debt discount | 24 | 29 | 28 | ||||||||
Total interest expense related to Convertible Notes | $ | 33 | $ | 44 | $ | 43 | |||||
Expected Remaining Term (years) | Effective Interest Rate | January 29, 2017 | ||||||
(In millions) | ||||||||
2.20% Notes Due 2021 | 4.6 | 2.38% | $ | 1,000 | ||||
3.20% Notes Due 2026 | 9.6 | 3.31% | 1,000 | |||||
Unamortized debt discount and issuance costs | (17 | ) | ||||||
Net carrying amount | $ | 1,983 | ||||||
|
|||
Future Minimum Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2018 | $ | 42 | |
2019 | 36 | ||
2020 | 20 | ||
2021 | 17 | ||
2022 | 12 | ||
2023 and thereafter | 13 | ||
Total | $ | 140 | |
Future Capital Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2018 | $ | 5 | |
2019 | 6 | ||
Total | $ | 11 | |
Present value of minimum lease payments | $ | 10 | |
Current portion | $ | 4 | |
Long-term portion | $ | 6 | |
|
|||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Current income taxes: | |||||||||||
Federal | $ | 7 | $ | (43 | ) | $ | 8 | ||||
State | 1 | 1 | 1 | ||||||||
Foreign | 34 | 25 | 17 | ||||||||
Total current | 42 | (17 | ) | 26 | |||||||
Deferred taxes: | |||||||||||
Federal | 199 | 134 | 84 | ||||||||
State | — | — | — | ||||||||
Foreign | (2 | ) | — | (1 | ) | ||||||
Total deferred | 197 | 134 | 83 | ||||||||
Charge in lieu of taxes attributable to employer stock option plans | — | 12 | 15 | ||||||||
Income tax expense | $ | 239 | $ | 129 | $ | 124 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Domestic | $ | 600 | $ | 129 | $ | 174 | |||||
Foreign | 1,305 | 614 | 581 | ||||||||
Income before income tax | $ | 1,905 | $ | 743 | $ | 755 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Tax expense computed at federal statutory rate | $ | 667 | $ | 260 | $ | 264 | |||||
Tax expense related to intercompany transaction | 10 | 10 | 10 | ||||||||
State income taxes, net of federal tax effect | 4 | 1 | 1 | ||||||||
Foreign tax rate differential | (315 | ) | (95 | ) | (120 | ) | |||||
Stock-based compensation (1) | (70 | ) | 13 | 4 | |||||||
U.S. federal R&D tax credit | (52 | ) | (38 | ) | (34 | ) | |||||
Restructuring and expiration of statute of limitations | — | (21 | ) | — | |||||||
Other | (5 | ) | (1 | ) | (1 | ) | |||||
Income tax expense | $ | 239 | $ | 129 | $ | 124 | |||||
(1) | We adopted an accounting standard related to stock-based compensation effective February 1, 2016, which required the excess tax benefit to be reflected in our provision for income taxes rather than in additional paid-in-capital. The total related excess tax benefit recognized for fiscal year 2017 was $82 million. Please refer to Note 1 of these Notes to the Consolidated Financial Statements for additional information. |
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards (1) | $ | 199 | $ | 57 | |||
Accruals and reserves, not currently deductible for tax purposes | 40 | 58 | |||||
Property, equipment and intangible assets | 50 | 50 | |||||
Research and other tax credit carryforwards (1) | 728 | 404 | |||||
Stock-based compensation | 34 | 29 | |||||
Convertible debt | 6 | 9 | |||||
Gross deferred tax assets | 1,057 | 607 | |||||
Less valuation allowance (1) | (353 | ) | (272 | ) | |||
Total deferred tax assets | 704 | 335 | |||||
Deferred tax liabilities: | |||||||
Acquired intangibles | (11 | ) | (17 | ) | |||
Unremitted earnings of foreign subsidiaries | (827 | ) | (615 | ) | |||
Gross deferred tax liabilities | (838 | ) | (632 | ) | |||
Net deferred tax liability | $ | (134 | ) | $ | (297 | ) | |
(1) | Balances as of January 29, 2017 reflect the adoption of an accounting standard related to stock-based compensation. Please refer to Note 1 of these Notes to the Consolidated Financial Statements for additional information. |
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 230 | $ | 254 | $ | 238 | |||||
Increases in tax positions for prior years | 3 | — | — | ||||||||
Decreases in tax positions for prior years | — | (1 | ) | (1 | ) | ||||||
Increases in tax positions for current year | 46 | 28 | 23 | ||||||||
Settlements | (48 | ) | — | — | |||||||
Lapse in statute of limitations | (7 | ) | (51 | ) | (6 | ) | |||||
Balance at end of period | $ | 224 | $ | 230 | $ | 254 | |||||
|
|||
|
|||
|
|||
GPU | Tegra Processor | All Other | Consolidated | ||||||||||||
(In millions) | |||||||||||||||
Year Ended January 29, 2017: | |||||||||||||||
Revenue | $ | 5,822 | $ | 824 | $ | 264 | $ | 6,910 | |||||||
Depreciation and amortization expense | $ | 116 | $ | 29 | $ | 42 | $ | 187 | |||||||
Operating income (loss) | $ | 2,180 | $ | (9 | ) | $ | (237 | ) | $ | 1,934 | |||||
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 29, 2017 | January 31, 2016 | January 25, 2015 | ||||||||||
(In millions) | ||||||||||||
Reconciling items included in "All Other" category: | ||||||||||||
Unallocated revenue | $ | 264 | $ | 264 | $ | 264 | ||||||
Stock-based compensation | (247 | ) | (204 | ) | (158 | ) | ||||||
Unallocated cost of revenue and operating expenses | (215 | ) | (244 | ) | (169 | ) | ||||||
Acquisition-related costs | (16 | ) | (22 | ) | (37 | ) | ||||||
Legal settlement costs | (16 | ) | — | — | ||||||||
Contributions | (4 | ) | — | — | ||||||||
Restructuring and other charges | (3 | ) | (131 | ) | — | |||||||
Product warranty charges | — | (21 | ) | — | ||||||||
Total | $ | (237 | ) | $ | (358 | ) | $ | (100 | ) | |||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
Revenue: | (In millions) | ||||||||||
Taiwan | $ | 2,546 | $ | 1,912 | $ | 1,594 | |||||
China | 1,305 | 806 | 922 | ||||||||
Other Asia Pacific | 1,010 | 749 | 638 | ||||||||
United States | 904 | 643 | 791 | ||||||||
Europe | 659 | 482 | 369 | ||||||||
Other Americas | 486 | 418 | 368 | ||||||||
Total revenue | $ | 6,910 | $ | 5,010 | $ | 4,682 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
Revenue: | (In millions) | ||||||||||
Gaming | $ | 4,060 | $ | 2,818 | $ | 2,058 | |||||
Professional Visualization | 835 | 750 | 795 | ||||||||
Datacenter | 830 | 339 | 317 | ||||||||
Automotive | 487 | 320 | 183 | ||||||||
OEM & IP | 698 | 783 | 1,329 | ||||||||
Total revenue | $ | 6,910 | $ | 5,010 | $ | 4,682 | |||||
January 29, 2017 | January 31, 2016 | ||||||
Long-lived assets: | (In millions) | ||||||
United States | $ | 440 | $ | 414 | |||
Taiwan | 52 | 39 | |||||
India | 47 | 45 | |||||
China | 34 | 25 | |||||
Europe | 9 | 9 | |||||
Other Asia Pacific | 1 | 1 | |||||
Total long-lived assets | $ | 583 | $ | 533 | |||
Year Ended | ||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | ||||||
Revenue: | ||||||||
Customer A | 12 | % | 11 | % | 11 | % | ||
January 29, 2017 | January 31, 2016 | ||||
Accounts Receivable: | |||||
Customer B | 19 | % | 21 | % | |
Customer C | 10 | % | 7 | % | |
|
|||
Year Ended | |||||||
January 29, | January 31, | ||||||
2017 | 2016 | ||||||
(In millions) | |||||||
Employee severance and related costs | $ | 5 | $ | 82 | |||
Tax subsidy (refund) impairment | (3 | ) | 17 | ||||
Facilities and related costs | — | 27 | |||||
Other exit costs | 1 | 5 | |||||
Restructuring and other charges | $ | 3 | $ | 131 | |||
January 29, | January 31, | ||||||
2017 | 2016 | ||||||
(In millions) | |||||||
Balance at beginning of period | $ | 23 | $ | — | |||
Restructuring and other charges | 3 | 131 | |||||
Cash payments | (13 | ) | (63 | ) | |||
Non-cash adjustments | — | (45 | ) | ||||
Balance at end of period | $ | 13 | $ | 23 | |||
|
|||
Fiscal Year 2017 Quarters Ended | |||||||||||||||
January 29, 2017 | October 30, 2016 | July 31, 2016 | May 1, 2016 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statements of Income Data: | |||||||||||||||
Revenue | $ | 2,173 | $ | 2,004 | $ | 1,428 | $ | 1,305 | |||||||
Cost of revenue | $ | 870 | $ | 821 | $ | 602 | $ | 554 | |||||||
Gross profit | $ | 1,303 | $ | 1,183 | $ | 826 | $ | 751 | |||||||
Net income (1) | $ | 655 | $ | 542 | $ | 261 | $ | 208 | |||||||
Net income per share (1): | |||||||||||||||
Basic | $ | 1.18 | $ | 1.01 | $ | 0.49 | $ | 0.39 | |||||||
Diluted | $ | 0.99 | $ | 0.83 | $ | 0.41 | $ | 0.35 | |||||||
(1) | In the third quarter of fiscal year 2017, we adopted an accounting standard related to stock-based compensation, which requires adjustments to be reflected beginning in fiscal year 2017. The adoption of the new accounting standard impacted our previously reported quarterly results for fiscal year 2017 as follows: |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
July 31, 2016 | May 1, 2016 | July 31, 2016 | |||||||||||||||||||||
As reported | As adjusted | As reported | As adjusted | As reported | As adjusted | ||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||||||
Condensed Consolidated Statements of Income: | |||||||||||||||||||||||
Income tax expense | $ | 64 | $ | 56 | $ | 45 | $ | 33 | $ | 109 | $ | 89 | |||||||||||
Net income | $ | 253 | $ | 261 | $ | 196 | $ | 208 | $ | 449 | $ | 469 | |||||||||||
Basic net income per share | $ | 0.47 | $ | 0.49 | $ | 0.36 | $ | 0.39 | $ | 0.84 | $ | 0.88 | |||||||||||
Diluted net income per share | $ | 0.40 | $ | 0.41 | $ | 0.33 | $ | 0.35 | $ | 0.73 | $ | 0.76 | |||||||||||
Weighted average shares used in diluted net income per share computation | 631 | 634 | 597 | 599 | 617 | 620 | |||||||||||||||||
Condensed Consolidated Statements of Cash Flows: | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 184 | $ | 201 | $ | 309 | $ | 318 | $ | 493 | $ | 519 | |||||||||||
Net cash used in financing activities | $ | (35 | ) | $ | (52 | ) | $ | (534 | ) | $ | (545 | ) | $ | (570 | ) | $ | (597 | ) | |||||
Fiscal Year 2016 Quarters Ended | |||||||||||||||
January 31, 2016 | October 25, 2015 | July 26, 2015 | April 26, 2015 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statements 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 | |||||||
|
|||
Description | Balance at Beginning of Period | Additions | Deductions | Balance at End of Period | ||||||||||||
(In millions) | ||||||||||||||||
Fiscal year 2017 | ||||||||||||||||
Allowance for doubtful accounts | $ | 2 | $ | 1 | (1) | $ | — | (1) | $ | 3 | ||||||
Sales return allowance | $ | 9 | $ | 9 | (2) | $ | (8 | ) | (4) | $ | 10 | |||||
Deferred tax valuation allowance | $ | 272 | $ | 81 | (3) | $ | — | $ | 353 | |||||||
Fiscal year 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 | |||||||
Fiscal year 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 | |||||||
|
|||
• | We recorded an excess tax benefit from stock-based compensation within income tax expense, rather than in APIC, of $82 million for fiscal year 2017. |
• | We recorded a cumulative-effect adjustment as of February 1, 2016 to increase retained earnings by $353 million, with a corresponding increase to deferred tax assets, to recognize the federal net operating loss and federal research tax credit carryforwards attributable to excess tax benefits on stock-based compensation that had not been previously recognized in APIC. We also recorded deferred tax assets of $63 million with a corresponding full valuation allowance related to state net operating loss and state research credit carryforwards. |
• | The excess tax benefit from stock-based compensation is now included in net operating cash rather than net financing cash in our Consolidated Statements of Cash Flows. We elected to apply this change in presentation prospectively and thus prior periods have not been adjusted. |
|
|||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Cost of revenue | $ | 15 | $ | 15 | $ | 12 | |||||
Research and development | 134 | 115 | 88 | ||||||||
Sales, general and administrative | 98 | 74 | 58 | ||||||||
Total | $ | 247 | $ | 204 | $ | 158 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions, except per share data) | |||||||||||
RSUs, PSUs and Market-based PSUs | |||||||||||
Awards granted | 12 | 13 | 13 | ||||||||
Estimated total grant-date fair value | $ | 591 | $ | 296 | $ | 228 | |||||
Weighted average grant-date fair value (per share) | $ | 50.57 | $ | 22.01 | $ | 17.68 | |||||
ESPP | |||||||||||
Shares purchased | 4 | 6 | 7 | ||||||||
Weighted average price (per share) | $ | 18.51 | $ | 13.67 | $ | 10.99 | |||||
Weighted average grant-date fair value (per share) | $ | 5.80 | $ | 4.53 | $ | 4.99 | |||||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Aggregate unearned stock-based compensation expense | $ | 627 | $ | 381 | |||
Estimated weighted average remaining amortization period | (In years) | ||||||
Stock options | 0.5 | 1.1 | |||||
RSUs, PSUs and market-based PSUs | 2.6 | 2.7 | |||||
ESPP | 0.6 | 0.7 | |||||
Year Ended | |||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||
(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 | 0.5%-0.9% | 0.1%-0.7% | 0.1%-0.5% | ||
Volatility | 30%-39% | 24%-34% | 23%-31% | ||
Dividend yield | 0.7%-1.4% | 1.5%-1.8% | 1.7%-1.9% | ||
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 31, 2016 | 26 | $ | 19.12 | 13 | $ | 14.49 | |||||||||||||
Granted (1)(2) | 12 | $ | 50.57 | — | — | ||||||||||||||
Exercised | — | — | (6 | ) | $ | 14.52 | |||||||||||||
Vested restricted stock | (10 | ) | $ | 17.93 | — | — | |||||||||||||
Canceled and forfeited | (1 | ) | $ | 23.68 | — | — | |||||||||||||
Balances, January 29, 2017 | 27 | $ | 32.84 | 7 | $ | 14.47 | 5.4 | $ | 724 | ||||||||||
Exercisable as of January 29, 2017 | 7 | $ | 14.39 | 5.3 | $ | 667 | |||||||||||||
Vested and expected to vest after January 29, 2017 | 23 | $ | 32.74 | 7 | $ | 14.46 | 5.4 | $ | 715 | ||||||||||
(1) | Includes PSUs that will be issued and eligible to vest based on the corporate financial performance maximum target level achieved for fiscal year 2017. |
(2) | Includes market-based PSUs that will be issued and 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 issued could range from 0 to 0.3 million shares. |
(3) | The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value for in-the-money options at January 29, 2017, based on the $111.77 closing price of our common stock on January 27, 2017. |
|
|||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Icera | $ | 271 | $ | 271 | |||
PortalPlayer | 105 | 105 | |||||
Mental Images | 59 | 59 | |||||
3dfx | 50 | 50 | |||||
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 29, 2017 | January 31, 2016 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
(In millions) | (In millions) | ||||||||||||||||||||||
Acquisition-related intangible assets | $ | 193 | $ | (167 | ) | $ | 26 | $ | 193 | $ | (152 | ) | $ | 41 | |||||||||
Patents and licensed technology | 468 | (390 | ) | 78 | 462 | (337 | ) | 125 | |||||||||||||||
Total intangible assets | $ | 661 | $ | (557 | ) | $ | 104 | $ | 655 | $ | (489 | ) | $ | 166 | |||||||||
|
|||
January 29, 2017 | |||||||||||||||
Amortized Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Corporate debt securities | $ | 2,397 | $ | 1 | $ | (10 | ) | $ | 2,388 | ||||||
Debt securities of United States government agencies | 1,193 | — | (5 | ) | 1,188 | ||||||||||
Debt securities issued by the United States Treasury | 852 | — | (2 | ) | 850 | ||||||||||
Asset-backed securities | 490 | — | (1 | ) | 489 | ||||||||||
Money market funds | 321 | — | — | 321 | |||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 161 | 2 | (1 | ) | 162 | ||||||||||
Foreign government bonds | 70 | — | — | 70 | |||||||||||
Total | $ | 5,484 | $ | 3 | $ | (19 | ) | $ | 5,468 | ||||||
Classified as: | |||||||||||||||
Cash equivalents | $ | 436 | |||||||||||||
Marketable securities | 5,032 | ||||||||||||||
Total | $ | 5,468 | |||||||||||||
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 the 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 | |||||||||||||
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 | $ | 1,721 | $ | (10 | ) | $ | 55 | $ | — | $ | 1,776 | $ | (10 | ) | |||||||||
Debt securities issued by United States government agencies | 906 | (5 | ) | 28 | — | 934 | (5 | ) | |||||||||||||||
Debt securities issued by the US Treasury | 629 | (2 | ) | — | — | 629 | (2 | ) | |||||||||||||||
Mortgage backed securities issued by United States government-sponsored enterprises | 43 | — | 35 | (1 | ) | 78 | (1 | ) | |||||||||||||||
Asset-backed securities | 383 | (1 | ) | 3 | — | 386 | (1 | ) | |||||||||||||||
Total | $ | 3,682 | $ | (18 | ) | $ | 121 | $ | (1 | ) | $ | 3,803 | $ | (19 | ) | ||||||||
January 29, 2017 | January 31, 2016 | ||||||||||||||
Amortized Cost | Estimated Fair Value | Amortized Cost | Estimated Fair Value | ||||||||||||
(In millions) | |||||||||||||||
Less than one year | $ | 2,209 | $ | 2,209 | $ | 1,619 | $ | 1,619 | |||||||
Due in 1 - 5 years | 3,210 | 3,194 | 3,019 | 3,020 | |||||||||||
Mortgage-backed securities issued by government-sponsored enterprises not due at a single maturity date | 65 | 65 | 34 | 34 | |||||||||||
Total | $ | 5,484 | $ | 5,468 | $ | 4,672 | $ | 4,673 | |||||||
|
|||
Fair Value at | |||||||||
Pricing Category | January 29, 2017 | January 31, 2016 | |||||||
(In millions) | |||||||||
Assets | |||||||||
Cash equivalents and marketable securities: | |||||||||
Corporate debt securities (1) | Level 2 | $ | 2,388 | $ | 1,901 | ||||
Debt securities of U.S. government agencies (2) | Level 2 | $ | 1,188 | $ | 1,170 | ||||
Debt securities issued by the United States Treasury (3) | Level 2 | $ | 850 | $ | 801 | ||||
Asset-backed securities (4) | Level 2 | $ | 489 | $ | 435 | ||||
Money market funds (5) | Level 1 | $ | 321 | $ | 43 | ||||
Mortgage-backed securities issued by United States government-sponsored enterprises (4) | Level 2 | $ | 162 | $ | 231 | ||||
Foreign government bonds (4) | Level 2 | $ | 70 | $ | 92 | ||||
Liabilities | |||||||||
Current liability: | |||||||||
1.00% Convertible Senior Notes (6) | Level 2 | $ | 4,474 | $ | 2,273 | ||||
Other noncurrent liabilities: | |||||||||
2.20% Notes Due 2021 (6) | Level 2 | $ | 975 | $ | — | ||||
3.20% Notes Due 2026 (6) | Level 2 | $ | 961 | $ | — | ||||
Interest rate swap (7) | Level 2 | $ | 2 | $ | 7 | ||||
(1) | Included $33 million and $51 million in cash equivalents as of January 29, 2017 and January 31, 2016, respectively, and $2.35 billion and $1.85 billion in marketable securities as of January 29, 2017 and January 31, 2016, respectively, on the Consolidated Balance Sheets. |
(2) | Included $27 million and $90 million in cash equivalents as of January 29, 2017 and January 31, 2016, respectively, and $1.16 billion and $1.08 billion in marketable securities as of January 29, 2017 and January 31, 2016, respectively, on the Consolidated Balance Sheets. |
(3) | Included $55 million in cash equivalents as of January 29, 2017 and $795 million and $801 million in marketable securities as of January 29, 2017 and January 31, 2016, respectively, on the Consolidated Balance Sheets. |
(4) | Reported in marketable securities on the Consolidated Balance Sheets. |
(5) | Reported in cash equivalents on the Consolidated Balance Sheets. |
(6) | The 1.00% Convertible Notes, 2.20% Notes Due 2021, and 3.20% Notes Due 2026 are carried on our Consolidated Balance Sheets at their original issuance value, net of unamortized debt discount and issuance costs, and are not marked to fair value each period. See Note 11 of these Notes to the Consolidated Financial Statements for additional information. |
(7) | Please refer to Note 9 of these Notes to Consolidated Financial Statements for a discussion regarding our interest rate swap. |
|
|||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Inventories: | |||||||
Raw materials | $ | 252 | $ | 105 | |||
Work in-process | 176 | 103 | |||||
Finished goods | 366 | 210 | |||||
Total inventories | $ | 794 | $ | 418 | |||
January 29, 2017 | January 31, 2016 | Estimated Useful Life | |||||||
(In millions) | (In years) | ||||||||
Property and Equipment: | |||||||||
Land | $ | 218 | $ | 218 | (A) | ||||
Building | 13 | 13 | 25-30 | ||||||
Test equipment | 427 | 354 | 3-5 | ||||||
Computer equipment | 188 | 155 | 3-5 | ||||||
Leasehold improvements | 176 | 174 | (B) | ||||||
Software and licenses | 63 | 98 | 3-5 | ||||||
Office furniture and equipment | 49 | 48 | 5 | ||||||
Capital leases | 28 | 28 | (B) | ||||||
Construction in process | 29 | 12 | (C) | ||||||
Total property and equipment, gross | 1,191 | 1,100 | |||||||
Accumulated depreciation and amortization | (670 | ) | (634 | ) | |||||
Total property and equipment, net | $ | 521 | $ | 466 | |||||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Accrued Liabilities: | |||||||
Customer related liabilities (1) | $ | 197 | $ | 160 | |||
Accrued payroll and related expenses | 137 | 79 | |||||
Deferred revenue (2) | 85 | 322 | |||||
Coupon interest on debt obligations | 21 | 3 | |||||
Accrued restructuring and other charges (3) | 13 | 23 | |||||
Professional service fees | 13 | 23 | |||||
Warranty accrual (4) | 8 | 11 | |||||
Accrued royalties | 7 | 1 | |||||
Leases payable | 4 | 4 | |||||
Taxes payable | 4 | 2 | |||||
Contributions payable | 4 | 3 | |||||
Other | 14 | 11 | |||||
Total accrued and other current liabilities | $ | 507 | $ | 642 | |||
(2) | Deferred revenue under our patent cross licensing agreement with Intel Corporation will expire in March 2017. We will be recognizing revenue under this agreement through the first quarter of fiscal year 2018. |
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Other Long Term Liabilities: | |||||||
Deferred income tax liability (1) | $ | 141 | $ | 301 | |||
Income tax payable | 96 | 78 | |||||
Contributions payable | 10 | 13 | |||||
Deferred revenue (2) | 4 | 44 | |||||
Other | 20 | 17 | |||||
Total other long-term liabilities | $ | 271 | $ | 453 | |||
|
|||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 11 | $ | 8 | $ | 8 | |||||
Additions | 2 | 27 | 5 | ||||||||
Deductions | (5 | ) | (24 | ) | (5 | ) | |||||
Balance at end of period | $ | 8 | $ | 11 | $ | 8 | |||||
|
|||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
1.00% Convertible Senior Notes | $ | 827 | $ | 1,500 | |||
Unamortized debt discount (1) | (31 | ) | (87 | ) | |||
Net carrying amount | $ | 796 | $ | 1,413 | |||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Contractual coupon interest expense | $ | 9 | $ | 15 | $ | 15 | |||||
Amortization of debt discount | 24 | 29 | 28 | ||||||||
Total interest expense related to Convertible Notes | $ | 33 | $ | 44 | $ | 43 | |||||
Expected Remaining Term (years) | Effective Interest Rate | January 29, 2017 | ||||||
(In millions) | ||||||||
2.20% Notes Due 2021 | 4.6 | 2.38% | $ | 1,000 | ||||
3.20% Notes Due 2026 | 9.6 | 3.31% | 1,000 | |||||
Unamortized debt discount and issuance costs | (17 | ) | ||||||
Net carrying amount | $ | 1,983 | ||||||
|
|||
Future Minimum Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2018 | $ | 42 | |
2019 | 36 | ||
2020 | 20 | ||
2021 | 17 | ||
2022 | 12 | ||
2023 and thereafter | 13 | ||
Total | $ | 140 | |
Future Capital Lease Obligations | |||
(In millions) | |||
Fiscal Year: | |||
2018 | $ | 5 | |
2019 | 6 | ||
Total | $ | 11 | |
Present value of minimum lease payments | $ | 10 | |
Current portion | $ | 4 | |
Long-term portion | $ | 6 | |
|
|||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Current income taxes: | |||||||||||
Federal | $ | 7 | $ | (43 | ) | $ | 8 | ||||
State | 1 | 1 | 1 | ||||||||
Foreign | 34 | 25 | 17 | ||||||||
Total current | 42 | (17 | ) | 26 | |||||||
Deferred taxes: | |||||||||||
Federal | 199 | 134 | 84 | ||||||||
State | — | — | — | ||||||||
Foreign | (2 | ) | — | (1 | ) | ||||||
Total deferred | 197 | 134 | 83 | ||||||||
Charge in lieu of taxes attributable to employer stock option plans | — | 12 | 15 | ||||||||
Income tax expense | $ | 239 | $ | 129 | $ | 124 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Domestic | $ | 600 | $ | 129 | $ | 174 | |||||
Foreign | 1,305 | 614 | 581 | ||||||||
Income before income tax | $ | 1,905 | $ | 743 | $ | 755 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Tax expense computed at federal statutory rate | $ | 667 | $ | 260 | $ | 264 | |||||
Tax expense related to intercompany transaction | 10 | 10 | 10 | ||||||||
State income taxes, net of federal tax effect | 4 | 1 | 1 | ||||||||
Foreign tax rate differential | (315 | ) | (95 | ) | (120 | ) | |||||
Stock-based compensation (1) | (70 | ) | 13 | 4 | |||||||
U.S. federal R&D tax credit | (52 | ) | (38 | ) | (34 | ) | |||||
Restructuring and expiration of statute of limitations | — | (21 | ) | — | |||||||
Other | (5 | ) | (1 | ) | (1 | ) | |||||
Income tax expense | $ | 239 | $ | 129 | $ | 124 | |||||
January 29, 2017 | January 31, 2016 | ||||||
(In millions) | |||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards (1) | $ | 199 | $ | 57 | |||
Accruals and reserves, not currently deductible for tax purposes | 40 | 58 | |||||
Property, equipment and intangible assets | 50 | 50 | |||||
Research and other tax credit carryforwards (1) | 728 | 404 | |||||
Stock-based compensation | 34 | 29 | |||||
Convertible debt | 6 | 9 | |||||
Gross deferred tax assets | 1,057 | 607 | |||||
Less valuation allowance (1) | (353 | ) | (272 | ) | |||
Total deferred tax assets | 704 | 335 | |||||
Deferred tax liabilities: | |||||||
Acquired intangibles | (11 | ) | (17 | ) | |||
Unremitted earnings of foreign subsidiaries | (827 | ) | (615 | ) | |||
Gross deferred tax liabilities | (838 | ) | (632 | ) | |||
Net deferred tax liability | $ | (134 | ) | $ | (297 | ) | |
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
(In millions) | |||||||||||
Balance at beginning of period | $ | 230 | $ | 254 | $ | 238 | |||||
Increases in tax positions for prior years | 3 | — | — | ||||||||
Decreases in tax positions for prior years | — | (1 | ) | (1 | ) | ||||||
Increases in tax positions for current year | 46 | 28 | 23 | ||||||||
Settlements | (48 | ) | — | — | |||||||
Lapse in statute of limitations | (7 | ) | (51 | ) | (6 | ) | |||||
Balance at end of period | $ | 224 | $ | 230 | $ | 254 | |||||
|
|||
GPU | Tegra Processor | All Other | Consolidated | ||||||||||||
(In millions) | |||||||||||||||
Year Ended January 29, 2017: | |||||||||||||||
Revenue | $ | 5,822 | $ | 824 | $ | 264 | $ | 6,910 | |||||||
Depreciation and amortization expense | $ | 116 | $ | 29 | $ | 42 | $ | 187 | |||||||
Operating income (loss) | $ | 2,180 | $ | (9 | ) | $ | (237 | ) | $ | 1,934 | |||||
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 29, 2017 | January 31, 2016 | January 25, 2015 | ||||||||||
(In millions) | ||||||||||||
Reconciling items included in "All Other" category: | ||||||||||||
Unallocated revenue | $ | 264 | $ | 264 | $ | 264 | ||||||
Stock-based compensation | (247 | ) | (204 | ) | (158 | ) | ||||||
Unallocated cost of revenue and operating expenses | (215 | ) | (244 | ) | (169 | ) | ||||||
Acquisition-related costs | (16 | ) | (22 | ) | (37 | ) | ||||||
Legal settlement costs | (16 | ) | — | — | ||||||||
Contributions | (4 | ) | — | — | ||||||||
Restructuring and other charges | (3 | ) | (131 | ) | — | |||||||
Product warranty charges | — | (21 | ) | — | ||||||||
Total | $ | (237 | ) | $ | (358 | ) | $ | (100 | ) | |||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
Revenue: | (In millions) | ||||||||||
Taiwan | $ | 2,546 | $ | 1,912 | $ | 1,594 | |||||
China | 1,305 | 806 | 922 | ||||||||
Other Asia Pacific | 1,010 | 749 | 638 | ||||||||
United States | 904 | 643 | 791 | ||||||||
Europe | 659 | 482 | 369 | ||||||||
Other Americas | 486 | 418 | 368 | ||||||||
Total revenue | $ | 6,910 | $ | 5,010 | $ | 4,682 | |||||
Year Ended | |||||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | |||||||||
Revenue: | (In millions) | ||||||||||
Gaming | $ | 4,060 | $ | 2,818 | $ | 2,058 | |||||
Professional Visualization | 835 | 750 | 795 | ||||||||
Datacenter | 830 | 339 | 317 | ||||||||
Automotive | 487 | 320 | 183 | ||||||||
OEM & IP | 698 | 783 | 1,329 | ||||||||
Total revenue | $ | 6,910 | $ | 5,010 | $ | 4,682 | |||||
January 29, 2017 | January 31, 2016 | ||||||
Long-lived assets: | (In millions) | ||||||
United States | $ | 440 | $ | 414 | |||
Taiwan | 52 | 39 | |||||
India | 47 | 45 | |||||
China | 34 | 25 | |||||
Europe | 9 | 9 | |||||
Other Asia Pacific | 1 | 1 | |||||
Total long-lived assets | $ | 583 | $ | 533 | |||
Year Ended | ||||||||
January 29, 2017 | January 31, 2016 | January 25, 2015 | ||||||
Revenue: | ||||||||
Customer A | 12 | % | 11 | % | 11 | % | ||
January 29, 2017 | January 31, 2016 | ||||
Accounts Receivable: | |||||
Customer B | 19 | % | 21 | % | |
Customer C | 10 | % | 7 | % | |
|
|||
Year Ended | |||||||
January 29, | January 31, | ||||||
2017 | 2016 | ||||||
(In millions) | |||||||
Employee severance and related costs | $ | 5 | $ | 82 | |||
Tax subsidy (refund) impairment | (3 | ) | 17 | ||||
Facilities and related costs | — | 27 | |||||
Other exit costs | 1 | 5 | |||||
Restructuring and other charges | $ | 3 | $ | 131 | |||
January 29, | January 31, | ||||||
2017 | 2016 | ||||||
(In millions) | |||||||
Balance at beginning of period | $ | 23 | $ | — | |||
Restructuring and other charges | 3 | 131 | |||||
Cash payments | (13 | ) | (63 | ) | |||
Non-cash adjustments | — | (45 | ) | ||||
Balance at end of period | $ | 13 | $ | 23 | |||
|
|||
Fiscal Year 2017 Quarters Ended | |||||||||||||||
January 29, 2017 | October 30, 2016 | July 31, 2016 | May 1, 2016 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statements of Income Data: | |||||||||||||||
Revenue | $ | 2,173 | $ | 2,004 | $ | 1,428 | $ | 1,305 | |||||||
Cost of revenue | $ | 870 | $ | 821 | $ | 602 | $ | 554 | |||||||
Gross profit | $ | 1,303 | $ | 1,183 | $ | 826 | $ | 751 | |||||||
Net income (1) | $ | 655 | $ | 542 | $ | 261 | $ | 208 | |||||||
Net income per share (1): | |||||||||||||||
Basic | $ | 1.18 | $ | 1.01 | $ | 0.49 | $ | 0.39 | |||||||
Diluted | $ | 0.99 | $ | 0.83 | $ | 0.41 | $ | 0.35 | |||||||
(1) | In the third quarter of fiscal year 2017, we adopted an accounting standard related to stock-based compensation, which requires adjustments to be reflected beginning in fiscal year 2017. The adoption of the new accounting standard impacted our previously reported quarterly results for fiscal year 2017 as follows: |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
July 31, 2016 | May 1, 2016 | July 31, 2016 | |||||||||||||||||||||
As reported | As adjusted | As reported | As adjusted | As reported | As adjusted | ||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||||||
Condensed Consolidated Statements of Income: | |||||||||||||||||||||||
Income tax expense | $ | 64 | $ | 56 | $ | 45 | $ | 33 | $ | 109 | $ | 89 | |||||||||||
Net income | $ | 253 | $ | 261 | $ | 196 | $ | 208 | $ | 449 | $ | 469 | |||||||||||
Basic net income per share | $ | 0.47 | $ | 0.49 | $ | 0.36 | $ | 0.39 | $ | 0.84 | $ | 0.88 | |||||||||||
Diluted net income per share | $ | 0.40 | $ | 0.41 | $ | 0.33 | $ | 0.35 | $ | 0.73 | $ | 0.76 | |||||||||||
Weighted average shares used in diluted net income per share computation | 631 | 634 | 597 | 599 | 617 | 620 | |||||||||||||||||
Condensed Consolidated Statements of Cash Flows: | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 184 | $ | 201 | $ | 309 | $ | 318 | $ | 493 | $ | 519 | |||||||||||
Net cash used in financing activities | $ | (35 | ) | $ | (52 | ) | $ | (534 | ) | $ | (545 | ) | $ | (570 | ) | $ | (597 | ) | |||||
Fiscal Year 2016 Quarters Ended | |||||||||||||||
January 31, 2016 | October 25, 2015 | July 26, 2015 | April 26, 2015 | ||||||||||||
(In millions, except per share data) | |||||||||||||||
Statements 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 | |||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||