(in millions)
|
Q1’11 | Q4’10 | Q/Q | % | ||||||||
GPU*
|
$ | 780.9 | $ | 779.5 | +0.2 | % | ||||||
Professional
|
189.7 | 157.8 | +20.2 | % | ||||||||
Consumer
|
31.2 | 45.2 | -31.0 | % | ||||||||
Total
|
$ | 1,001.8 | $ | 982.5 | +2.0 | % |
·
|
Revenue is expected to be down seasonally 3 to 5 percent from the first quarter.
|
·
|
GAAP gross margin is expected to increase to 46 to 47 percent.
|
·
|
GAAP operating expenses are expected to be flat.
|
·
|
Tax rate of 12 to 14 percent, assuming a renewal of the U.S. R&D tax credit. Otherwise, tax rate of 14 to 16 percent.
|
Michael Hara | Robert Sherbin |
Investor Relations | Corporate Communications |
NVIDIA Corporation | NVIDIA Corporation |
(408) 486-2511 | (408) 566-5150 |
mhara@nvidia.com | rsherbin@nvidia.com |
NVIDIA CORPORATION
|
||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
||||||||||||||||||||
(In thousands, except per share data)
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Three Months Ended
|
||||||||||||||||||||
May 2,
|
January 31,
|
October 25,
|
July 26,
|
April 26,
|
||||||||||||||||
2010
|
2010
|
2009
|
2009
|
2009
|
||||||||||||||||
GAAP gross profit
|
$ | 456,377 | $ | 438,721 | $ | 391,783 | $ | 156,723 | $ | 189,696 | ||||||||||
GAAP gross margin
|
45.6 | % | 44.7 | % | 43.4 | % | 20.2 | % | 28.6 | % | ||||||||||
Net warranty charge against cost of revenue arising from a weak die/packaging material set
|
- | - | (24,115 | ) |
(A)
|
119,993 |
(A)
|
- | ||||||||||||
Stock option purchase charge related to cost of revenue
|
- | - | - | - | 11,412 |
(B)
|
||||||||||||||
Non-GAAP gross profit
|
$ | 456,377 | $ | 438,721 | $ | 367,668 | $ | 276,716 | $ | 201,108 | ||||||||||
Non-GAAP gross margin
|
45.6 | % | 44.7 | % | 40.7 | % | 35.6 | % | 30.3 | % | ||||||||||
GAAP operating expenses
|
$ | 308,984 | $ | 304,439 | $ | 283,938 | $ | 266,830 | $ | 420,661 | ||||||||||
Insurance reimbursement
|
- | - | 990 |
(C)
|
939 |
(C)
|
- | |||||||||||||
Stock option purchase charge related to operating expenses
|
- | - | - | - | (128,829 | ) |
(B)
|
|||||||||||||
Non-GAAP operating expenses
|
$ | 308,984 | $ | 304,439 | $ | 284,928 | $ | 267,769 | $ | 291,832 | ||||||||||
GAAP net income (loss)
|
$ | 137,594 | $ | 131,076 | $ | 107,577 | $ | (105,302 | ) | $ | (201,338 | ) | ||||||||
Net warranty charge against cost of revenue arising from a weak die/packaging material set
|
- | - | (25,105 | ) |
(A)
|
119,054 |
(A)
|
- | ||||||||||||
Stock option purchase charge
|
- | - | - | - | 140,241 |
(B)
|
||||||||||||||
Income tax impact of non-GAAP adjustments
|
- | - | (5,072 | ) |
(D)
|
(3,080 | ) |
(D)
|
(8,500 | ) |
(D)
|
|||||||||
Non-GAAP net income (loss)
|
$ | 137,594 | $ | 131,076 | $ | 77,400 | $ | 10,672 | $ | (69,597 | ) | |||||||||
Diluted net income (loss) per share
|
||||||||||||||||||||
GAAP
|
$ | 0.23 | $ | 0.23 | $ | 0.19 | $ | (0.19 | ) | $ | (0.37 | ) | ||||||||
Non-GAAP
|
$ | 0.23 | $ | 0.23 | $ | 0.13 | $ | 0.02 | $ | (0.13 | ) | |||||||||
Shares used in GAAP diluted net income (loss) per share computation
|
590,997 | 582,081 | 574,381 | 546,639 | 542,307 | |||||||||||||||
Cumulative impact of non-GAAP adjustments
|
- | - | - | 15,183 |
(E)
|
- | ||||||||||||||
Shares used in non-GAAP diluted net income (loss) per share computation
|
$ | 590,997 | $ | 582,081 | $ | 574,381 | $ | 561,822 | $ | 542,307 | ||||||||||
Metrics:
|
||||||||||||||||||||
GAAP net cash flow provided by / (used in) operating activities
|
$ | (5,397 | ) | $ | 69,245 | $ | 141,317 | $ | 135,117 | $ | 142,128 | |||||||||
Purchase of property and equipment and intangible assets
|
(17,080 | ) | (22,575 | ) | (16,593 | ) | (17,656 | ) | (20,777 | ) | ||||||||||
Free cash flow
|
$ | (22,477 | ) | $ | 46,670 | $ | 124,724 | $ | 117,461 | $ | 121,351 |
(A) Excludes a net charge related to the weak die/packaging material set that was used in certain versions of our previous generation chips, net of insurance reimbursement.
|
(B) During the three months ended April 26, 2009, the Company completed a tender offer to purchase outstanding stock options which resulted in a charge of $140.2 million, $11.4 million of which was associated with cost of revenue and $128.8 million with operating expenses.
|
(C) Excludes benefit of insurance reimbursement for claims towards the warranty cost arising from a weak die/packaging material set.
|
(D) The income tax impact of non-GAAP adjustments has only been reported during fiscal quarters that include other GAAP to non-GAAP reconciling items. As such, any effective tax rate differences between GAAP and non-GAAP results that result from such adjustments have not been reported separately in the non-GAAP results for a fiscal quarter that does not contain other GAAP to non-GAAP reconciling items.
|
(E) Reflects an adjustment to diluted shares to reflect a non-GAAP net income versus a GAAP net loss.
|