(Exact name of registrant as specified in its charter) |
(State or other jurisdiction | (Commission | (IRS Employer |
of incorporation) | File Number) | Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
NVIDIA Corporation | ||
Date: February 13, 2020 | By: /s/ Colette M. Kress | |
Colette M. Kress | ||
Executive Vice President and Chief Financial Officer | ||
GAAP | ||||||||
($ in millions, except earnings per share) | Q4 FY20 | Q3 FY20 | Q4 FY19 | Q/Q | Y/Y | |||
Revenue | $3,105 | $3,014 | $2,205 | Up 3% | Up 41% | |||
Gross margin | 64.9 | % | 63.6 | % | 54.7 | % | Up 130 bps | Up 1,020 bps |
Operating expenses | $1,025 | $989 | $913 | Up 4% | Up 12% | |||
Operating income | $990 | $927 | $294 | Up 7% | Up 237% | |||
Net income | $950 | $899 | $567 | Up 6% | Up 68% | |||
Diluted earnings per share | $1.53 | $1.45 | $0.92 | Up 6% | Up 66% | |||
Non-GAAP | ||||||||
($ in millions, except earnings per share) | Q4 FY20 | Q3 FY20 | Q4 FY19 | Q/Q | Y/Y | |||
Revenue | $3,105 | $3,014 | $2,205 | Up 3% | Up 41% | |||
Gross margin | 65.4 | % | 64.1 | % | 56.0 | % | Up 130 bps | Up 940 bps |
Operating expenses | $810 | $774 | $755 | Up 5% | Up 7% | |||
Operating income | $1,220 | $1,156 | $479 | Up 6% | Up 155% | |||
Net income | $1,172 | $1,103 | $496 | Up 6% | Up 136% | |||
Diluted earnings per share | $1.89 | $1.78 | $0.80 | Up 6% | Up 136% | |||
GAAP | |||||
($ in millions except earnings per share) | FY20 | FY19 | Y/Y | ||
Revenue | $10,918 | $11,716 | Down 7% | ||
Gross margin | 62.0 | % | 61.2 | % | Up 80 bps |
Operating expenses | $3,922 | $3,367 | Up 16% | ||
Operating income | $2,846 | $3,804 | Down 25% | ||
Net income | $2,796 | $4,141 | Down 32% | ||
Diluted earnings per share | $4.52 | $6.63 | Down 32% | ||
Non-GAAP | |||
($ in millions except earnings per share) | FY20 | FY19 | Y/Y |
Revenue | $10,918 | $11,716 | Down 7% |
Gross margin | 62.5% | 61.7% | Up 80 bps |
Operating expenses | $3,086 | $2,826 | Up 9% |
Operating income | $3,735 | $4,407 | Down 15% |
Net income | $3,580 | $4,143 | Down 14% |
Diluted earnings per share | $5.79 | $6.64 | Down 13% |
• | Revenue is expected to be $3.00 billion, plus or minus 2 percent. |
• | GAAP and non-GAAP gross margins are expected to be 65.0 percent and 65.4 percent, respectively, plus or minus 50 basis points. |
• | GAAP and non-GAAP operating expenses are expected to be approximately $1.05 billion and $835 million, respectively. |
• | GAAP and non-GAAP other income and expense are both expected to be income of approximately $25 million. |
• | GAAP and non-GAAP tax rates are both expected to be 9 percent, plus or minus 1 percent, excluding any discrete items. GAAP discrete items include excess tax benefits or deficiencies related to stock-based compensation, which are expected to generate variability on a quarter by quarter basis. |
• | Grew momentum for ray tracing with the launch of such RTX-enabled games as Deliver Us The Moon, Wolfenstein: Youngblood and Bright Memory. |
• | Brought its GeForce NOW™ cloud gaming service out of beta, opening up PC gaming to hundreds of millions of consumers who can now add a virtual GeForce® graphics card to their device and play games they own, as well as free-to-play games. |
• | Brought its number of gaming laptops to a record 125 models, including the world’s first 14-inch GeForce RTX™ laptop, the ASUS ROG Zephyrus G14. |
• | Continued to build G-SYNC® momentum at CES, with the launch of the ASUS ROG Swift 360, the world’s fastest monitor, with a 360Hz refresh rate; and with LG adopting G-SYNC in its new lineup of OLED TVs. |
• | Unveiled the first scalable GPU-accelerated supercomputer in the cloud with Microsoft Azure, with access to up to 800 NVIDIA® V100 Tensor Core GPUs. |
• | Announced that it is powering the world’s most powerful industrial supercomputer, HPC5, which has 7,280 NVIDIA V100 GPUs and is operated by Italian energy company Eni. |
• | Announced that Alibaba’s and Baidu’s recommendation engines run on NVIDIA AI, boosting inference by orders of magnitude beyond CPUs. |
• | Joined forces with AWS, using NVIDIA T4 Tensor Core GPUs to power AWS Outposts, bringing Amazon EC2 G4 instances to customers’ data centers. |
• | Collaborated with Arm, Ampere Computing, Fujitsu and Marvell on a new reference design platform for GPU-accelerated Arm-based servers, and with Red Hat to bring GPU acceleration to Arm for HPC applications. |
• | Introduced NVIDIA TensorRT™ 7, an inference software development kit, paving the way to smarter and faster conversational AI. |
• | Unveiled NVIDIA Clara™ Federated Learning, a reference application that preserves patient privacy while improving global model accuracy, already in use by the American College of Radiology and UCLA Health. |
• | Introduced Magnum IO, a software suite for data scientists and high performance computing researchers that is optimized to eliminate storage and input/output bottlenecks. |
• | Released a new version of the NVIDIA Isaac™ software development kit, a unified robotic development platform to accelerate the development and testing of robots. |
• | Brought RTX technology to new desktops and laptops from Acer and joined forces with Adobe to provide a complimentary three-month Adobe Creative Cloud membership with new RTX Studio purchases. |
• | Introduced RTX capabilities to Autodesk’s Maya 2020, Dassault’s Catia 2020 and Siemens Ray-Trace Studio with the release of a new NVIDIA Quadro® Driver and NVIDIA Studio Driver. |
• | Expanded the reach of RTX technology into Chaos Group’s V-Ray, Autodesk’s Arnold and Blender’s Cycles, enabling designers to create complex 3D visuals, accurate reflections and more. |
• | Announced DRIVE AGX Orin™, an advanced software-defined platform for autonomous vehicles capable of achieving 200 TOPS, nearly 7x that of the previous generation SoC. |
Simona Jankowski | Robert Sherbin | |
Investor Relations | Corporate Communications | |
NVIDIA Corporation | NVIDIA Corporation | |
Three Months Ended | Twelve Months Ended | ||||||||||||||||
January 26, | January 27, | January 26, | January 27, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Revenue | $ | 3,105 | $ | 2,205 | $ | 10,918 | $ | 11,716 | |||||||||
Cost of revenue | 1,090 | 998 | 4,150 | 4,545 | |||||||||||||
Gross profit | 2,015 | 1,207 | 6,768 | 7,171 | |||||||||||||
Operating expenses | |||||||||||||||||
Research and development | 738 | 647 | 2,829 | 2,376 | |||||||||||||
Sales, general and administrative | 287 | 266 | 1,093 | 991 | |||||||||||||
Total operating expenses | 1,025 | 913 | 3,922 | 3,367 | |||||||||||||
Income from operations | 990 | 294 | 2,846 | 3,804 | |||||||||||||
Interest income | 41 | 42 | 178 | 136 | |||||||||||||
Interest expense | (12 | ) | (14 | ) | (52 | ) | (58 | ) | |||||||||
Other, net | (3 | ) | 2 | (2 | ) | 14 | |||||||||||
Total other income | 26 | 30 | 124 | 92 | |||||||||||||
Income before income tax | 1,016 | 324 | 2,970 | 3,896 | |||||||||||||
Income tax expense (benefit) | 66 | (243 | ) | 174 | (245 | ) | |||||||||||
Net income | $ | 950 | $ | 567 | $ | 2,796 | $ | 4,141 | |||||||||
Net income per share: | |||||||||||||||||
Basic | $ | 1.55 | $ | 0.93 | $ | 4.59 | $ | 6.81 | |||||||||
Diluted | $ | 1.53 | $ | 0.92 | $ | 4.52 | $ | 6.63 | |||||||||
Weighted average shares used in per share computation: | |||||||||||||||||
Basic | 612 | 609 | 609 | 608 | |||||||||||||
Diluted | 621 | 619 | 618 | 625 | |||||||||||||
NVIDIA CORPORATION | ||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(In millions) | ||||||||||
(Unaudited) | ||||||||||
January 26, | January 27, | |||||||||
2020 | 2019 | |||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash, cash equivalents and marketable securities | $ | 10,897 | $ | 7,422 | ||||||
Accounts receivable, net | 1,657 | 1,424 | ||||||||
Inventories | 979 | 1,575 | ||||||||
Prepaid expenses and other current assets | 157 | 136 | ||||||||
Total current assets | 13,690 | 10,557 | ||||||||
Property and equipment, net | 1,674 | 1,404 | ||||||||
Operating lease assets | 618 | — | ||||||||
Goodwill | 618 | 618 | ||||||||
Intangible assets, net | 49 | 45 | ||||||||
Deferred income tax assets | 548 | 560 | ||||||||
Other assets | 118 | 108 | ||||||||
Total assets | $ | 17,315 | $ | 13,292 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 687 | $ | 511 | ||||||
Accrued and other current liabilities | 1,097 | 818 | ||||||||
Total current liabilities | 1,784 | 1,329 | ||||||||
Long-term debt | 1,991 | 1,988 | ||||||||
Long-term operating lease liabilities | 561 | — | ||||||||
Other long-term liabilities | 775 | 633 | ||||||||
Total liabilities | 5,111 | 3,950 | ||||||||
Shareholders' equity | 12,204 | 9,342 | ||||||||
Total liabilities and shareholders' equity | $ | 17,315 | $ | 13,292 | ||||||
NVIDIA CORPORATION | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
(In millions) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
January 26, | January 27, | January 26, | January 27, | ||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 950 | $ | 567 | $ | 2,796 | $ | 4,141 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
Stock-based compensation expense | 220 | 156 | 844 | 557 | |||||||||||
Depreciation and amortization | 106 | 78 | 381 | 262 | |||||||||||
Deferred income taxes | 23 | (345 | ) | 18 | (315 | ) | |||||||||
Other | — | (10 | ) | 5 | (45 | ) | |||||||||
Changes in operating assets and liabilities: | |||||||||||||||
Accounts receivable | (202 | ) | 794 | (233 | ) | (149 | ) | ||||||||
Inventories | 66 | (156 | ) | 597 | (776 | ) | |||||||||
Prepaid expenses and other assets | 22 | 13 | 77 | (55 | ) | ||||||||||
Accounts payable | 104 | (359 | ) | 194 | (135 | ) | |||||||||
Accrued and other current liabilities | 157 | 109 | 54 | 256 | |||||||||||
Other long-term liabilities | 19 | 51 | 28 | 2 | |||||||||||
Net cash provided by operating activities | 1,465 | 898 | 4,761 | 3,743 | |||||||||||
Cash flows from investing activities: | |||||||||||||||
Proceeds from maturities of marketable securities | — | 964 | 4,744 | 7,232 | |||||||||||
Proceeds from sales of marketable securities | 2 | 314 | 3,365 | 428 | |||||||||||
Purchases of marketable securities | — | (1,036 | ) | (1,461 | ) | (11,148 | ) | ||||||||
Purchases of property and equipment and intangible assets | (144 | ) | (203 | ) | (489 | ) | (600 | ) | |||||||
Investments and other, net | (9 | ) | — | (14 | ) | (9 | ) | ||||||||
Net cash provided by (used in) investing activities | (151 | ) | 39 | 6,145 | (4,097 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||||
Payments related to repurchases of common stock | — | (724 | ) | — | (1,579 | ) | |||||||||
Repayment of Convertible Notes | — | (3 | ) | — | (16 | ) | |||||||||
Dividends paid | (98 | ) | (98 | ) | (390 | ) | (371 | ) | |||||||
Proceeds related to employee stock plans | 2 | 3 | 149 | 137 | |||||||||||
Payments related to tax on restricted stock units | (87 | ) | (50 | ) | (551 | ) | (1,032 | ) | |||||||
Other | — | (4 | ) | — | (5 | ) | |||||||||
Net cash used in financing activities | (183 | ) | (876 | ) | (792 | ) | (2,866 | ) | |||||||
Change in cash and cash equivalents | 1,131 | 61 | 10,114 | (3,220 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 9,765 | 721 | 782 | 4,002 | |||||||||||
Cash and cash equivalents at end of period | $ | 10,896 | $ | 782 | $ | 10,896 | $ | 782 | |||||||
NVIDIA CORPORATION | |||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
January 26, | October 27, | January 27, | January 26, | January 27, | |||||||||||||||||
2020 | 2019 | 2019 | 2020 | 2019 | |||||||||||||||||
GAAP gross profit | $ | 2,015 | $ | 1,916 | $ | 1,207 | $ | 6,768 | $ | 7,171 | |||||||||||
GAAP gross margin | 64.9 | % | 63.6 | % | 54.7 | % | 62.0 | % | 61.2 | % | |||||||||||
Stock-based compensation expense (A) | 12 | 15 | 6 | 39 | 27 | ||||||||||||||||
Legal settlement costs | 3 | — | 21 | 14 | 35 | ||||||||||||||||
Non-GAAP gross profit | $ | 2,030 | $ | 1,931 | $ | 1,234 | $ | 6,821 | $ | 7,233 | |||||||||||
Non-GAAP gross margin | 65.4 | % | 64.1 | % | 56.0 | % | 62.5 | % | 61.7 | % | |||||||||||
GAAP operating expenses | $ | 1,025 | $ | 989 | $ | 913 | $ | 3,922 | $ | 3,367 | |||||||||||
Stock-based compensation expense (A) | (208 | ) | (208 | ) | (150 | ) | (805 | ) | (530 | ) | |||||||||||
Acquisition-related and other costs | (7 | ) | (7 | ) | (1 | ) | (30 | ) | (2 | ) | |||||||||||
Legal settlement costs | — | — | (7 | ) | (1 | ) | (9 | ) | |||||||||||||
Non-GAAP operating expenses | $ | 810 | $ | 774 | $ | 755 | $ | 3,086 | $ | 2,826 | |||||||||||
GAAP income from operations | $ | 990 | $ | 927 | $ | 294 | $ | 2,846 | $ | 3,804 | |||||||||||
Total impact of non-GAAP adjustments to income from operations | 230 | 229 | 185 | 889 | 603 | ||||||||||||||||
Non-GAAP income from operations | $ | 1,220 | $ | 1,156 | $ | 479 | $ | 3,735 | $ | 4,407 | |||||||||||
GAAP other income | $ | 26 | $ | 32 | $ | 30 | $ | 124 | $ | 92 | |||||||||||
Losses (Gains) from non-affiliated investments | — | — | (1 | ) | 1 | (12 | ) | ||||||||||||||
Interest expense related to amortization of debt discount | — | 1 | — | 2 | 2 | ||||||||||||||||
Non-GAAP other income | $ | 26 | $ | 33 | $ | 29 | $ | 127 | $ | 82 | |||||||||||
GAAP net income | $ | 950 | $ | 899 | $ | 567 | $ | 2,796 | $ | 4,141 | |||||||||||
Total pre-tax impact of non-GAAP adjustments | 230 | 230 | 184 | 890 | 593 | ||||||||||||||||
Income tax impact of non-GAAP adjustments (B) | (8 | ) | (26 | ) | (25 | ) | (106 | ) | (223 | ) | |||||||||||
Tax benefit from income tax reform | — | — | (230 | ) | — | (368 | ) | ||||||||||||||
Non-GAAP net income | $ | 1,172 | $ | 1,103 | $ | 496 | $ | 3,580 | $ | 4,143 | |||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
January 26, | October 27, | January 27, | January 26, | January 27, | |||||||||||||||||
2020 | 2019 | 2019 | 2020 | 2019 | |||||||||||||||||
Diluted net income per share | |||||||||||||||||||||
GAAP | $ | 1.53 | $ | 1.45 | $ | 0.92 | $ | 4.52 | $ | 6.63 | |||||||||||
Non-GAAP | $ | 1.89 | $ | 1.78 | $ | 0.80 | $ | 5.79 | $ | 6.64 | |||||||||||
Weighted average shares used in diluted net income per share computation | |||||||||||||||||||||
GAAP | 621 | 618 | 619 | 618 | 625 | ||||||||||||||||
Anti-dilution impact from note hedge | — | — | — | — | (1 | ) | |||||||||||||||
Non-GAAP | 621 | 618 | 619 | 618 | 624 | ||||||||||||||||
GAAP net cash provided by operating activities | $ | 1,465 | $ | 1,640 | $ | 898 | $ | 4,761 | $ | 3,743 | |||||||||||
Purchase of property and equipment and intangible assets | (144 | ) | (104 | ) | (203 | ) | (489 | ) | (600 | ) | |||||||||||
Free cash flow | $ | 1,321 | $ | 1,536 | $ | 695 | $ | 4,272 | $ | 3,143 | |||||||||||
(A) Stock-based compensation consists of the following: | |||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
January 26, | October 27, | January 27, | January 26, | January 27, | |||||||||||||||||
2020 | 2019 | 2019 | 2020 | 2019 | |||||||||||||||||
Cost of revenue | $ | 12 | $ | 15 | $ | 6 | $ | 39 | $ | 27 | |||||||||||
Research and development | $ | 140 | $ | 141 | $ | 99 | $ | 540 | $ | 336 | |||||||||||
Sales, general and administrative | $ | 68 | $ | 67 | $ | 51 | $ | 265 | $ | 194 | |||||||||||
(B) Income tax impact of non-GAAP adjustments, including the recognition of excess tax benefits or deficiencies related to stock-based compensation under GAAP accounting standard (ASU 2016-09). | |||||||||||||||||||||
NVIDIA CORPORATION | |||||
RECONCILIATION OF GAAP TO NON-GAAP OUTLOOK | |||||
Q1 FY2021 Outlook | |||||
GAAP gross margin | 65.0 | % | |||
Impact of stock-based compensation expense | 0.4 | % | |||
Non-GAAP gross margin | 65.4 | % | |||
Q1 FY2021 Outlook | |||||
(In millions) | |||||
GAAP operating expenses | $ | 1,045 | |||
Stock-based compensation expense, acquisition-related costs, and other costs | (210 | ) | |||
Non-GAAP operating expenses | $ | 835 | |||

GAAP | ||||||||
($ in millions, except earnings per share) | Q4 FY20 | Q3 FY20 | Q4 FY19 | Q/Q | Y/Y | |||
Revenue | $3,105 | $3,014 | $2,205 | Up 3% | Up 41% | |||
Gross margin | 64.9 | % | 63.6 | % | 54.7 | % | Up 130 bps | Up 1,020 bps |
Operating expenses | $1,025 | $989 | $913 | Up 4% | Up 12% | |||
Operating income | $990 | $927 | $294 | Up 7% | Up 237% | |||
Net income | $950 | $899 | $567 | Up 6% | Up 68% | |||
Diluted earnings per share | $1.53 | $1.45 | $0.92 | Up 6% | Up 66% | |||
Non-GAAP | ||||||||
($ in millions, except earnings per share) | Q4 FY20 | Q3 FY20 | Q4 FY19 | Q/Q | Y/Y | |||
Revenue | $3,105 | $3,014 | $2,205 | Up 3% | Up 41% | |||
Gross margin | 65.4 | % | 64.1 | % | 56.0 | % | Up 130 bps | Up 940 bps |
Operating expenses | $810 | $774 | $755 | Up 5% | Up 7% | |||
Operating income | $1,220 | $1,156 | $479 | Up 6% | Up 155% | |||
Net income | $1,172 | $1,103 | $496 | Up 6% | Up 136% | |||
Diluted earnings per share | $1.89 | $1.78 | $0.80 | Up 6% | Up 136% | |||
Revenue by Reportable Segments | |||||
($ in millions) | Q4 FY20 | Q3 FY20 | Q4 FY19 | Q/Q | Y/Y |
GPU Business | $2,774 | $2,565 | $1,980 | Up 8% | Up 40% |
Tegra Processor Business | 331 | 449 | 225 | Down 26% | Up 47% |
Total | $3,105 | $3,014 | $2,205 | Up 3% | Up 41% |
Revenue by Market Platform | |||||
($ in millions) | Q4 FY20 | Q3 FY20 | Q4 FY19 | Q/Q | Y/Y |
Gaming | $1,491 | $1,659 | $954 | Down 10% | Up 56% |
Professional Visualization | 331 | 324 | 293 | Up 2% | Up 13% |
Data Center | 968 | 726 | 679 | Up 33% | Up 43% |
Automotive | 163 | 162 | 163 | Up 1% | -- |
OEM and Other | 152 | 143 | 116 | Up 6% | Up 31% |
Total | $3,105 | $3,014 | $2,205 | Up 3% | Up 41% |
GAAP | |||||
($ in millions except earnings per share) | FY20 | FY19 | Y/Y | ||
Revenue | $10,918 | $11,716 | Down 7% | ||
Gross margin | 62.0 | % | 61.2 | % | Up 80 bps |
Operating expenses | $3,922 | $3,367 | Up 16% | ||
Operating income | $2,846 | $3,804 | Down 25% | ||
Net income | $2,796 | $4,141 | Down 32% | ||
Diluted earnings per share | $4.52 | $6.63 | Down 32% | ||
Non-GAAP | |||
($ in millions except earnings per share) | FY20 | FY19 | Y/Y |
Revenue | $10,918 | $11,716 | Down 7% |
Gross margin | 62.5% | 61.7% | Up 80 bps |
Operating expenses | $3,086 | $2,826 | Up 9% |
Operating income | $3,735 | $4,407 | Down 15% |
Net income | $3,580 | $4,143 | Down 14% |
Diluted earnings per share | $5.79 | $6.64 | Down 13% |
Revenue by Reportable Segments | |||
($ in millions) | FY20 | FY19 | Y/Y |
GPU | $9,465 | $10,175 | Down 7% |
Tegra Processor | 1,453 | 1,541 | Down 6% |
Total | $10,918 | $11,716 | Down 7% |
Revenue by Market Platform | |||
($ in millions) | FY20 | FY19 | Y/Y |
Gaming | $5,518 | $6,246 | Down 12% |
Professional Visualization | 1,212 | 1,130 | Up 7% |
Data Center | 2,983 | 2,932 | Up 2% |
Automotive | 700 | 641 | Up 9% |
OEM and Other | 505 | 767 | Down 34% |
Total | $10,918 | $11,716 | Down 7% |
GAAP | |||||
($ in millions) | Q4 FY20 | Q3 FY20 | Q4 FY19 | FY20 | FY19 |
Interest income | $41 | $45 | $42 | $178 | $136 |
Interest expense | (12) | (13) | (14) | (52) | (58) |
Other, net | (3) | -- | 2 | (2) | 14 |
Total | $26 | $32 | $30 | $124 | $92 |
Non-GAAP | |||||
($ in millions) | Q4 FY20 | Q3 FY20 | Q4 FY19 | FY20 | FY19 |
Interest income | $41 | $45 | $42 | $178 | $136 |
Interest expense | (12) | (12) | (14) | (50) | (56) |
Other, net | (3) | -- | 1 | (1) | 2 |
Total | $26 | $33 | $29 | $127 | $82 |
Capital Return | ||||||||
(in millions) | FY13 | FY14 | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 |
Dividends | $47 | $181 | $186 | $213 | $261 | $341 | $371 | $390 |
Share repurchases: | ||||||||
$ | $100 | $887 | $814 | $587 | $739 | $909 | $1,578 | $-- |
Shares | 8 | 62 | 44 | 25 | 15 | 6 | 9 | -- |
• | Revenue is expected to be $3.00 billion, plus or minus 2 percent. |
• | GAAP and non-GAAP gross margins are expected to be 65.0 percent and 65.4 percent, respectively, plus or minus 50 basis points. |
• | GAAP and non-GAAP operating expenses are expected to be approximately $1.05 billion and $835 million, respectively. |
• | GAAP and non-GAAP other income and expense are both expected to be income of approximately $25 million. |
• | GAAP and non-GAAP tax rates are both expected to be 9 percent, plus or minus 1 percent, excluding any discrete items. GAAP discrete items include excess tax benefits or deficiencies related to stock-based compensation, which are expected to generate variability on a quarter by quarter basis. |
• | Capital expenditures are expected to be approximately $150 million to $170 million. |
Simona Jankowski | Robert Sherbin | |
Investor Relations | Corporate Communications | |
NVIDIA Corporation | NVIDIA Corporation | |
NVIDIA CORPORATION | |||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||
(In millions, except per share data) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
January 26, | October 27, | January 27, | January 26, | January 27, | |||||||||||||||||
2020 | 2019 | 2019 | 2020 | 2019 | |||||||||||||||||
GAAP gross profit | $ | 2,015 | $ | 1,916 | $ | 1,207 | $ | 6,768 | $ | 7,171 | |||||||||||
GAAP gross margin | 64.9 | % | 63.6 | % | 54.7 | % | 62.0 | % | 61.2 | % | |||||||||||
Stock-based compensation expense (A) | 12 | 15 | 6 | 39 | 27 | ||||||||||||||||
Legal settlement costs | 3 | — | 21 | 14 | 35 | ||||||||||||||||
Non-GAAP gross profit | $ | 2,030 | $ | 1,931 | $ | 1,234 | $ | 6,821 | $ | 7,233 | |||||||||||
Non-GAAP gross margin | 65.4 | % | 64.1 | % | 56.0 | % | 62.5 | % | 61.7 | % | |||||||||||
GAAP operating expenses | $ | 1,025 | $ | 989 | $ | 913 | $ | 3,922 | $ | 3,367 | |||||||||||
Stock-based compensation expense (A) | (208 | ) | (208 | ) | (150 | ) | (805 | ) | (530 | ) | |||||||||||
Acquisition-related and other costs | (7 | ) | (7 | ) | (1 | ) | (30 | ) | (2 | ) | |||||||||||
Legal settlement costs | — | — | (7 | ) | (1 | ) | (9 | ) | |||||||||||||
Non-GAAP operating expenses | $ | 810 | $ | 774 | $ | 755 | $ | 3,086 | $ | 2,826 | |||||||||||
GAAP income from operations | $ | 990 | $ | 927 | $ | 294 | $ | 2,846 | $ | 3,804 | |||||||||||
Total impact of non-GAAP adjustments to income from operations | 230 | 229 | 185 | 889 | 603 | ||||||||||||||||
Non-GAAP income from operations | $ | 1,220 | $ | 1,156 | $ | 479 | $ | 3,735 | $ | 4,407 | |||||||||||
GAAP other income | $ | 26 | $ | 32 | $ | 30 | $ | 124 | $ | 92 | |||||||||||
Losses (Gains) from non-affiliated investments | — | — | (1 | ) | 1 | (12 | ) | ||||||||||||||
Interest expense related to amortization of debt discount | — | 1 | — | 2 | 2 | ||||||||||||||||
Non-GAAP other income | $ | 26 | $ | 33 | $ | 29 | $ | 127 | $ | 82 | |||||||||||
GAAP net income | $ | 950 | $ | 899 | $ | 567 | $ | 2,796 | $ | 4,141 | |||||||||||
Total pre-tax impact of non-GAAP adjustments | 230 | 230 | 184 | 890 | 593 | ||||||||||||||||
Income tax impact of non-GAAP adjustments (B) | (8 | ) | (26 | ) | (25 | ) | (106 | ) | (223 | ) | |||||||||||
Tax benefit from income tax reform | — | — | (230 | ) | — | (368 | ) | ||||||||||||||
Non-GAAP net income | $ | 1,172 | $ | 1,103 | $ | 496 | $ | 3,580 | $ | 4,143 | |||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
January 26, | October 27, | January 27, | January 26, | January 27, | |||||||||||||||||
2020 | 2019 | 2019 | 2020 | 2019 | |||||||||||||||||
Diluted net income per share | |||||||||||||||||||||
GAAP | $ | 1.53 | $ | 1.45 | $ | 0.92 | $ | 4.52 | $ | 6.63 | |||||||||||
Non-GAAP | $ | 1.89 | $ | 1.78 | $ | 0.80 | $ | 5.79 | $ | 6.64 | |||||||||||
Weighted average shares used in diluted net income per share computation | |||||||||||||||||||||
GAAP | 621 | 618 | 619 | 618 | 625 | ||||||||||||||||
Anti-dilution impact from note hedge | — | — | — | — | (1 | ) | |||||||||||||||
Non-GAAP | 621 | 618 | 619 | 618 | 624 | ||||||||||||||||
GAAP net cash provided by operating activities | $ | 1,465 | $ | 1,640 | $ | 898 | $ | 4,761 | $ | 3,743 | |||||||||||
Purchase of property and equipment and intangible assets | (144 | ) | (104 | ) | (203 | ) | (489 | ) | (600 | ) | |||||||||||
Free cash flow | $ | 1,321 | $ | 1,536 | $ | 695 | $ | 4,272 | $ | 3,143 | |||||||||||
(A) Stock-based compensation consists of the following: | |||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
January 26, | October 27, | January 27, | January 26, | January 27, | |||||||||||||||||
2020 | 2019 | 2019 | 2020 | 2019 | |||||||||||||||||
Cost of revenue | $ | 12 | $ | 15 | $ | 6 | $ | 39 | $ | 27 | |||||||||||
Research and development | $ | 140 | $ | 141 | $ | 99 | $ | 540 | $ | 336 | |||||||||||
Sales, general and administrative | $ | 68 | $ | 67 | $ | 51 | $ | 265 | $ | 194 | |||||||||||
(B) Income tax impact of non-GAAP adjustments, including the recognition of excess tax benefits or deficiencies related to stock-based compensation under GAAP accounting standard (ASU 2016-09). | |||||||||||||||||||||
NVIDIA CORPORATION | |||||
RECONCILIATION OF GAAP TO NON-GAAP OUTLOOK | |||||
Q1 FY2021 Outlook | |||||
GAAP gross margin | 65.0 | % | |||
Impact of stock-based compensation expense | 0.4 | % | |||
Non-GAAP gross margin | 65.4 | % | |||
Q1 FY2021 Outlook | |||||
(In millions) | |||||
GAAP operating expenses | $ | 1,045 | |||
Stock-based compensation expense, acquisition-related costs, and other costs | (210 | ) | |||
Non-GAAP operating expenses | $ | 835 | |||