Financial Statements
NVIDIA Corporation (NVDA)
Technology
Income Statement
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share Basic | -0.12 | 0.44 | 0.96 | 0.91 | 0.75 | 1.14 | 1.13 | 3.08 | 5.09 | 6.81 |
| Net Profit Margin | -0.02 | 0.07 | 0.15 | 0.13 | 0.11 | 0.13 | 0.12 | 0.24 | 0.31 | - |
| Earnings Per Share Diluted | -0.12 | 0.43 | 0.94 | 0.90 | 0.74 | 1.12 | 1.08 | 2.57 | 4.82 | 6.63 |
| Revenue | 3,326.45 | 3,543.31 | 3,997.93 | 4,280.16 | 4,130.16 | 4,681.51 | 5,010.00 | 6,910.00 | 9,714.00 | - |
| Weighted Average Shares Outstanding | 0.55 | 0.58 | 603.65 | 619.32 | 587.89 | 552.32 | 543.00 | 541.00 | 599.00 | 608.00 |
| Gross Profit | 1,176.92 | 1,409.09 | 2,056.52 | 2,226.34 | 2,267.76 | 2,599.48 | 2,811.00 | 4,063.00 | 5,822.00 | 7,171.00 |
| Weighted Average Shares Outstanding (Diluted) | 0.55 | 0.58 | 603.65 | 619.32 | 587.89 | 552.32 | 543.00 | 541.00 | 599.00 | 608.00 |
| Sales, General and Administrative Expense | 734.03 | 723.03 | 811.23 | 861.64 | 871.40 | 961.53 | 1,204.00 | 1,326.00 | 1,630.00 | 1,982.00 |
| Dividend per Share | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | -98.94 | 255.75 | 648.30 | 648.24 | 496.23 | 758.99 | 747.00 | 1,934.00 | 3,210.00 | 3,804.00 |
| Gross Margin | 0.35 | 0.40 | 0.51 | 0.52 | 0.55 | 0.56 | 0.56 | 0.59 | 0.60 | - |
| Earnings before Tax | -82.29 | 271.17 | 663.40 | 662.04 | 510.25 | 754.84 | 743.00 | 1,905.00 | 3,196.00 | 3,896.00 |
| EBITDA Margin | 0.03 | 0.12 | 0.21 | 0.20 | 0.18 | 0.22 | 0.19 | 0.31 | 0.35 | - |
| Net Income | -67.99 | 253.15 | 581.09 | 562.54 | 439.99 | 630.59 | 614.00 | 1,666.00 | 3,047.00 | 4,141.00 |
| EBIT Margin | -0.03 | 0.07 | 0.16 | 0.15 | 0.12 | 0.16 | 0.15 | 0.28 | 0.33 | - |
| Net Income - Discounted ops | - | - | - | - | - | - | - | - | - | - |
| Profit Margin | -0.02 | 0.07 | 0.15 | 0.13 | 0.11 | 0.13 | 0.12 | 0.24 | 0.31 | - |
| Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow margin | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - |
| R&D Expenses | 908.85 | 848.83 | 1,002.61 | 1,147.28 | 1,335.83 | 1,359.72 | 1,331.00 | 1,463.00 | 1,797.00 | 2,376.00 |
| Interest Expense | -14.31 | 18.02 | 82.31 | 99.50 | 70.26 | 124.25 | 129.00 | 239.00 | 149.00 | -245.00 |
| Earnings Before Tax Margin | -0.02 | 0.08 | 0.17 | 0.15 | 0.12 | 0.16 | 0.15 | 0.28 | 0.33 | - |
| Consolidated Income | -67.99 | 253.15 | 581.09 | 562.54 | 439.99 | 630.59 | 614.00 | 1,666.00 | 3,047.00 | 4,141.00 |
| EBIT | -98.94 | 255.75 | 648.30 | 648.24 | 496.23 | 758.99 | 747.00 | 1,934.00 | 3,210.00 | 3,804.00 |
| EBITDA | 97.72 | 442.74 | 852.50 | 874.47 | 739.98 | 1,007.08 | 973.00 | 2,146.00 | 3,412.00 | 4,066.00 |
| Income Tax Expense | -14.31 | 18.02 | 82.31 | 99.50 | 70.26 | 124.25 | 129.00 | 239.00 | 149.00 | -245.00 |
| Operating Expenses | 1,642.88 | 1,571.86 | 1,813.83 | 2,008.93 | 2,207.24 | 2,321.25 | 2,535.00 | 2,789.00 | 3,427.00 | 4,358.00 |
| Cost of Revenue | 2,149.52 | 2,134.22 | 1,941.41 | 2,053.82 | 1,862.40 | 2,082.03 | 2,199.00 | 2,847.00 | 3,892.00 | - |
| Net Income Com | -67.99 | 253.15 | 581.09 | 562.54 | 439.99 | 630.59 | 614.00 | 1,666.00 | 3,047.00 | 4,141.00 |
| Net Income - Non-Controlling int | - | - | - | - | - | - | - | - | - | - |
Balance Sheet Statement
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total current liabilities | 784.38 | 942.68 | 929.96 | 976.22 | 945.50 | 896.03 | 2,351.00 | 1,788.00 | 1,153.00 | 1,329.00 |
| Other Liabilities | -8.75 | -9.46 | -49.93 | -103.74 | 1,287.88 | 1,321.09 | 87.00 | 2,008.00 | - | - |
| Long-term debt | 24.45 | 23.39 | 21.44 | 19.00 | 17.50 | 14.09 | 10.00 | 6.00 | 1,985.00 | 1,988.00 |
| Cash and cash equivalents | 447.22 | 665.36 | 667.88 | 732.79 | 1,151.59 | 496.65 | 596.00 | 1,766.00 | 4,002.00 | 782.00 |
| Total debt | 48.90 | 46.78 | 42.88 | 38.00 | 35.00 | 28.17 | 1,420.00 | 802.00 | 2,000.00 | 1,988.00 |
| Cash and short-term investments | 1,728.23 | 2,490.56 | 3,129.58 | 3,727.88 | 4,671.81 | 4,623.34 | 5,037.00 | 6,798.00 | 7,108.00 | 7,422.00 |
| Deferred revenue | - | - | - | - | - | - | - | - | - | - |
| Inventories | 330.67 | 345.52 | 340.30 | 419.69 | 387.76 | 482.89 | 418.00 | 794.00 | 796.00 | 1,575.00 |
| Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Goodwill and Intangible Assets | 490.30 | 658.59 | 967.17 | 953.36 | 939.19 | 839.89 | 784.00 | 722.00 | 670.00 | 663.00 |
| Deposit Liabilities | - | - | - | - | - | - | - | - | - | - |
| Tax assets | 8.75 | 9.46 | 49.93 | 103.74 | 68.49 | 63.25 | - | - | - | - |
| Total non-current liabilities | 145.15 | 380.56 | 527.18 | 712.05 | 561.12 | 566.27 | 463.00 | 283.00 | 2,617.00 | 2,621.00 |
| Total current assets | 2,480.83 | 3,226.95 | 3,905.36 | 4,775.26 | 5,624.71 | 5,713.30 | 6,053.00 | 8,536.00 | 9,255.00 | 10,557.00 |
| Total liabilities | 920.78 | 1,313.78 | 1,407.20 | 1,584.54 | 2,794.50 | 2,783.39 | 2,901.00 | 4,079.00 | 3,770.00 | 3,950.00 |
| Payables | 344.53 | 286.14 | 335.07 | 356.43 | 324.39 | 293.22 | 296.00 | 485.00 | 596.00 | 511.00 |
| Other comprehensive income | 756.79 | 1,021.18 | 1,403.99 | 1,570.91 | 946.05 | 460.51 | 122.00 | - | - | - |
| Short-term investments | 1,281.01 | 1,825.20 | 2,461.70 | 2,995.10 | 3,520.22 | 4,126.69 | 4,441.00 | 5,032.00 | 3,106.00 | 6,640.00 |
| Retained earnings (deficit) | 1,896.18 | 2,149.33 | 2,730.42 | 3,246.09 | 3,504.74 | 3,948.88 | 4,350.00 | 6,108.00 | 8,787.00 | 12,565.00 |
| Property, Plant & Equipment Net | 571.86 | 568.86 | 560.07 | 576.14 | 582.74 | 557.28 | 466.00 | 521.00 | 997.00 | 1,404.00 |
| Total non-current assets | 1,105.09 | 1,268.30 | 1,647.57 | 1,636.99 | 1,626.18 | 1,488.07 | 1,317.00 | 1,305.00 | 1,986.00 | 2,735.00 |
| Other Assets | - | - | - | - | - | - | - | - | - | - |
| Net Debt | -398.32 | -618.58 | -625.00 | -694.79 | -1,116.59 | -468.48 | 824.00 | -964.00 | -2,002.00 | 1,206.00 |
| Investments | 1,281.01 | 1,825.20 | 2,461.70 | 2,995.10 | 3,520.22 | 4,126.69 | 4,441.00 | 5,032.00 | 3,106.00 | 6,640.00 |
| Total shareholders equity | 2,665.14 | 3,181.46 | 4,145.72 | 4,827.70 | 4,456.40 | 4,417.98 | 4,469.00 | 5,762.00 | 7,471.00 | 9,342.00 |
| Total assets | 3,585.92 | 4,495.25 | 5,552.93 | 6,412.24 | 7,250.89 | 7,201.37 | 7,370.00 | 9,841.00 | 11,241.00 | 13,292.00 |
| Long-term investments | - | - | - | - | - | - | - | - | - | - |
| Receivables | 374.96 | 348.77 | 336.14 | 454.25 | 426.36 | 473.64 | 505.00 | 826.00 | 1,265.00 | 1,424.00 |
| Short-term debt | 24.45 | 23.39 | 21.44 | 19.00 | 17.50 | 14.09 | 1,410.00 | 796.00 | 15.00 | - |
Cash Flow Statement
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Insurance (repayment) of debt | - | - | - | - | - | - | - | - | - | - |
| Net Cash/Marketcap | - | - | - | - | - | - | - | - | - | - |
| Insurance (buybacks) of shares | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 196.66 | 186.99 | 204.21 | 226.24 | 243.75 | 248.09 | 226.00 | 212.00 | 202.00 | 262.00 |
| Dividend payments | - | - | - | -46.87 | -181.34 | -186.45 | -213.00 | -261.00 | -341.00 | -371.00 |
| Operating Cash Flow | 487.81 | 675.80 | 909.16 | 824.17 | 835.15 | 905.66 | 1,175.00 | 1,672.00 | 3,502.00 | 3,743.00 |
| Acquisitions and disposals | - | - | -348.88 | - | -17.14 | - | - | - | - | - |
| Free Cash Flow | 487.81 | 675.80 | 770.42 | 824.17 | 835.15 | 905.66 | 1,175.00 | 1,672.00 | 3,502.00 | 3,743.00 |
| Net cash flow / Change in cash | 29.53 | 218.14 | 2.52 | 64.91 | 418.80 | -654.93 | 99.00 | 1,170.00 | 2,236.00 | -3,220.00 |
| Effect of forex changes on cash | - | - | - | - | - | - | - | - | - | - |
| Financing Cash Flow | 61.06 | 192.02 | 236.72 | -15.27 | 389.59 | -833.54 | -676.00 | 291.00 | -2,544.00 | -2,866.00 |
| Investment purchases and sales | -441.51 | -549.63 | -654.15 | -561.03 | -2,480.25 | -1,997.01 | -2,441.00 | -2,165.00 | 1,042.00 | -3,488.00 |
| Capital Expenditure | - | - | 138.74 | - | - | - | - | - | - | - |
| Stock-based compensation | 107.09 | 100.35 | 136.35 | 136.66 | 136.29 | 157.84 | 204.00 | 247.00 | 391.00 | 557.00 |
| Investing Cash Flow | - | - | - | - | - | - | - | - | - | - |
Retained Earning Schedule
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Retained Earnings (Previous Year) | - | 1,896 | 2,149 | 2,730 | 3,246 | 3,505 | 3,949 | 4,350 | 6,108 | 8,787 |
| Net Income | -68 | 253 | 581 | 563 | 440 | 631 | 614 | 1,666 | 3,047 | 4,141 |
| Stock Dividends | 1,964 | - | - | - | - | - | 0 | 353 | -27 | 8 |
| Divident Paid | - | - | - | -47 | -181 | -186 | -213 | -261 | -341 | -371 |
| Retained Earnings | 1,896 | 2,149 | 2,730 | 3,246 | 3,505 | 3,949 | 4,350 | 6,108 | 8,787 | 12,565 |
PPE Schedule
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| Gross PPE | - | 572 | 569 | 560 | 576 | 583 | 557 | 466 | 521 | 997 |
| Annual Depreciation | 572 | -3 | -148 | 16 | 7 | -25 | -91 | 55 | 476 | 407 |
| Capital Expenditure | - | - | 139 | - | - | - | - | - | - | - |
| Net PPE | 572 | 569 | 560 | 576 | 583 | 557 | 466 | 521 | 997 | 1,404 |
Intangible and Goodwill Schedule
| Year | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|
| Intangible and Goodwill (Previous Year) | - | 490 | 659 | 967 | 953 | 939 | 840 | 784 | 722 | 670 |
| New Purchases | -442 | -550 | -654 | -561 | -2,480 | -1,997 | -2,441 | -2,165 | 1,042 | -3,488 |
| Intangible and Goodwill | 490 | 659 | 967 | 953 | 939 | 840 | 784 | 722 | 670 | 663 |
NVIDIA Corporation income statement is the only one that provides an overview of company sales and net income
The reasoning behind the adjustment, however, is that free cash flow is meant to measure money being spent right now, not transactions that happened in the past. This makes NVIDIA Corporation FCF a useful instrument for identifying growing companies with high up-front costs, which may eat into earnings now but have the potential to pay off later.