Enterprise Strength and New Products Drive Record Intel Results

Non GAAP Results

    --  Revenue $12.9 billion, up $2.6 billion, 25 percent year-over-year
    --  Gross margin of 62 percent, down 1 percentage point year-over-year
    --  Operating income $4.3 billion, up $862 million, 25 percent
        year-over-year
    --  Net income $3.3 billion, up $830 million, 34 percent year-over-year
    --  EPS 59 cents, up 16 cents, 37 percent year-over-year

GAAP Results

    --  Revenue $12.8 billion, up $2.5 billion, 25 percent year-over-year
    --  Gross margin of 61 percent, down 2 percentage points year-over-year
    --  Operating income $4.2 billion, up $710 million, 21 percent
        year-over-year
    --  Net income $3.2 billion, up $718 million, 29 percent year-over-year
    --  EPS 56 cents, up 13 cents, 30 percent year-over-year

SANTA CLARA, Calif.--(BUSINESS WIRE)-- Intel Corporation today reported record EPS and revenue on both a GAAP and non-GAAP basis.

On a non-GAAP basis, revenue was $12.9 billion, operating income was $4.3 billion, net income was $3.3 billion, and EPS was 59 cents. On a GAAP basis, the company reported first-quarter revenue of $12.8 billion, operating income of $4.2 billion, net income of $3.2 billion, and EPS of 56 cents.

The company generated approximately $4.0 billion in cash from operations, paid cash dividends of $994 million, and used $4.0 billion to repurchase 189 million shares of common stock.

"The first-quarter revenue was an all-time record for Intel fueled by double digit annual revenue growth in every major product segment and across all geographies," said Paul Otellini, Intel president and CEO. "These outstanding results, combined with our guidance for the second quarter, position us to achieve greater than 20 percent annual revenue growth."


Non-GAAP Financial Comparison

Quarterly Results

                    Q1 2011        vs. Q4 2010  vs. Q1 2010

Revenue             $12.9 billion  up 12%       up 25%

Operating Income    $4.3 billion   up 7%        up 25%

Net Income          $3.3 billion   up 3%        up 34%

Earnings Per Share  59 cents       up 5%        up 37%

Non-GAAP results exclude certain acquisition accounting impacts and
expenses related to acquisitions and the
related income tax effects of these charges.




GAAP Financial Comparison

Quarterly Results

                    Q1 2011        vs. Q4 2010  vs. Q1 2010

Revenue             $12.8 billion  up 12%       up 25%

Operating Income    $4.2 billion   up 3%        up 21%

Net Income          $3.2 billion   flat         up 29%

Earnings Per Share  56 cents       flat         up 30%



Q1 2011 Key Financial Information (GAAP)

    --  PC Client Group revenue up 17 percent, Data Center Group revenue up 32
        percent, other Intel architecture group revenue up 70 percent, and Intel
        (R) Atom(TM) microprocessor and chipset revenue of $370 million up 4
        percent, all year-over-year.
    --  The average selling price (ASP) for microprocessors was up sequentially.
    --  Gross margin was 61 percent.
    --  R&D plus MG&A spending of $3.7 billion, slightly higher than the
        company's expectation.
    --  The net gain of $213 million from equity investments and interest and
        other, consistent with the company's expectation.
    --  The effective tax rate was 28 percent, in-line with the company's
        outlook of 29 percent.
    --  The company used $4.0 billion to repurchase 189 million shares of common
        stock.
    --  During the quarter, the company closed the acquisitions of Infineon
        Wireless Solutions and McAfee, Inc. The combination of both acquisitions
        contributed revenue of $496 million.
    --  The first quarter of 2011 had 14 weeks of business versus the typical 13
        weeks, as the company realigned its fiscal year with the calendar year.

Business Outlook

Intel's Business Outlook does not include the potential impact of any mergers, acquisitions, divestitures or other business combinations that may be completed after April 19.

Q2 2011 (GAAP, unless otherwise stated)

    --  Revenue: $12.8 billion, plus or minus $500 million.
    --  Non-GAAP revenue: Excluding certain acquisition related accounting
        impacts, the revenue forecast is $12.85 billion, plus or minus $500
        million.
    --  Gross margin percentage: 61 percent, plus or minus a couple percentage
        points.
    --  Non-GAAP gross margin: Excluding certain accounting impacts and expenses
        related to acquisitions, the gross margin forecast is 62 percent plus or
        minus a couple percentage points.
    --  R&D plus MG&A spending: approximately $3.9 billion.
    --  Amortization of acquisition related intangibles: approximately $75
        million.
    --  Impact of equity investments and interest and other: gain of
        approximately $50 million.
    --  Depreciation: approximately $1.2 billion.

Full-Year 2011 (GAAP, unless otherwise stated)

    --  Gross margin percentage: 63 percent, plus or minus a few percentage
        points.
    --  Non-GAAP gross margin: excluding certain accounting impacts and expenses
        related to acquisitions, the gross margin forecast is 64% plus or minus
        a few points.
    --  Spending (R&D plus MG&A): $15.7 billion, plus or minus $200 million.
    --  Amortization of acquisition related intangibles: approximately $260
        million.
    --  Tax rate: approximately 29 percent for the second, third and fourth
        quarters.
    --  Depreciation: $5 billion, plus or minus $100 million.
    --  Capital spending: $10.2 billion, plus or minus $400 million.
    --  2011 will have 53 weeks of business versus the typical 52 weeks, as the
        company realigns its fiscal year with the calendar year.

For additional information regarding Intel's results and Business Outlook, please see the CFO commentary at: www.intc.com/results.cfm.

Status of Business Outlook

During the quarter, Intel's corporate representatives may reiterate the Business Outlook during private meetings with investors, investment analysts, the media and others. From the close of business on June 3 until publication of the company's second-quarter earnings release, Intel will observe a "Quiet Period" during which the Business Outlook disclosed in the company's news releases and filings with the SEC should be considered as historical, speaking as of prior to the Quiet Period only and not subject to an update by the company.

Risk Factors

The above statements and any others in this document that refer to plans and expectations for the second quarter, the year and the future are forward-looking statements that involve a number of risks and uncertainties. Words such as "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "may," "will," "should," and their variations identify forward-looking statements. Statements that refer to or are based on projections, uncertain events or assumptions also identify forward-looking statements. Many factors could affect Intel's actual results, and variances from Intel's current expectations regarding such factors could cause actual results to differ materially from those expressed in these forward-looking statements. Intel presently considers the following to be the important factors that could cause actual results to differ materially from the company's expectations.

    --  Demand could be different from Intel's expectations due to factors
        including changes in business and economic conditions, including supply
        constraints and other disruptions affecting customers; customer
        acceptance of Intel's and competitors' products; changes in customer
        order patterns including order cancellations; and changes in the level
        of inventory at customers. Potential disruptions in the high technology
        supply chain resulting from the recent disaster in Japan could cause
        customer demand to be different from Intel's expectations.
    --  Intel operates in intensely competitive industries that are
        characterized by a high percentage of costs that are fixed or difficult
        to reduce in the short term and product demand that is highly variable
        and difficult to forecast. Revenue and the gross margin percentage are
        affected by the timing of Intel product introductions and the demand for
        and market acceptance of Intel's products; actions taken by Intel's
        competitors, including product offerings and introductions, marketing
        programs and pricing pressures and Intel's response to such actions; and
        Intel's ability to respond quickly to technological developments and to
        incorporate new features into its products.
    --  The gross margin percentage could vary significantly from expectations
        based on capacity utilization; variations in inventory valuation,
        including variations related to the timing of qualifying products for
        sale; changes in revenue levels; product mix and pricing; the timing and
        execution of the manufacturing ramp and associated costs; start-up
        costs; excess or obsolete inventory; changes in unit costs; defects or
        disruptions in the supply of materials or resources; product
        manufacturing quality/yields; and impairments of long-lived assets,
        including manufacturing, assembly/test and intangible assets.
    --  Expenses, particularly certain marketing and compensation expenses, as
        well as restructuring and asset impairment charges, vary depending on
        the level of demand for Intel's products and the level of revenue and
        profits.
    --  The tax rate expectation is based on current tax law and current
        expected income. The tax rate may be affected by the jurisdictions in
        which profits are determined to be earned and taxed; changes in the
        estimates of credits, benefits and deductions; the resolution of issues
        arising from tax audits with various tax authorities, including payment
        of interest and penalties; and the ability to realize deferred tax
        assets.
    --  Gains or losses from equity securities and interest and other could vary
        from expectations depending on gains or losses on the sale, exchange,
        change in the fair value or impairments of debt and equity investments;
        interest rates; cash balances; and changes in fair value of derivative
        instruments.
    --  The majority of Intel's non-marketable equity investment portfolio
        balance is concentrated in companies in the flash memory market segment,
        and declines in this market segment or changes in management's plans
        with respect to Intel's investments in this market segment could result
        in significant impairment charges, impacting restructuring charges as
        well as gains/losses on equity investments and interest and other.
    --  Intel's results could be affected by adverse economic, social, political
        and physical/infrastructure conditions in countries where Intel, its
        customers or its suppliers operate, including military conflict and
        other security risks, natural disasters, infrastructure disruptions,
        health concerns and fluctuations in currency exchange rates.
    --  Intel's results could be affected by the timing of closing of
        acquisitions and divestitures.
    --  Intel's results could be affected by adverse effects associated with
        product defects and errata (deviations from published specifications),
        and by litigation or regulatory matters involving intellectual property,
        stockholder, consumer, antitrust and other issues, such as the
        litigation and regulatory matters described in Intel's SEC reports. An
        unfavorable ruling could include monetary damages or an injunction
        prohibiting us from manufacturing or selling one or more products,
        precluding particular business practices, impacting Intel's ability to
        design its products, or requiring other remedies such as compulsory
        licensing of intellectual property.

A detailed discussion of these and other factors that could affect Intel's results is included in Intel's SEC filings, including the report on Form 10-K for the fiscal year ended Dec. 25, 2010.

Earnings Webcast

Intel will hold a public webcast at 2:30 p.m. PDT today on its Investor Relations web site at www.intc.com. A webcast replay and MP3 download will also be made available on the site.

Intel plans to report its earnings for the second quarter of 2011 on Wednesday, July 20, 2011. Immediately following the earnings report, the company plans to publish a commentary by Stacy J. Smith, vice president and chief financial officer at www.intc.com/results.cfm. A public webcast of Intel's earnings conference call will follow at 2:30 p.m. PDT at www.intc.com.

Intel (NASDAQ: INTC) is a world leader in computing innovation. The company designs and builds the essential technologies that serve as the foundation for the world's computing devices. Additional information about Intel is available at newsroom.intel.com and blogs.intel.com.

Intel and the Intel logo are trademarks of Intel Corporation in the United States and other countries.

* Other names and brands may be claimed as the property of others.


INTEL CORPORATION

CONSOLIDATED SUMMARY STATEMENT OF INCOME DATA

(In millions, except per share amounts)

                                                 Three Months Ended

                                                 April 2,  Dec. 25,  March 27,

                                                 2011      2010      2010

NET REVENUE                                      $ 12,847  $ 11,457  $ 10,299

Cost of sales                                      4,962     4,051     3,770

GROSS MARGIN                                       7,885     7,406     6,529

Research and development                           1,916     1,671     1,564

Marketing, general and administrative              1,775     1,705     1,514

R&D AND MG&A                                       3,691     3,376     3,078

Amortization of acquisition-related intangibles    36        7         3

OPERATING EXPENSES                                 3,727     3,383     3,081

OPERATING INCOME                                   4,158     4,023     3,448

Gains (losses) on equity investments, net          28        109       (31    )

Interest and other, net                            185       31        29

INCOME BEFORE TAXES                                4,371     4,163     3,446

Provision for taxes                                1,211     983       1,004

NET INCOME                                       $ 3,160   $ 3,180   $ 2,442

BASIC EARNINGS PER COMMON SHARE                  $ 0.58    $ 0.57    $ 0.44

DILUTED EARNINGS PER COMMON SHARE                $ 0.56    $ 0.56    $ 0.43

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:

BASIC                                              5,452     5,554     5,529

DILUTED                                            5,606     5,698     5,681




INTEL CORPORATION

CONSOLIDATED SUMMARY BALANCE SHEET DATA

(In millions)

                                                 April 2,  Dec. 25,

                                                 2011      2010

CURRENT ASSETS

Cash and cash equivalents                        $ 4,188   $ 5,498

Short-term investments                             3,536     11,294

Trading assets                                     4,254     5,093

Accounts receivable, net                           3,542     2,867

Inventories:

Raw materials                                      585       471

Work in process                                    1,783     1,887

Finished goods                                     1,731     1,399

                                                   4,099     3,757

Deferred tax assets                                1,906     1,488

Other current assets                               1,270     1,614

TOTAL CURRENT ASSETS                               22,795    31,611

Property, plant and equipment, net                 19,559    17,899

Marketable equity securities                       980       1,008

Other long-term investments                        1,863     3,026

Identified intangible assets, net                  6,872     860

Goodwill                                           9,069     4,531

Other long-term assets                             4,414     4,251

TOTAL ASSETS                                     $ 65,552  $ 63,186

CURRENT LIABILITIES

Short-term debt                                  $ 54      $ 38

Accounts payable                                   2,757     2,290

Accrued compensation and benefits                  1,536     2,888

Accrued advertising                                1,055     1,007

Deferred income                                    1,813     747

Income taxes payable                               729       232

Other accrued liabilities                          3,621     2,125

TOTAL CURRENT LIABILITIES                          11,565    9,327

Long-term income taxes payable                     267       190

Long-term debt                                     2,083     2,077

Long-term deferred tax liabilities                 1,783     926

Other long-term liabilities                        2,505     1,236

Stockholders' equity:

Preferred stock                                    --        --

Common stock and capital in excess of par value    16,271    16,178

Accumulated other comprehensive income (loss)      481       333

Retained earnings                                  30,597    32,919

TOTAL STOCKHOLDERS' EQUITY                         47,349    49,430

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $ 65,552  $ 63,186




INTEL CORPORATION

SUPPLEMENTAL FINANCIAL AND OTHER INFORMATION

(In millions)

                                                    Q1 2011   Q4 2010   Q1 2010

GEOGRAPHIC REVENUE:

Asia-Pacific                                        $7,262    $6,514    $5,888

                                                    56%       57%       57%

Americas                                            $2,715    $2,296    $1,906

                                                    21%       20%       18%

Europe                                              $1,645    $1,582    $1,404

                                                    13%       14%       14%

Japan                                               $1,225    $1,065    $1,101

                                                    10%       9%        11%

CASH INVESTMENTS:

Cash and short-term investments                     $7,724    $16,792   $10,915

Trading assets - marketable debt securities (1)     3,734     4,705     5,427

Total cash investments                              $11,458   $21,497   $16,342

TRADING ASSETS:

Trading assets - equity securities (2)              $520      $388      --

Total trading assets - sum of 1+2                   $4,254    $5,093    $5,427

CURRENT DEFERRED INCOME:

Deferred income on shipments of components to       $826      $622      $653
distributors

Deferred income from software and services group    987       125       96

Total current deferred income                       $1,813    $747      $749

SELECTED CASH FLOW INFORMATION:

Depreciation                                        $1,287    $1,146    $1,080

Share-based compensation                            $300      $213      $248

Amortization of intangibles                         $155      $60       $61

Capital spending                                    ($2,723)  ($1,869)  ($928)

Investments in non-marketable equity instruments    ($147)    ($151)    ($69)

Stock repurchase program                            ($4,000)  ($1,500)  --

Proceeds from sales of shares to employees, tax     $240      $54       $230
benefit & other

Dividends paid                                      ($994)    ($879)    ($870)

Net cash received/(used) for                        ($8,166)  ($148)    ($37)
divestitures/acquisitions

EARNINGS PER COMMON SHARE INFORMATION:

Weighted average common shares outstanding - basic  5,452     5,554     5,529

Dilutive effect of employee equity incentive plans  102       92        101

Dilutive effect of convertible debt                 52        52        51

Weighted average common shares outstanding -        5,606     5,698     5,681
diluted

STOCK BUYBACK:

Shares repurchased                                  189       70        --

Cumulative shares repurchased (in billions)         3.6       3.4       3.4

Remaining dollars authorized for buyback (in        $10.2     $4.2      $5.7
billions)

OTHER INFORMATION:

Employees (in thousands)                            93.5      82.5      79.9




INTEL CORPORATION

SUPPLEMENTAL OPERATING GROUP RESULTS

($ in millions)

                                        Three Months Ended

                                        April 2,    Dec. 25,    March 27,

                                        2011        2010        2010

Net Revenue

PC Client Group

Microprocessor revenue                  $ 6,823     $ 6,116     $ 5,692

Chipset, motherboard and other revenue    1,798       1,597       1,683

                                          8,621       7,713       7,375

Data Center Group

Microprocessor revenue                    2,061       2,165       1,552

Chipset, motherboard and other revenue    403         357         319

                                          2,464       2,522       1,871

Other Intel Architecture Group            1,149       814         674

Intel Architecture Group                  12,234      11,049      9,920

Software and Services Group               240         75          58

All other                                 373         333         321

TOTAL NET REVENUE                       $ 12,847    $ 11,457    $ 10,299

Operating income (loss)

PC Client Group                         $ 3,543     $ 3,206     $ 3,087

Data Center Group                         1,222       1,426       833

Other Intel Architecture Group            (36    )    76          26

Intel Architecture Group                  4,729       4,708       3,946

Software and Services Group               (52    )    (47    )    (44    )

All other                                 (519   )    (638   )    (454   )

TOTAL OPERATING INCOME                  $ 4,158     $ 4,023     $ 3,448



Our operating groups shown above are comprised of the following:

    --  PC Client Group: Delivering microprocessors and related chipsets and
        motherboards designed for the notebook and desktop (including high-end
        enthusiast PCs) market segments; and wireless connectivity products.
    --  Data Center Group: Delivering microprocessors and related chipsets and
        motherboards designed for the server, workstation, and storage computing
        market segments; and wired network connectivity products.
    --  Other Intel Architecture Group consist of the following:
        o Intel Mobile Communications: Delivering mobile phone components such
          as baseband processors, radio frequency transceivers, and power
          management chips.
        o Embedded and Communications Group: Delivering microprocessors and
          related chipsets for embedded applications.
        o Netbook and Tablet Group: Delivering microprocessors and related
          chipsets for the netbook and tablet market segments.
        o Digital Home Group: Delivering Intel Architecture-based products for
          next-generation consumer electronics devices.
        o Ultra-Mobility Group: Delivering low-power Intel Architecture-based
          products in the next-generation handheld market segment.
    --  Software and Services Group consists of the following:
        o McAfee: A wholly owned subsidiary delivering software products for
          endpoint security, system security, consumer security, network
          security, and risk and compliance.
        o Wind River Software Group: A wholly owned subsidiary delivering device
          software optimization products to the embedded and handheld market
          segments, serving a variety of hardware architectures.
        o Software and Services Group: Delivering software products and services
          that promote Intel Architecture as the platform of choice for software
          development.

All Other consists of the following:

    --  Non-Volatile Memory Solutions Group: Delivering advanced NAND flash
        memory products for use in a variety of devices.
    --  Corporate: Revenue, expenses and charges such as:
        o A portion of profit-dependent compensation and other expenses not
          allocated to the operating groups.
        o Divested businesses and results of seed businesses that support our
          initiatives.
        o Acquisition-related costs, including amortization and any impairment
          of acquisition-related intangibles and goodwill.

INTEL CORPORATION
EXPLANATION OF NON-GAAP RESULTS

In addition to disclosing financial results in accordance with United States (U.S.) generally accepted accounting principles (GAAP), this earnings release contains non-GAAP financial measures that we believe are helpful in understanding and comparing our past financial performance and our future results. The non-GAAP financial measures disclosed by the company exclude certain business combination accounting adjustments and certain expenses related to acquisitions. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations from these results should be carefully evaluated. Management believes the non-GAAP financial measures are appropriate for period to period comparisons in our budget, planning and evaluation processes, and to show the reader how our performance compares to other periods. Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:

Deferred revenue write-down and associated costs: Business combination accounting principles require us to write down to fair values the software license updates; software product and hardware systems support contracts; product support contracts and hardware systems support contracts assumed in our acquisitions. The revenue for these support contracts is deferred and typically recognized over a one year period, so our GAAP revenues for the one year period after the acquisition does not reflect the full amount of revenues that would have been reported if the acquired deferred revenue was not written down to fair value. The non-GAAP adjustments eliminate the effect of the deferred revenue write-down and include the costs associated with the revenue adjustment. We believe these adjustments to the revenue from these support contracts and to the associated costs are useful to investors as an additional means to reflect revenue trends of our business.

Amortization of acquisition-related intangible assets: Amortization of acquisition-related intangible assets consists of amortization of developed technology, trade names, and customer relationships acquired in connection with business combinations. Intel records charges relating to the amortization of these intangibles in our GAAP financial statements. Amortization charges for Intel's acquisition-related intangible assets are inconsistent in size and are significantly impacted by the timing and valuation of Intel's acquisitions. Consequently, Intel's non-GAAP adjustments exclude these charges to facilitate an evaluation of Intel's current operating performance and comparisons to Intel's past operating performance.

Inventory valuation adjustment: Business combination accounting principles require us to measure acquired inventory at fair value. The fair value of inventory reflects the acquired company's cost of manufacturing plus a portion of the expected profit margin. The non-GAAP adjustment to our cost of sales excludes the expected profit margin component that is recorded under business combination accounting principles. We believe the adjustment is useful to investors as an additional means to reflect cost of sales and gross margin trends of our business.

INTEL CORPORATION
SUPPLEMENTAL RECONCILIATIONS OF GAAP TO NON-GAAP RESULTS

Set forth below are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures. The non-GAAP financial measures disclosed by the company have limitations and should not be considered a substitute for, or superior to, financial measures prepared in accordance with GAAP, and the financial results prepared in accordance with GAAP and reconciliations from these results should be carefully evaluated. Please refer to "Explanation of Non-GAAP Results" in this earnings release for a detailed explanation of the adjustments made to comparable GAAP measures, the ways managment uses these non-GAAP measures, and the reasons why management believes these non-GAAP measures provide useful information for investors.


                                        (In millions, except per share amounts)

                                        Three Months Ended

                                        April 2,    Dec. 25,    March 27,

                                        2011        2010        2010

GAAP NET REVENUE                        $ 12,847    $ 11,457    $ 10,299

Adjustment for deferred revenue           30          -           -
write-down

NON-GAAP NET REVENUE                    $ 12,877    $ 11,457    $ 10,299

GAAP GROSS MARGIN                       $ 7,885     $ 7,406     $ 6,529

Adjustment for:

Deferred revenue write-down and           28          -           -
associated costs

Amortization of acquisition-related       74          17          16
intangibles

Inventory valuation                       33          -           -

NON-GAAP GROSS MARGIN                   $ 8,020     $ 7,423     $ 6,545

GAAP GROSS MARGIN PERCENTAGE              61.4   %    64.6   %    63.4   %

Adjustment for:

Deferred revenue write-down and           0.1    %    -           -
associated costs

Amortization of acquisition-related       0.5    %    0.2    %    0.1    %
intangibles

Inventory valuation                       0.3    %    -           -

NON-GAAP GROSS MARGIN PERCENTAGE          62.3   %    64.8   %    63.5   %

GAAP OPERATING INCOME                   $ 4,158     $ 4,023     $ 3,448

Adjustment for:

Deferred revenue write-down and           28          -           -
associated costs

Amortization of acquisition-related       110         24          19
intangibles

Inventory valuation                       33          -           -

NON-GAAP OPERATING INCOME               $ 4,329     $ 4,047     $ 3,467

GAAP NET INCOME                         $ 3,160     $ 3,180     $ 2,442

Adjustment for:

Deferred revenue write-down and           28          -           -
associated costs

Amortization of acquisition-related       110         24          19
intangibles

Inventory valuation                       33          -           -

Income tax effect                         (47    )    (8     )    (7     )

NON-GAAP NET INCOME                     $ 3,284     $ 3,196     $ 2,454

GAAP DILUTED EARNINGS PER COMMON SHARE  $ 0.56      $ 0.56      $ 0.43

Adjustment for:

Deferred revenue write-down and           0.01        -           -
associated costs

Amortization of acquisition-related       0.02        -           -
intangibles

Inventory valuation                       0.01        -           -

Income tax effect                         (0.01  )    -           -

NON-GAAP DILUTED EARNINGS PER COMMON    $ 0.59      $ 0.56      $ 0.43
SHARE



INTEL CORPORATION
SUPPLEMENTAL RECONCILIATION OF GAAP TO NON-GAAP OUTLOOK

Set forth below are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures. The non-GAAP financial measures disclosed by the company have limitations and should not be considered a substitute for, or superior to, financial measures prepared in accordance with GAAP, and the financial outlook prepared in accordance with GAAP and reconciliations from this outlook should be carefully evaluated. Please refer to "Explanation of Non-GAAP Results" in this earnings release for a detailed explanation of the adjustments made to comparable GAAP measures, the ways managment uses these non-GAAP measures, and the reasons why management believes these non-GAAP measures provide useful information for investors.


                     ($ in millions)

                     Q2 2011 Outlook                2011 Outlook

GAAP NET REVENUE     $ 12,800    +/- $500

Adjustment for
deferred revenue       50
write-down

NON-GAAP NET         $ 12,850    +/- $500
REVENUE

GAAP GROSS MARGIN      61.0   %  +/- a couple       63.0 %  +/- a few percentage
PERCENTAGE                       percentage points          points

Adjustment for:

Deferred revenue
write-down and         0.2    %                     0.1  %
associated costs

Amortization of
acquisition-related    0.8    %                     0.9  %
intangibles

NON-GAAP GROSS         62.0   %  +/- a couple       64.0 %  +/- a few percentage
MARGIN PERCENTAGE                percentage points          points




    Source: Intel Corporation