NXP Semiconductors Reports Third Quarter 2015 Results

 

               
NXP Semiconductors   
Table 5: Financial reconciliation of GAAP to non-GAAP results (unaudited)  
     
 
               
               
($ in millions except share data)   Three Months Ended  
    October 4, 2015   July 5,  2015   Sept. 28,   2014  
               
Revenue   $     1,522     $     1,506     $     1,515    
               
GAAP Gross profit   $     740     $     724     $     713    
PPA effects       (3 )       (5 )       (3 )  
Restructuring       (4 )       -         (5 )  
Stock Based Compensation       (3 )       (3 )       (2 )  
Other incidentals       2         (2 )       (2 )  
Non-GAAP Gross profit   $     748     $     734     $     725    
               
GAAP Gross margin     48.6 %     48.1 %     47.1 %  
               
Non-GAAP Gross margin     49.1 %     48.7 %     47.9 %  
               
GAAP Research and development   $   (178 )   $   (195 )   $   (196 )  
Restructuring       1         (5 )       -    
Stock based compensation       (7 )       (9 )       (5 )  
Non-GAAP Research and development   $   (172 )   $   (181 )   $   (191 )  
               
GAAP Selling, general and administrative   $   (191 )   $   (198 )   $   (211 )  
PPA effects       (29 )       (31 )       (39 )  
Restructuring       (1 )       (4 )       (1 )  
Stock based compensation       (24 )       (24 )       (27 )  
Other incidentals       (6 )       (3 )       -    
Non-GAAP Selling, general and administrative   $     (131 )   $     (136 )   $     (144 )  
               
GAAP Other income (expense)   $   4     $   1     $   1    
Other incidentals       -         -         1    
Non-GAAP Other income (expense)   $     4     $     1     $   -     
               
GAAP Operating income (loss)   $     375     $     332     $     307    
PPA effects       (32 )       (36 )       (42 )  
Restructuring       (4 )       (9 )       (6 )  
Stock based compensation       (34 )       (36 )       (34 )  
Other incidentals       (4 )       (5 )       (1 )  
Non-GAAP Operating income (loss)   $     449     $     418     $     390    
               
GAAP Operating margin     24.6 %     22.0 %     20.3 %  
               
Non-GAAP Operating margin     29.5 %     27.8 %     25.7 %  
               
GAAP Financial income (expense)   $   16     $   2     $   (168 )  
Non-cash interest expense on convertible notes       (9 )       (9 )       -    
Foreign exchange gain (loss) on debt       6         40         (131 )  
Changes in fair value of warrant liability       67         18         -    
Other financial expense       (4 )       (11 )       (3 )  
Non-GAAP Financial income (expense)   $     (44 )   $     (36 )   $     (34 )  
               
GAAP Income tax benefit (provision)   $     (15 )   $     (14 )   $     (4 )  
Other adjustments       (8 )       (4 )       1    
Non-GAAP Cash tax (expense)   $     (7 )   $     (10 )   $     (5 )  
               
GAAP Results relating to equity-accounted investees   $     3     $     1     $   3    
Other adjustments       3         1         3    
Non-GAAP Results relating to equity-accounted investees   $     -       $     -       $     -      
               
GAAP Net income (loss)   $     379     $     321     $     138    
PPA effects       (32 )       (36 )       (42 )  
Restructuring       (4 )       (9 )       (6 )  
Stock based compensation       (34 )       (36 )       (34 )  
Other incidentals       (4 )       (5 )       (1 )  
Other adjustments       55   1 )           35         (130 )  
Non-GAAP Net income (loss)   $     398     $     372     $     351    
               
GAAP Net income (loss) attributable to stockholders   $     361     $     300     $     121    
PPA effects       (32 )       (36 )       (42 )  
Restructuring       (4 )       (9 )       (6 )  
Stock based compensation       (34 )       (36 )       (34 )  
Other incidentals       (4 )       (5 )       (1 )  
Other adjustments       55         35         (130 )  
Non-GAAP Net income (loss) attributable to stockholders   $     380     $     351     $     334    
               
GAAP Weighted average shares - diluted       242,122         243,288         246,550    
Non-GAAP Adjustment       -         -         -    
Non-GAAP Weighted average shares - diluted       242,122         243,288         246,550    
               
GAAP Diluted net income (loss) attributable to stockholders per share   $     1.49     $     1.23     $     0.49    
Non-GAAP Diluted net income (loss) attributable to stockholders per share   $     1.57     $     1.44     $     1.35    
     
 
               
1) Includes: During 3Q15: Non-cash interest expense on convertible Notes: ($9) million; Foreign exchange gain on debt: $6 million; Changes in fair value of warrant liability: $67 million; Other financial expense: ($4) million; Results relating to equity-accounted investees: $3 million; and difference between book and cash income taxes: ($8) million.  
               

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11  Next Page »
Featured Video
Jobs
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
CAD Engineer for Nvidia at Santa Clara, California
Upcoming Events
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024
PDF Solutions AI Executive Conference at St. Regis Hotel San Francisco - Dec 12, 2024
DVCon U.S. 2025 at United States - Feb 24 - 27, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise