NXP Semiconductors Reports Third Quarter 2015 Results
[ Back ]   [ More News ]   [ Home ]
NXP Semiconductors Reports Third Quarter 2015 Results

 

  Q3 2015
Revenue $1,522 million
GAAP Gross margin   48.6 %
GAAP Operating margin   24.6 %
GAAP Diluted earnings per share $ 1.49  
   
Non-GAAP Gross margin   49.1 %
Non-GAAP Operating margin   29.5 %
Non-GAAP Diluted earnings per share $ 1.57  
       

EINDHOVEN, The Netherlands, Oct. 28, 2015 (GLOBE NEWSWIRE) -- NXP Semiconductors N.V. (NASDAQ:NXPI) today reported financial results for the third quarter ended October 4, 2015, as well as provided limited guidance for the fourth quarter of 2015. 

“Our profitability in the third quarter of 2015 was very strong, as NXP delivered total revenue of $1.52 billion and non-GAAP operating margin of nearly 30 percent.  Revenue was approximately flat versus the same period in the prior year, and increased about one percent from the prior quarter, but below the lower end of our guidance.  In spite of slightly weaker revenue trends, non-GAAP diluted earnings per share were $1.57, above the high-end of guidance, as a result of better gross margin and expense control resulting in improved profit fall-through. Additionally we generated $266 million non-GAAP free cash flow,” said Richard Clemmer, NXP Chief Executive Officer. 

“As we entered the third quarter, we noted a weakening of demand as our customers began to communicate concerns with an uncertain economic environment.  As the third quarter progressed, our end-customers, across multiple end-markets continued to voice an increased and significant degree of uncertainty around any increase in demand.  This has resulted in lower than planned sell-through and an increase of channel inventory.  As a result, our guidance for the fourth quarter reflects a much more cautious view of near term sales which may occur during the quarter.

“Notwithstanding the current business trends, we continue to make significant progress with the previously announced merger between NXP and Freescale Semiconductor, which we continue to believe will represent a transformation of NXP.  The overall regulatory approval process is progressing as anticipated and we believe we are on track to close the transaction in the fourth quarter of 2015.  We continue to make very good progress on the integration planning of the two companies.  We believe the merger of the two companies will drive significant cost synergies and broaden our product platform which will provide a significant catalyst for customer and shareholder value creation,” said Clemmer.

Summary of Third Quarter 2015 Results ($ millions, except diluted EPS, unaudited)

                       
    Q3 2015   Q2 2015   Q3 2014   Q - Q   Y - Y  
                       
Product Revenue   $   1,489     $   1,468     $   1,472       1.4 %     1.2 %  
                       
Corporate & Other   $   33     $   38     $   43       -13.2 %     -23.3 %  
                       
Total Revenue   $    1,522     $    1,506     $    1,515       1.1 %     0.5 %  
                       
GAAP Gross Profit   $    740     $    724     $    713       2.2 %     3.8 %  
                       
Gross Profit Adjustments (1)   $   (8 )   $   (10 )   $   (12 )          
                       
Non-GAAP Gross Profit   $    748     $    734     $    725       1.9 %     3.2 %  
                       
GAAP Gross Margin     48.6 %     48.1 %     47.1 %          
                       
Non-GAAP Gross Margin     49.1 %     48.7 %     47.9 %          
                       
GAAP Operating Income   $    375     $    332     $    307       13.0 %     22.1 %  
                       
Operating Income Adjustments (1)       (74 )       (86 )       (83 )          
                       
Non-GAAP Operating Income   $    449     $    418     $    390       7.4 %     15.1 %  
                       
GAAP Operating Margin     24.6 %     22.0 %     20.3 %          
                       
Non-GAAP Operating Margin     29.5 %     27.8 %     25.7 %          
                       
GAAP Net Income / (Loss)   $    361     $    300     $    121       20.3 %     198.3 %  
                       
Net Income Adjustments (1)       (19 )       (51 )       (213 )          
                       
Non-GAAP Net Income / (Loss)   $    380     $    351     $    334       8.3 %     13.8 %  
                       
GAAP EPS   $    1.49     $    1.23     $    0.49       21.1 %     204.1 %  
EPS Adjustments (1)   $   (0.08 )   $   (0.21 )   $   (0.86 )          
Non-GAAP EPS   $    1.57     $    1.44     $    1.35       9.0 %     16.3 %  
   
  1. Please see “Discussion of GAAP to non-GAAP Reconciliation” on page 2 of this release.

Additional Information for the Third Quarter of 2015:

Supplemental Information ($ millions, unaudited)

                           
    Q3 2015   Q2 2015   Q3 2014   % Q3 2015   Q - Q   Y - Y  
                           
Automotive   $   308     $   310     $   288       20 %     -0.6 %     6.9 %  
                           
Secure Identification Solutions   $   269     $   257     $   252       18 %     4.7 %     6.7 %  
                           
Secure Connected Devices   $   317     $   276     $   301       21 %     14.9 %     5.3 %  
                           
Secure Interfaces and Power   $   270     $   303     $   298       18 %     -10.9 %     -9.4 %  
                           
High Performance Mixed Signal (HPMS)   $   1,164     $   1,146     $   1,139       76 %     1.6 %     2.2 %  
                           
Standard Products (STDP)   $   325     $   322     $   333       21 %     0.9 %     -2.4 %  
                           
Product Revenue   $    1,489     $    1,468     $    1,472       98 %     1.4 %     1.2 %  
                           
Corporate & Other   $   33     $   38     $   43       2 %     -13.2 %     -23.3 %  
                           
Total Revenue   $    1,522     $    1,506     $    1,515       100 %     1.1 %     0.5 %  
                           

Product revenue is the combination of revenue from the High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. Percent of quarterly total amounts may not add to 100 percent due to rounding.

Guidance for the Fourth Quarter 2015: ($ millions) (1)

           
    Q3 2015   Q4 2015 Guidance Range  
           
Automotive   $   308     Down in the high-single to low double digit range  
           
Secure Identification Solutions   $   269     Down in the low double to mid-teens range  
           
Secure Connected Devices   $   317     Down in the high-single to low double digit range  
           
Secure Interfaces and Power   $   270     Down in the high-twenty to low-thirty percent range  
           
High Performance Mixed Signal (HPMS)   $   1,164     Down in the mid- teens percent range  
           
Standard Products (STDP)   $   325     Down in the low double to mid-teens range  
           
Corporate & Other   $   33     ~ $25 million  
           
Total Revenue   $    1,522     Down in the low to upper-teens range  
           
Non-GAAP Gross Margin     49.1 %   49% +/- 50bps  
           
Non-GAAP Operating Expenses   $   303     $310M +/- $5M  
 

Note (1):  NXP has based the guidance included in this release on judgments and estimates that management believes are reasonable given its assessment of historical trends and other information reasonably available as of the date of this release. Please note:

Discussion of GAAP to Non-GAAP Reconciliations

In addition to providing financial information on a basis consistent with U.S. generally accepted accounting principles (“GAAP”), NXP also provides the following selected financial measures on a non-GAAP basis: (i) “non-GAAP gross profit,” (ii) “non-GAAP gross margin,” (iii) “non-GAAP Research and development,” (iv) “non-GAAP Selling, general and administrative,” (v) non-GAAP Other income,” (vi) “non-GAAP operating income (loss),” (vii) “non-GAAP operating margin,” (viii) “non-GAAP net income/ (loss),” (ix) “PPA effects,” (x) “Restructuring costs,” (xi) “Stock based compensation,” (xii) “Other incidental items,” (xiii) “non-GAAP Financial Income (expense),” (xiv) “non-GAAP Results relating to equity-accounted investees,” (xv) “non-GAAP Cash tax (expense),” (xvi) “diluted non-GAAP EPS,” (xvii) “EBITDA,” “adjusted EBITDA” and “trailing 12 month adjusted EBITDA,”  (xviii) “net debt,” (xix)  “non-GAAP free cash flow” and (xx) “non-GAAP free cash flow margin.”

In this release, references to:

Reconciliations of these non-GAAP measures to the most comparable measures calculated in accordance with GAAP are provided in the financial statements portion of this release in a schedule entitled “Financial Reconciliation of GAAP to non-GAAP Results (unaudited).”

NXP provides non-GAAP measures because management believes that they are helpful to understand the underlying operating and profit structure of NXP’s operations, to provide additional insight as to how management assesses the performance and allocation of resources among its various segments and because the financial community uses them in its analysis of NXP’s operating and/or financial performance, historical results and projections of NXP’s future operating results.  NXP presents “non-GAAP gross profit,” “non-GAAP research and development,” “non-GAAP Selling, general and administrative,” “non-GAAP Other income,” “non-GAAP operating income,” “non-GAAP net income/ (loss),” “non-GAAP gross margin,” “non-GAAP operating margin” and “non-GAAP EPS” because these financials measures are net of “PPA effects,” “restructuring costs,” “stock based compensation,”  “other incidental items,” and “other adjustments” which have affected the comparability of NXP’s results over the years.  NXP presents “EBITDA,” “adjusted EBITDA” and “trailing 12 month adjusted EBITDA” because these financials measures enhance an investor’s understanding of NXP’s financial performance.

Non-GAAP measures should not be considered a substitute for any information derived or calculated in accordance with GAAP, are not intended to be measures of financial performance or condition, liquidity, profitability or operating cash flows in accordance with GAAP, and should not be considered as alternatives to net income (loss), operating income or any other performance measures determined in accordance with GAAP.  These non-GAAP measures can vary from other participants in the semiconductor industry.  They have limitations as analytical tools and should not be considered in isolation for analysis of NXP's financial results as reported under GAAP.

Conference Call and Webcast Information

NXP will host a conference call on October 29, 2015 at 8:00 a.m. U.S. Eastern Time (2:00 p.m. Central European Time) to discuss its third quarter results and provide an outlook for the fourth quarter of 2015. 

Interested parties may join the conference call by dialing 1 – 888 – 311 – 8119 (within the U.S.) or 1 – 330 – 863 - 3362 (outside of the U.S.).  The participant pass-code is 58459782.  To listen to a webcast of the event, please visit the Investor Relations section of the NXP website at www.nxp.com/investor.  The webcast will be recorded and available for replay shortly after the call concludes.

About NXP Semiconductors

NXP Semiconductors N.V. (NASDAQ:NXPI) creates solutions that enable secure connections for a smarter world. Building on its expertise in high-performance mixed-signal electronics, NXP is driving innovation in the areas of connected cars, cyber security, portables & wearables, and the Internet of Things. NXP has operations in more than 25 countries, and posted revenue of $5.65 billion in 2014. Find out more at www.nxp.com

Forward-looking Statements

This document includes forward-looking statements which include statements regarding NXP’s business strategy, financial condition, results of operations, and market data, as well as any other statements which are not historical facts.  By their nature, forward-looking statements are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those projected.  These factors, risks and uncertainties include the following: market demand and semiconductor industry conditions; the ability to successfully introduce new technologies and products; the end-market demand for the goods into which NXP’s products are incorporated; the ability to generate sufficient cash, raise sufficient capital or refinance corporate debt at or before maturity; the ability to meet the combination of corporate debt service, research and development and capital investment requirements; the ability to accurately estimate demand and match manufacturing production capacity accordingly or obtain supplies from third-party producers; the access to production capacity from third-party outsourcing partners; any events that might affect third-party business partners or NXP’s relationship with them;  the ability to secure adequate and timely supply of equipment and materials from suppliers; the ability to avoid operational problems and product defects and, if such issues were to arise, to correct them quickly; the ability to form strategic partnerships and joint ventures and to successfully cooperate with alliance partners; the ability to win competitive bid selection processes to develop products for use in customers’ equipment and products; the ability to successfully establish a brand identity; the ability to successfully hire and retain key management and senior product architects; and, the ability to maintain good relationships with our suppliers.  In addition, this document contains information concerning the semiconductor industry and NXP’s business segments generally, which is forward-looking in nature and is based on a variety of assumptions regarding the ways in which the semiconductor industry, NXP’s market segments and product areas may develop.  NXP has based these assumptions on information currently available, if any one or more of these assumptions turn out to be incorrect, actual market results may differ from those predicted.  While NXP does not know what impact any such differences may have on its business, if there are such differences, its future results of operations and its financial condition could be materially adversely affected.  Readers are cautioned not to place undue reliance on these forward-looking statements, which speak to results only as of the date the statements were made.  Except for any ongoing obligation to disclose material information as required by the United States federal securities laws, NXP does not have any intention or obligation to publicly update or revise any forward-looking statements after we distribute this document, whether to reflect any future events or circumstances or otherwise.  For a discussion of potential risks and uncertainties, please refer to the risk factors listed in our SEC filings. Copies of our SEC filings are available on our Investor Relations website, www.nxp.com/investor or from the SEC website, www.sec.gov.

               
NXP Semiconductors   
Table 1: Condensed consolidated statement of operations (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    
               
Cost of revenue       (782 )       (782 )       (802 )  
               
Gross profit       740         724         713    
               
Research and development       (178 )       (195 )       (196 )  
Selling, general and administrative       (191 )       (198 )       (211 )  
Total operating expenses       (369 )       (393 )       (407 )  
               
Other income (expense)       4         1         1    
               
Operating income (loss)       375         332         307    
               
Financial income (expense):              
  Interest income (expense) - net       (53 )       (45 )       (34 )  
  Foreign exchange gain (loss)       6         40         (131 )  
  Changes in fair value of warrant liability       67         18         -    
  Other financial expense       (4 )       (11 )       (3 )  
               
Income (loss) before taxes       391         334         139    
               
Benefit (provision) for income taxes       (15 )       (14 )       (4 )  
Results relating to equity-accounted investees       3         1         3    
               
Net income (loss)       379         321         138    
Net (income) loss attributable to non-controlling interests       (18 )       (21 )       (17 )  
Net income (loss) attributable to stockholders       361         300         121    
               
Earnings per share data:               
Net income (loss) attributable to stockholders per common share              
               
Basic earnings per common share in $   $   1.56     $   1.29     $   0.51    
Diluted earnings per common share in $   $   1.49     $   1.23     $   0.49    
               
Weighted average number of shares of common stock (in thousands):              
Basic     231,545       232,681       235,095    
Diluted     242,122       243,288       246,550    
   
               

 

               
NXP Semiconductors   
Table 2: Condensed consolidated balance sheet (unaudited)   
   
               
($ in millions)   As of  
    October 4, 2015   July 5, 2015   Sept. 28,  2014  
               
Current assets:              
Cash and cash equivalents   $   2,492     $   2,435     $   594    
Accounts receivable – net       611         533         692    
Other receivables       46         41         36    
Assets held for sale       356         361         6    
Inventories       751         756         748    
Other current assets       143         131         107    
Total current assets       4,399         4,257         2,183    
               
Non-current assets:              
Investments in equity-accounted investees       78         75         59    
Other non-current assets       373         462         141    
Property, plant and equipment       1,097         1,078         1,087    
Identified intangible assets       465         496         586    
Goodwill       1,838         1,825         2,210    
Total non-current assets       3,851         3,936         4,083    
               
Total assets       8,250         8,193         6,266    
               
Current liabilities:              
Accounts payable       736         739         670    
Liabilities held for sale       8         6         -    
Accrued liabilities       501         542         577    
Short-term debt       532         33         18    
Total current liabilities       1,777         1,320         1,265    
               
Non-current liabilities:              
Long-term debt       4,518         5,014         3,790    
Other non-current liabilities       798         958         380    
Total non-current liabilities       5,316         5,972         4,170    
               
Non-controlling interests       268         250         245    
Stockholders’ equity       889         651         586    
Total equity       1,157         901         831    
               
Total liabilities and equity       8,250         8,193         6,266    
   
               

 

               
NXP Semiconductors   
Table 3: Condensed consolidated statement of cash flows (unaudited)   
   
               
($ in millions)   Three Months Ended  
    October 4, 2015   July 5, 2015   Sept. 28,  2014  
               
Cash Flows from operating activities              
Net income (loss)    $    379     $    321     $    138    
Adjustments to reconcile net income (loss):              
Depreciation and amortization       94         98         103    
Stock-based compensation       34         36         34    
Change in fair value of the Warrant liability       (67 )       (18 )       -    
Amortization of discount on convertible debt       9         9         -    
Net (gain) loss on sale of assets       (4 )       (1 )       (1 )  
Results relating to equity accounted investees       (3 )       (1 )       (3 )  
Changes in operating assets and liabilities:              
(Increase) decrease in trade receivables       (78 )       14         (98 )  
(Increase) decrease in inventories       (5 )       (14 )       (6 )  
Increase (decrease) in trade payables       (3 )       (20 )       54    
(Increase) decrease in other receivables       (17 )       7         18    
Increase (decrease) in other payables       (2 )       (53 )       46    
Changes in deferred taxes       4         (3 )       (6 )  
Exchange differences       (6 )       (40 )       131    
Other items       5         16         (13 )  
Net cash provided by (used for) operating activities       340         351         397    
               
Cash flows from investing activities:              
Purchase of identified intangible assets       (1 )       (4 )       (8 )  
Capital expenditures on property, plant and equipment       (78 )       (91 )       (82 )  
Proceeds from disposals of property, plant and equipment       4         2         1    
Purchase of interests in businesses       -         (2 )       -    
Proceeds from sale of interests in businesses       -         1         -    
Other       (1 )       -         (1 )  
Net cash (used for) provided by investing activities       (76 )       (94 )       (90 )  
               
Cash flows from financing activities:              
Net (repayments) borrowings of short-term debt       (1 )       1         (17 )  
Repayments under the revolving credit facility       -         -         (50 )  
Amounts drawn under the revolving credit facility       -         -         300    
Principal payments on long-term debt       (6 )       (8 )       (5 )  
Net proceeds from the issuance of long-term debt       -         990         -    
Dividends paid to non-controlling interests       (51 )       -         (50 )  
Cash proceeds from exercise of stock options       8         9         25    
Purchase of treasury shares       (158 )       (162 )       (574 )  
Hold-back payments on prior acquisitions       -         (2 )       -    
Net cash provided by (used for) financing activities       (208 )       828         (371 )  
               
Effect of changes in exchange rates on cash positions       1         (5 )       (3 )  
Increase (decrease) in cash and cash equivalents       57         1,080         (67 )  
Cash and cash equivalents at beginning of period       2,435         1,355         661    
Cash and cash equivalents at end of period       2,492         2,435         594    
   
               

 

               
NXP Semiconductors   
Table 4: Reconciliation of GAAP to non-GAAP segment results (unaudited)  
   
               
($ in millions)   Three Months Ended  
    October 4, 2015   July 5, 2015   Sept. 28,  2014  
               
High Performance Mixed Signal (HPMS)       1,164         1,146         1,139    
Standard Products       325         322         333    
Product Revenue       1,489         1,468         1,472    
Corporate and Other       33         38         43    
Total Revenue   $    1,522     $    1,506     $    1,515    
               
   
               
HPMS Revenue   $    1,164     $    1,146     $    1,139    
Percent of Total Revenue     76.5 %     76.1 %     75.2 %  
HPMS segment GAAP gross profit       626         610         605    
PPA effects       (1 )       (1 )       -    
Stock based compensation       (2 )       (3 )       (1 )  
Other incidentals       1         (1 )       (1 )  
HPMS segment non-GAAP gross profit   $    628     $    615     $    607    
               
HPMS segment GAAP gross margin     53.8 %     53.2 %     53.1 %  
HPMS segment non-GAAP gross margin     54.0 %     53.7 %     53.3 %  
               
HPMS segment GAAP operating profit       331         293         274    
PPA effects       (14 )       (18 )       (22 )  
Restructuring       1         (6 )       -    
Stock based compensation       (28 )       (29 )       (26 )  
Other incidentals       1         (1 )       (1 )  
HPMS segment non-GAAP operating profit   $    371     $    347     $    323    
               
HPMS segment GAAP operating margin     28.4 %     25.6 %     24.1 %  
HPMS segment non-GAAP operating margin     31.9 %     30.3 %     28.4 %  
               
   
               
Standard Products Revenue   $    325     $    322     $    333    
Percent of Total Revenue     21.4 %     21.4 %     22.0 %  
Standard  Products segment GAAP gross profit       108         109         103    
PPA effects       -         (1 )       (1 )  
Restructuring       (4 )       (1 )       (6 )  
Stock based compensation       (1 )       -         (1 )  
Other incidentals       (2 )       (2 )       (1 )  
Standard Products segment non-GAAP gross profit   $    115     $    113     $    112    
               
Standard Products segment GAAP gross margin     33.2 %     33.9 %     30.9 %  
Standard Products segment non-GAAP gross margin     35.4 %     35.1 %     33.6 %  
               
Standard Products segment GAAP operating profit       56         53         38    
PPA effects       (12 )       (12 )       (15 )  
Restructuring       (4 )       (1 )       (7 )  
Stock based compensation       (6 )       (7 )       (8 )  
Other incidentals       (2 )       (2 )       (1 )  
Standard Products segment non-GAAP operating profit   $    80     $    75     $    69    
               
Standard Products segment GAAP operating margin     17.2 %     16.5 %     11.4 %  
Standard Products segment non-GAAP operating margin     24.6 %     23.3 %     20.7 %  
               
   
               
Corporate and Other Revenue   $    33     $    38     $    43    
Percent of Total Revenue     2.1 %     2.5 %     2.8 %  
Corporate and Other segment GAAP gross profit       6         5         5    
PPA effects       (2 )       (3 )       (2 )  
Restructuring       -         1         1    
Other incidentals       3         1         -    
Corporate and Other segment non-GAAP gross profit   $    5     $    6     $    6    
               
Corporate and Other segment GAAP gross margin     18.2 %     13.2 %     11.6 %  
Corporate and Other segment non-GAAP gross margin     15.2 %     15.8 %     14.0 %  
               
Corporate and Other segment GAAP operating profit       (12 )       (14 )       (5 )  
PPA effects       (6 )       (6 )       (5 )  
Restructuring       (1 )       (2 )       1    
Other incidentals       (3 )       (2 )       1    
Corporate and Other segment non-GAAP operating profit   $    (2 )   $    (4 )   $    (2 )  
               
Corporate and Other segment GAAP operating margin     -36.4 %     -36.8 %     -11.6 %  
Corporate and Other segment non-GAAP operating margin     -6.1 %     -10.5 %     -4.7 %  
               
   
               

 

               
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.  
               

 

               
NXP Semiconductors   
Table 6: Adjusted EBITDA and free cash flow (unaudited)   
   
               
               
($ in millions)   Three Months Ended  
    October 4, 2015   July 5, 2015   Sept. 28,  2014  
               
Net Income   $    379     $    321     $    138    
               
Reconciling items to EBITDA              
Financial (income) expense       (16 )       (2 )       168    
(Benefit) provision for income taxes       15         14         4    
Depreciation       58         57         55    
Amortization       36         41         48    
EBITDA   $    472     $    431     $    413    
               
Reconciling items to adjusted EBITDA              
Results of equity-accounted investees       (3 )       (1 )       (3 )  
Restructuring 1)       4         9         6    
Stock based compensation       34         36         34    
Other incidental items 1)       7         7         1    
Adjusted EBITDA   $    514     $    482     $    451    
               
Trailing twelve month adjusted EBITDA   $    1,894     $    1,831     $    1,586    
   
 
               
1) Excluding depreciation property, plant and equipment and amortization of software related to:                      
  Other incidental items     (3 )     (2 )       -    
               
   
 
               
($ in millions)   Three Months Ended  
    October 4, 2015   July 5, 2015   Sept. 28,  2014  
               
Net cash provided by (used for) operating activities    $    340     $    351     $    397    
Net capital expenditures on property, plant and equipment       (74 )       (89 )       (81 )  
               
Non-GAAP free cash flow   $    266     $    262     $    316    
Non-GAAP free cash flow as a percent of Revenue     17 %     17 %     21 %  
   
 
               

For further information, please contact:

Investors:		
Jeff Palmer		
jeff.palmer@nxp.com
+1 408 518 5411		

Media:
Joon Knapen
joon.knapen@nxp.com
+49 (0) 151 257 43 299

Primary Logo