NXP Semiconductors Reports Fourth Quarter and Full-Year 2016 Results

 

  NXP Semiconductors           
  Table 5: Financial Reconciliation of GAAP to non-GAAP Results (unaudited)         
                         
             
 ($ in millions except share data)  Three Months Ended  Full Year 
    December 31,
2016
  October 2,
2016
  December 31,
2015
  2016  2015 
             
  Revenue  $     2,440    $     2,469    $     1,606    $     9,498    $     6,101   
             
  GAAP Gross profit  $     1,189    $     1,184    $     619    $     4,069    $     2,787   
 PPA effects  (60)  (64)  (167)  (686)  (178) 
 Restructuring  (1)  (3)  (13)  (18)  (18) 
 Stock Based Compensation  (12)  (10 )     (7 )     (49 )     (15 )  
  Other incidentals     14       14       -       32       (1 )  
  Non-GAAP Gross profit   $     1,248     $     1,247     $     806     $     4,790     $     2,999    
                         
  GAAP Gross margin     48.7 %     48.0 %     38.5 %     42.8 %     45.7 %  
                         
  Non-GAAP Gross margin     51.1 %     50.5 %     50.2 %     50.4 %     49.2 %  
                         
  GAAP Research and development   $ (362 )   $ (379 )   $ (318 )   $ (1,560 )   $ (890 )  
  Restructuring     2       -       (79 )     (41 )     (91 )  
  Stock based compensation     (32 )     (29 )     (21 )     (123 )     (45 )  
  Other incidentals     (1 )     -       1       -       1    
  Non-GAAP Research and development   $ (331 )   $ (350 )   $ (219 )   $ (1,396 )   $ (755 )  
                         
  GAAP Selling, general and administrative   $ (292 )   $ (270 )   $ (413 )   $ (1,141 )   $ (922 )  
  PPA effects     (5 )     (6 )     -       (21 )     -    
  Restructuring     (6 )     -       (147 )     (9 )     (155 )  
  Stock based compensation     (38 )     (38 )     (83 )     (166 )     (156 )  
  Merger-related costs     (37 )     (14 )     (27 )     (67 )     (42 )  
  Other incidentals     (3 )     (5 )     (1 )     (13 )     (4 )  
  Non-GAAP Selling, general and administrative   $ (203 )   $ (207 )   $ (155 )   $ (865 )   $ (565 )  
                         
  GAAP amortization of acquisition-related intangible assets   $ (363 )   $ (361 )   $ (133 )   $ (1,527 )   $ (223 )  
  PPA effects     (363 )     (361 )     (133 )     (1,527 )     (223 )  
  Non-GAAP amortization of acquisition-related intangible assets   $ -     $ -     $ -     $ -     $ -    
                         
  GAAP Other income (expense)   $ 1     $ -     $ 1,258     $ 9     $ 1,263    
  PPA effects     1       (1 )     -       (3 )     -    
  Other incidentals     (1 )     -       1,257       10       1,257    
  Non-GAAP Other income (expense)   $ 1     $ 1     $ 1     $ 2     $ 6    
                         
  GAAP Operating income (loss)   $     173     $     174     $     1,013     $     (150 )   $     2,015    
  PPA effects     (427 )     (432 )     (300 )     (2,237 )     (401 )  
  Restructuring     (5 )     (3 )     (239 )     (68 )     (264 )  
  Stock based compensation     (82 )     (77 )     (111 )     (338 )     (216 )  
  Merger-related costs     (37 )     (14 )     (27 )     (67 )     (42 )  
  Other incidentals     9       9       1,257       29       1,253    
  Non-GAAP Operating income (loss)   $     715     $     691     $     433     $     2,531     $     1,685    
                         
  GAAP Operating margin     7.1 %     7.0 %     63.1 %     -1.6 %     33.0 %  
                               
  Non-GAAP Operating margin     29.3 %     28.0 %     27.0 %     26.6 %     27.6 %  
                         
  GAAP Financial income (expense)   $ (96 )   $ (115 )   $ (174 )   $ (453 )   $ (529 )  
  PPA effects     -       -       -       6       -    
  Non-cash interest expense on convertible notes     (9 )     (11 )     (10 )     (40 )     (38 )  
  Foreign exchange gain (loss)     (2 )     (2 )     (31 )     (15 )     (193 )  
  Extinguishment on debt     -       (6 )     -       (32 )     -    
  Changes in fair value of warrant liability     -       -       (1 )     -       (31 )  
  Other financial expense     (6 )     (9 )     (76 )     (25 )     (95 )  
  Non-GAAP Financial income (expense)   $     (79 )   $     (87 )   $     (56 )   $     (347 )   $     (172 )  
                         
                         

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9  Next Page »
Featured Video
Jobs
GPU Design Verification Engineer for AMD at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, 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