NXP Semiconductors Reports Fourth Quarter and Full-year 2018 Results
[ Back ]   [ More News ]   [ Home ]
NXP Semiconductors Reports Fourth Quarter and Full-year 2018 Results

EINDHOVEN, The Netherlands, Feb. 06, 2019 (GLOBE NEWSWIRE) -- NXP Semiconductors N.V. (NASDAQ: NXPI) today reported financial results for the fourth quarter and full year 2018, ended December 31, 2018.

“NXP delivered greater than 5 percent growth in Auto and Secure Connected Devices, resulting in total revenue of $9.41 billion, an increase of 2 percent year-on-year. Our teams continue to be fully focused on driving our long-term strategy, with a very strong pipeline of innovative solutions and excellent customer traction. However, demand has weakened for the first quarter, primarily in the automotive and industrial end-markets in China.” said Richard Clemmer, NXP Chief Executive Officer.

Key Highlights

Summary of Reported Fourth Quarter and Full-year 2018 ($ millions, unaudited) (1)

 Q4 2018 Q3 2018 Q4 2017 Q - Q Y - Y  2018   2017  Y - Y
Automotive$960  $990  $970  -3% -1% $3,953  $3,762  5%
Secure Connected Devices (SCD)$729  $717  $745  2% -2% $2,723  $2,587  5%
Secure Interface & Infrastructure (SI&I)$487  $511  $497  -5% -2% $1,792  $1,873  -4%
Secure Identification Solutions (SIS)$136  $133  $136  2% 0% $554  $523  6%
High Performance Mixed Signal (HPMS)$2,312  $2,351  $2,348  -2% -2% $9,022  $8,745  3%
Standard Products (STDP)$ -  $ -  $ -  $ -  $118  NM 
Product Revenue$2,312  $2,351  $2,348  -2% -2% $9,022  $8,863  2%
Corporate & Other$91  $94  $108  -3% -16% $385  $393  -2%
Total Revenue(i)$2,403  $2,445  $2,456  -2% -2% $9,407  $9,256  2%
GAAP Gross Profit$1,243  $1,256  $1,242  -1% 0% $4,851  $4,619  5%
Gross Profit Adjustments (ii)$(32) $(39) $(89) $(129) $(306) 
Non-GAAP Gross Profit$1,275  $1,295  $1,331  -2% -4% $4,980  $4,925  1%
GAAP Gross Margin 51.7%  51.4%  50.6%  51.6%  49.9% 
Non-GAAP Gross Margin 53.1%  53.0%  54.2%  52.9%  53.2% 
GAAP Operating Income / (Loss)$224  $2,211  $210  -90% 7% $2,710  $2,102  29%
Operating Income Adjustments (ii) (507)   1,478   (553)   11   (620)  
Non-GAAP Operating Income$731  $733  $763  0% -4% $2,699  $2,722  -1%
GAAP Operating Margin 9.3%  90.4%  8.6%  28.8%  22.7% 
Non-GAAP Operating Margin 30.4%  30.0%  31.1%  28.7%  29.4% 
 
Additional Information 
DIO 102   100   99  2  3  
DPO 80   74   92  6  (12)  
DSO 30   32   33  (2)  (3)  
Cash Conversion Cycle 52   58   40  (6)  12  
Channel Inventory (months) 2.4   2.4   2.3  -  0.1  
Financial Leverage (iii) 1.4x   1.4x   1.0x  -  0.4x  
  1. Additional Information for the Fourth Quarter and Full-year 2018:
     
    1. Beginning January 1, 2019, NXP will begin to provide supplemental revenue information by end-market, defined as Automotive; Industrial & IoT; Mobile; and Communication Infrastructure & Other. Additionally, NXP will report the net profit - revenue less costs and expenses - associated with its manufacturing service agreements related to previously divested assets in Other Income and Expense. To help investors better understand this supplemental information NXP provided the current and comparable period revenue in both the existing format and the new end market on its investor relations website at www.nxp.com/investor.
    2. For an explanation of GAAP to non-GAAP adjustments, please see “Non-GAAP Financial Measures” on page 2 of this release.
    3. Financial leverage, is defined as net debt divided by trailing twelve months adjusted EBITDA.

Guidance for the First Quarter 2019: ($ millions) (1)

   Guidance Range 
               
  GAAP Reconciliation non-GAAP
  Low Mid High   Low Mid High
Total Revenue$   2,020   $   2,090   $   2,160   $  -  $   2,020   $   2,090   $   2,160  
Q-Q  -16%  -13%  -10%    -16%  -13%  -10%
Y-Y  -11%  -8%  -5%    -11%  -8%  -5%
Gross Profit$   1,010   $   1,060   $   1,112   $  (33) $   1,043   $   1,093   $   1,145  
Gross Margin 50.0%  50.7%  51.5%    51.6%  52.3%  53.0%
Operating Income (loss)$   6   $   44   $   84   $  (499) $   505   $   543   $   583  
Operating Margin 0.3%  2.1%  3.9%    25.0%  26.0%  27.0%
Financial income (expense)$  (76) $  (76) $  (76) $  (14) $  (62) $  (62) $  (62)

Note (1) Additional Information:

  1. GAAP Gross Profit is expected to include Purchase Price Accounting (“PPA”) effects, ($16 million); Stock Based Compensation, ($11 million); Restructuring and Other Incidentals, ($6 million);
  2. GAAP Operating Income (loss) is expected to include PPA effects, ($380 million); Stock Based Compensation, ($86 million); Merger related costs ($3 million); Restructuring and Other Incidentals, ($30 million);
  3. GAAP Financial Income (expense) is expected to include Other financial expense ($14 million);
  4. Net cash paid for income taxes related to on-going operations is expected to be approximately ($24 million);
  5. Non-controlling interest is expected to be approximately ($7 million);
  6. Weighted average diluted share count is expected to be approximately 290 million.

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, the guidance included in this release consists of predictions only, and is subject to a wide range of known and unknown risks and uncertainties, many of which are beyond NXP's control.  The guidance included in this release should not be regarded as representations by NXP that the estimated results will be achieved.  Actual results may vary materially from the guidance we provide today.  In relation to the use of non-GAAP financial information see the note regarding "Non-GAAP Financial Measures" below.  For the factors, risks, and uncertainties to which judgments, estimates and forward-looking statements generally are subject see the note regarding "Forward-looking Statements."  We undertake no obligation to publicly update or revise any forward-looking statements, including the guidance set forth herein, to reflect future events or circumstances. 

Non-GAAP Financial Measures

In managing NXP's business on a consolidated basis, management develops an annual operating plan, which is approved by our Board of Directors, using non-GAAP financial measures. In measuring performance against this plan, management considers the actual or potential impacts on these non-GAAP financial measures from actions taken to reduce costs with the goal of increasing our gross margin and operating margin and when assessing appropriate levels of research and development efforts. In addition, management relies upon these non-GAAP financial measures when making decisions about product spending, administrative budgets, and other operating expenses. We believe that these non-GAAP financial measures, when coupled with the GAAP results and the reconciliations to corresponding GAAP financial measures, provide a more complete understanding of the Company’s results of operations and the factors and trends affecting NXP’s business. We believe that they enable investors to perform additional comparisons of our operating results, to assess our liquidity and capital position and to analyze financial performance excluding the effect of expenses unrelated to operations, certain non-cash expenses and share-based compensation expense, which may obscure trends in NXP's underlying performance.  This information also enables investors to compare financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management. 

These non-GAAP financial measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The presentation of these and other similar items in NXP’s non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent, or unusual.  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).” Please refer to the NXP Historic Financial Model file found on the Financial Information page of the Investor Relations section of our website at www.nxp.com/investor for additional information related to our rationale for using these non-GAAP financial measures, as well as the impact of these measures on the presentation of NXP's operations.

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) Gross profit, (ii) Gross margin, (iii) Research and development, (iv) Selling, general and administrative, (v) Amortization of acquisition-related intangible assets, (vi) Other income, (vii) Operating income (loss), (viii) Operating margin, (ix) Financial Income (expense), (x) adjusted net income, adjusted EBITDA and trailing 12 month adjusted EBITDA, and (xi) free cash flow and free cash flow as a percent of Revenue. The non-GAAP information excludes the amortization of acquisition related intangible assets, the purchase accounting effect on inventory and property, plant and equipment, merger related costs (including integration costs), certain items related to divestitures, share-based compensation expense, restructuring and asset impairment charges, non-cash interest expense on convertible notes, extinguishment of debt, and foreign exchange gains and losses.

Conference Call and Webcast Information

NXP will host a conference call on February 7, 2019 at 8:00 a.m. U.S. Eastern Time (2:00 p.m. Central European Time) to discuss its fourth quarter and full-year 2018 results and provide an outlook for the first quarter of 2019. 

Interested parties may join the conference call by dialing 1–888–603–7644 (within the U.S.) or 1–484–747-6631 (outside of the U.S.). The participant pass-code is 1899219. 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) enables secure connections and infrastructure for a smarter world, advancing solutions that make lives easier, better, and safer. As the world leader in secure connectivity solutions for embedded applications, NXP is driving innovation in the secure connected vehicle, end-to-end security & privacy, and smart connected solutions markets. Built on more than 60 years of combined experience and expertise, the company has approximately 30,000 employees in more than 30 countries and posted revenue of $9.41 billion in 2018. 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.

For further information, please contact:

Investors: Media:
Jeff PalmerJacey Zuniga
Email Contact  Email Contact 
+1 408 518 5411+1 512 895 7398


NXP Semiconductors          
Table 1: Condensed consolidated statement of operations (unaudited)        
           
($ in millions except share data) Three Months Ended Full Year
  Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017  2018   2017 
Revenue $   2,403   $   2,445   $   2,456   $   9,407   $   9,256  
Cost of revenue    (1,160)    (1,189)    (1,214)    (4,556)    (4,637)
Gross profit    1,243      1,256      1,242      4,851      4,619  
Research and development    (403)    (433)    (414)    (1,700)    (1,554)
Selling, general and administrative    (251)    (252)    (269)    (993)    (1,090)
Amortization of acquisition-related intangible assets    (364)    (362)    (347)    (1,449)    (1,448)
Total operating expenses    (1,018)    (1,047)    (1,030)    (4,142)    (4,092)
Other income (expense)    (1)    2,002     (2)    2,001     1,575 
Operating income (loss)    224      2,211      210      2,710      2,102  
Financial income (expense):          
Extinguishment of debt    -     -     -     (26)    (41)
Other financial income (expense)    (77)    (119)    (79)    (309)    (325)
Income (loss) before taxes    147      2,092      131      2,375      1,736  
Benefit (provision) for income taxes    141     (311)    629     (176)    483 
Results relating to equity-accounted investees    1     52     8     59     53 
Net income (loss)    289     1,833     768     2,258     2,272 
Less: Net income (loss) attributable to non-controlling interests    13     13     15     50     57 
Net income (loss) attributable to stockholders    276      1,820      753      2,208      2,215  
Earnings per share data:           
Net income (loss) per common share attributable to stockholders in $:        
Basic $  0.94  $  5.64  $  2.20  $  6.78  $  6.54 
Diluted $  0.94  $  5.60  $  2.17  $  6.72  $  6.41 
Weighted average number of shares of common stock outstanding during the period (in thousands):      
Basic  293,170   322,533   342,088   325,781   338,646 
Diluted  294,947   325,267   347,176   328,606   345,802 
Cash dividends declared per share $  0.25  $  0.25    -  $  0.50    - 

 

NXP Semiconductors     
Table 2: Condensed consolidated balance sheet (unaudited)     
($ in millions)As of
 Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017
Current assets:     
Cash and cash equivalents$  2,789 $  1,944 $  3,547
Accounts receivable, net   792    845    879
Inventories, net   1,279    1,284    1,236
Other current assets   365    330    382
Total current assets   5,225     4,403     6,044
      
Non-current assets:     
Other non-current assets   545    632    981
Property, plant and equipment, net   2,436    2,394    2,295
Identified intangible assets, net   4,467    4,762    5,863
Goodwill   8,857    8,865    8,866
Total non-current assets   16,305     16,653     18,005
      
Total assets   21,530     21,056     24,049
      
Current liabilities:     
Accounts payable   999    949    1,146
Restructuring liabilities-current   60    62    74
Accrued liabilities   1,219    1,583    747
Short-term debt   1,107    1,002    751
Total current liabilities   3,385     3,596     2,718
Non-current liabilities:     
Long-term debt   6,247    5,354    5,814
Restructuring liabilities   5    9    15
Deferred tax liabilities   450    502    701
Other non-current liabilities   753    790    1,085
Total non-current liabilities   7,455     6,655     7,615
Non-controlling interests   185    172    189
Stockholders’ equity   10,505    10,633    13,527
Total equity   10,690     10,805     13,716
Total liabilities and equity   21,530     21,056     24,049

 

NXP Semiconductors          
Table 3: Condensed consolidated statement of cash flows (unaudited)        
($ in millions) Three Months Ended Full Year
  Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017  2018   2017 
Cash Flows from operating activities          
Net income (loss)  $   289   $   1,833   $   768   $   2,258   $   2,272  
Adjustments to reconcile net income (loss):          
Depreciation and amortization    503     497     542     1,987     2,173 
Stock-based compensation    93     83     78     314     281 
Amortization of discount on debt    11     10     10     42     40 
Amortization of debt issuance costs    3     2     3     10     12 
Net gain on sale of assets    -     -     (4)    -     (1,615)
Loss on extinguishment of debt    -     -     -     26     41 
Results relating to equity accounted investees    (1)    (52)    (8)    (54)    (22)
Changes in deferred taxes    (52)    (50)    (593)    (211)    (797)
Changes in operating assets and liabilities:          
(Increase) decrease in receivables and other current assets    51     (31)    (25)    187     31 
(Increase) decrease in inventories    5     42     (31)    (65)    (120)
Increase (decrease) in accounts payable and accrued liabilities   (188)    310     82     (129)    225 
Decrease (Increase) in other non-current assets    4     (36)    (92)    (22)    (100)
Exchange differences    13     1     5     14     30 
Other items    -     6     3     12     (4)
Net cash provided by (used for) operating activities    731      2,615      738      4,369      2,447  
           
Cash flows from investing activities:          
Purchase of identified intangible assets    (4)    (18)    (10)    (50)    (66)
Capital expenditures on property, plant and equipment    (170)    (156)    (133)    (611)    (552)
Proceeds from disposals of property, plant and equipment    -     1     1     1     2 
Purchase of interests in businesses, net of cash acquired    -     -     -     (18)    - 
Proceeds from sale of interests in businesses, net of cash divested    -     127     -     159     2,682 
Purchase of available-for-sale securities    (2)    -     -     (9)    - 
Proceeds from the sale of securities    2     -     -     2     - 
Proceeds from return of equity investment    -     4     -     4     - 
Other    -     -     7     -     6 
Net cash provided by (used for) investing activities    (174)    (42)    (135)    (522)    2,072  
           
Cash flows from financing activities:          
Repayment of Bridge loan    (1,000)    -     -     (1,000)    - 
Proceeds from Bridge loan    -     1,000     -     1,000     - 
Repurchase of long-term debt    -     -     -     (1,273)    (2,728)
Principal payments on long-term debt    -     -     (4)    (1)    (16)
Proceeds from the issuance of long-term debt    1,997     -     -     1,997     - 
Cash paid for debt issuance costs    (12)    (11)    -     (23)    - 
Cash paid for terminated acquisition adjustment event    (60)    -     -     (60)    - 
Dividends paid to non-controlling interests    -     (54)    -     (54)    (89)
Dividends paid to common stockholders    (74)    -     -     (74)    - 
Cash proceeds from exercise of stock options    3     6     129     39     233 
Purchase of treasury shares and restricted stock unit withholdings   (424)    (4,550)    (248)    (5,006)    (286)
Cash paid on behalf of shareholders for tax on repurchased shares    (142)    -     -     (142)    - 
Net cash provided by (used for) financing activities    288      (3,609)    (123)    (4,597)    (2,886)
           
Effect of changes in exchange rates on cash positions    -     (1)    2     (8)    20 
Increase (decrease) in cash and cash equivalents    845      (1,037)    482      (758)    1,653  
Cash and cash equivalents at beginning of period    1,944      2,981      3,065      3,547      1,894  
Cash and cash equivalents at end of period    2,789      1,944      3,547      2,789      3,547  
           
Net cash paid during the period for:          
Interest  74   7   81   177   245 
Income taxes  61   80   67   188   356 
Non-cash adjustment related to the adoption of ASC 606:          
Receivables and other current assets    -     -     -     (36)    - 
Inventories    -     -     -     22     - 

 

NXP Semiconductors          
Table 4: Reconciliation of GAAP to non-GAAP Segment Results (unaudited)        
($ in millions) Three Months Ended Full Year
  Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017  2018   2017 
           
High Performance Mixed Signal (HPMS)    2,312     2,351     2,348     9,022     8,745 
Standard Products    -      -      -      -      118 
Corporate and Other    91     94     108     385     393 
Total Revenue $   2,403   $   2,445   $   2,456   $   9,407   $   9,256  
           
           
HPMS Revenue $   2,312   $   2,351   $   2,348   $   9,022   $   8,745  
Percent of Total Revenue  96.2%  96.2%  95.6%  95.9%  94.5%
HPMS segment GAAP gross profit    1,234      1,254      1,228      4,822      4,527  
PPA effects    (18)    (19)    (78)    (74)    (268)
Stock based compensation    (12)    (10)    (10)    (39)    (33)
Merger-related costs    (1)    (1)    -     (3)    (1)
HPMS segment non-GAAP gross profit $   1,265   $   1,284   $   1,316   $   4,938   $   4,829  
HPMS segment GAAP gross margin  53.4%  53.3%  52.3%  53.4%  51.8%
HPMS segment non-GAAP gross margin  54.7%  54.6%  56.0%  54.7%  55.2%
HPMS segment GAAP operating profit    246      240      246      807      656  
PPA effects    (384)    (383)    (430)    (1,531)    (1,737)
Restructuring     -     (4)    -     (4)    9 
Stock based compensation    (93)    (82)    (77)    (312)    (278)
Merger-related costs    (7)    (23)    (3)    (40)    (10)
HPMS segment non-GAAP operating profit $   730   $   732   $   756   $   2,694   $   2,672  
HPMS segment GAAP operating margin  10.6%  10.2%  10.5%  8.9%  7.5%
HPMS segment non-GAAP operating margin  31.6%  31.1%  32.2%  29.9%  30.6%
Standard Products Revenue         $   118  
Percent of Total Revenue          1.3%
Standard Products segment GAAP gross profit            45  
Stock based compensation            (1)
Merger-related costs            4 
Standard Products segment non-GAAP gross profit         $   42  
Standard Products segment GAAP gross margin          38.1%
Stamdard Products segment non-GAAP gross margin          35.6%
Standard Products segment GAAP operating profit            31  
Stock based compensation            (2)
Merger-related costs            4 
Standard Products segment non-GAAP operating profit         $   29  
Standard Products segment GAAP operating margin          26.3%
Standard Products segment non-GAAP operating margin          24.6%
           
Corporate and Other Revenue $   91   $   94   $   108   $   385   $   393  
Percent of Total Revenue  3.8%  3.8%  4.4%  4.1%  4.2%
Corporate and Other segment GAAP gross profit    9      2      14      29      47  
PPA effects    (1)    (1)    (1)    (4)    (5)
Restructuring    -     -     -     -     (3)
Stock based compensation    -     (1)    -     (1)    1 
Merger-related costs    -     (7)    -     (8)    - 
Corporate and Other segment non-GAAP gross profit $   10   $   11   $   15   $   42   $   54  
Corporate and Other segment GAAP gross margin  9.9%  2.1%  13.0%  7.5%  12.0%
Corporate and Other segment non-GAAP gross margin  11.0%  11.7%  13.9%  10.9%  13.7%
Corporate and Other segment GAAP operating profit    (22)    1,971      (36)    1,903      1,415  
PPA effects    (1)    (1)    (1)    (4)    (5)
Restructuring     (1)    (1)    -     (2)    (10)
Stock based compensation    -     (1)    (1)    (2)    (1)
Merger-related costs    (8)    1,937     (29)    1,888     (129)
Other incidentals    (13)    36     (12)    18     1,539 
Corporate and Other segment non-GAAP operating profit $   1   $   1   $   7   $   5   $   21  
Corporate and Other segment GAAP operating margin  -24.2%  2096.8%  -33.3%  494.3%  360.1%
Corporate and Other segment non-GAAP operating margin  1.1%  1.1%  6.5%  1.3%  5.3%

 

NXP Semiconductors          
Table 5: Financial Reconciliation of GAAP to non-GAAP Results (unaudited)        
($ in millions except share data) Three Months Ended Full Year
  Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017  2018   2017 
Revenue $   2,403   $   2,445   $   2,456   $   9,407   $   9,256  
GAAP Gross profit $   1,243   $   1,256   $   1,242   $   4,851   $   4,619  
PPA effects    (19)    (20)    (79)    (78)    (273)
Restructuring    -     -     -     -     (3)
Stock Based Compensation    (12)    (11)    (10)    (40)    (33)
Merger-related costs    (1)    (8)    -     (11)    (1)
Other incidentals    -     -     -     -     4 
Non-GAAP Gross profit $   1,275   $   1,295   $   1,331   $   4,980   $   4,925  
GAAP Gross margin  51.7%  51.4%  50.6%  51.6%  49.9%
Non-GAAP Gross margin  53.1%  53.0%  54.2%  52.9%  53.2%
GAAP Research and development $  (403) $  (433) $  (414) $  (1,700) $  (1,554)
Restructuring    -     -     -     -     12 
Stock based compensation    (36)    (34)    (35)    (133)    (122)
Merger-related costs    (3)    (18)    (1)    (24)    (2)
Non-GAAP Research and development $  (364) $  (381) $  (378) $  (1,543) $  (1,442)
GAAP Selling, general and administrative $  (251) $  (252) $  (269) $  (993) $  (1,090)
PPA effects    (2)    (2)    (5)    (8)    (21)
Restructuring    (1)    (5)    -     (7)    (10)
Stock based compensation    (45)    (38)    (33)    (141)    (126)
Merger-related costs    (11)    (21)    (31)    (78)    (136)
Other incidentals    (13)    (4)    (10)    (21)    (34)
Non-GAAP Selling, general and administrative $  (179) $  (182) $  (190) $  (738) $  (763)
GAAP amortization of acquisition-related intangible assets $  (364) $  (362) $  (347) $  (1,449) $  (1,448)
PPA effects    (364)    (362)    (347)    (1,449)    (1,448)
Non-GAAP amortization of acquisition-related intangible assets$  -  $  -  $  -  $  -  $  - 
GAAP Other income (expense) $  (1) $  2,002  $  (2) $  2,001  $  1,575 
Restructuring    -     -     -     1     - 
Merger-related costs    -     1,961     -     1,961     - 
Other incidentals    -     40     (2)    39     1,573 
Non-GAAP Other income (expense) $  (1) $  1  $  -  $  -  $  2 
GAAP Operating income (loss) $   224   $   2,211   $   210   $   2,710   $   2,102  
PPA effects    (385)    (384)    (431)    (1,535)    (1,742)
Restructuring    (1)    (5)    -     (6)    (1)
Stock based compensation    (93)    (83)    (78)    (314)    (281)
Merger-related costs    (15)    1,914     (32)    1,848     (139)
Other incidentals    (13)    36     (12)    18     1,543 
Non-GAAP Operating income (loss) $   731   $   733   $   763   $   2,699   $   2,722  
GAAP Operating margin  9.3%  90.4%  8.6%  28.8%  22.7%
Non-GAAP Operating margin  30.4%  30.0%  31.1%  28.7%  29.4%
GAAP Financial income (expense) $  (77) $  (119) $  (79) $  (335) $  (366)
Non-cash interest expense on convertible notes    (11)    (11)    (10)    (44)    (41)
Foreign exchange gain (loss)    (5)    (3)    (3)    (11)    (16)
Extinguishment on debt    -     -     -     (26)    (41)
Other financial expense    (1)    (71) 1 )   (11)    (78)    (22)
Non-GAAP Financial income (expense) $   (60) $   (34) $   (55) $   (176) $   (246)
           

 

NXP Semiconductors          
Table 6: Adjusted EBITDA and Free Cash Flow (unaudited)          
($ in millions) Three Months Ended Full Year
  Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017  2018   2017 
Net Income (loss) $   289   $   1,833   $   768   $   2,258   $   2,272  
Reconciling items to adjusted net income          
Financial (income) expense    77     119     79     335     366 
(Benefit) provision for income taxes    (141)    311     (629)    176     (483)
Depreciation    124     119     145     478     611 
Amortization    379     378     397     1,509     1,562 
Adjusted net income $   728   $   2,760   $   760   $   4,756   $   4,328  
Reconciling items to adjusted EBITDA          
Results of equity-accounted investees    (1)    (52)    (8)    (59)    (53)
Restructuring    1     5     -     6     1 
Stock based compensation    93     83     78     314     281 
Merger-related costs    15     (1,914)    32     (1,848)    139 
Other incidental items 1)    13     (36)    12     (18)    (1,539)
Adjusted EBITDA $   849   $   846   $   874   $   3,151   $   3,157  
Trailing twelve month adjusted EBITDA $   3,151   $   3,176   $   3,157   $   3,151   $   3,157  
           
1) Excluding depreciation property, plant and equipment and amortization of software related to:      
  Other incidental items    -     -     -     -   (4)
           
($ in millions) Three Months Ended Full Year  
  Dec. 31, 2018 Sept. 30, 2018 Dec. 31, 2017  2018   2017 
           
Net cash provided by (used for) operating activities  $   731   $   2,615   $   738   $   4,369   $   2,447  
Net capital expenditures on property, plant and equipment    (170)    (155)    (132)    (610)    (550)
Non-GAAP free cash flow $   561   $   2,460   $   606   $   3,759   $   1,897  
Non-GAAP free cash flow as a percent of Revenue  23%  101%  25%  40%  21%

NXPJPEGLOGO.jpg