[ Back ]   [ More News ]   [ Home ]
NXP Semiconductors Reports Fourth Quarter and Full-Year 2015 Results

 Q4 2015 FY 2015
Revenue$1,606 million $6,101 million
GAAP Gross margin 38.5%  45.7%
GAAP Operating margin 63.1%  33.0%
GAAP Diluted earnings per share$3.56  $6.10 
    
Non-GAAP Gross margin 50.2%  49.2%
Non-GAAP Operating margin 27.0%  27.6%
Non-GAAP Diluted earnings per share$1.25  $5.60 

EINDHOVEN, The Netherlands, Feb. 03, 2016 (GLOBE NEWSWIRE) --  NXP Semiconductors N.V. (NASDAQ:NXPI) today reported financial results for the fourth quarter and the full-year 2015, ended December 31, 2015, as well as provided guidance for the first quarter of 2016. 

“The end of 2015 brought to a close a year filled with significant accomplishments and a few challenges for NXP.  During the fourth quarter we successfully completed the previously announced merger with Freescale Semiconductor.  NXP is now the clear market leader in automotive, microcontroller and security semiconductor solutions.  Notwithstanding our success, we faced an uncertain macro demand environment during the second-half of 2015.  Despite this, we continued to outperform the overall industry.  Looking forward, our task is to continue to outgrow the market despite the uncertain environment,” said Richard Clemmer, NXP Chief Executive Officer.

On a full-year basis, NXP delivered revenue of $6.1 billion, up 8 percent from 2014, including the benefit of approximately one month of revenue contribution from Freescale.  Revenue from our strategic HPMS segment was $4.72 billion, up 12 percent year-on-year, with nearly all of the operating segments delivering positive growth for the year.  Standard Product segment revenue was $1.24 billion, down 3 percent versus the prior year.  Full-year non-GAAP operating profit and non-GAAP earnings were both up strongly versus 2014.  Non-GAAP operating income was $1.68 billion, up 19 percent versus the prior year, and non-GAAP earnings per share were $5.60, up nearly 18 percent versus 2014, and non-GAAP free cash flow was $996 million. 

Looking at our results for the fourth quarter 2015, revenue was $1.61 billion, up 4 percent year-on-year, and up nearly 6 percent versus the prior quarter.  HPMS segment revenue was $1.31 billion, up 12 percent from the same period a year ago, as well as sequentially.  Standard Product segment revenue was $271 million, down 18 percent from same period a year ago and down 17 percent sequentially.  In spite of weaker revenue trends, non-GAAP diluted earnings per share were $1.25, reflective of better gross margin and solid expense control resulting in improved profit fall-through. Additionally we generated $180 million non-GAAP free cash flow. 

“In summary, we believe NXP is ideally positioned in the right markets, with the right customers and highly competitive portfolio of solutions. I would like to personally thank all of our employees for their tireless efforts in bringing the merger to a successful conclusion. I would further like to thank our customers for the positive inputs and confidence in the vision of the combined company.  We believe the merger will result in significant value creation both in terms of giving us an even more competitive cost structure as well broadening the product portfolio we can offer our customers,” said Clemmer.

Summary of Fourth Quarter and Full-year 2015 Results ($ millions, except diluted EPS, unaudited)

                     
                     
    Q4 2015 Q3 2015 Q4 2014 Q - Q Y - Y  2015   2014  Y - Y  
                     
  Product Revenue $  1,577  $  1,489  $  1,500   5.9%  5.1% $  5,961  $  5,483   8.7%  
                                     
  Corporate & Other $  29  $  33  $  37   -12.1%  -21.6% $  140  $  164   -14.6%  
                                     
  Total Revenue $   1,606   $   1,522   $   1,537    5.5%  4.5% $   6,101   $   5,647    8.0%  
                     
  GAAP Gross Profit $   619   $   740   $   704    -16.4%  -12.1% $   2,787   $   2,640    5.6%  
                     
  Gross Profit Adjustments (1)$  (187) $  (8) $  (12)     $  (212) $  (73)    
                     
  Non-GAAP Gross Profit$   806   $   748   $   716    7.8%  12.6% $   2,999   $   2,713    10.5%  
                     
  GAAP Gross Margin  38.5%  48.6%  45.8%          45.7%  46.8%    
                     
  Non-GAAP Gross Margin 50.2%  49.1%  46.6%      49.2%  48.0%    
                     
  GAAP Operating Income$   1,013   $   375   $   310    170.1%  226.8% $   2,015   $   1,049    92.1%  
                     
  Operating Income Adjustments (1)   580     (74)    (79)        330     (365)    
                     
  Non-GAAP Operating Income$   433   $   449   $   389    -3.6%  11.3% $   1,685   $   1,414    19.2%  
                     
  GAAP Operating Margin 63.1%  24.6%  20.2%          33.0%  18.6%    
                     
  Non-GAAP Operating Margin 27.0%  29.5%  25.3%      27.6%  25.0%    
                     
  GAAP Net Income / (Loss)$   972   $   361   $   149    169.3%  552.3% $   1,526   $   539    183.1%  
                     
  Net Income Adjustments (1)   631     (19)    (178)        126     (644)    
                     
  Non-GAAP Net Income / (Loss)$   341   $   380   $   327    -10.3%  4.3% $   1,400   $   1,183    18.3%  
                     
  GAAP EPS $   3.56   $   1.49   $   0.61    138.9%  483.6% $   6.10   $   2.17    181.1%  
  EPS Adjustments (1) $  2.31  $  (0.08) $  (0.74)     $  0.50  $  (2.59)    
  Non-GAAP EPS $   1.25   $   1.57   $   1.35    -20.4%  -7.4% $   5.60   $   4.76    17.6%  
                     
                     

Please see “Non-GAAP Financial Measures” on page 3 of this release.

Additional Information for the Fourth Quarter and full-year 2015:

Supplemental Information ($ millions, unaudited) (1, 2)

                      
                      
    Q4 2015 Q3 2015 Q4 2014 % Q4 Total Q - Q Y - Y  2015   2014  Y - Y
  
                        
  Automotive$  422  $  308  $  292   26%  37%  45% $  1,342  $  1,144   17% 
                      
  Secure Identificantion Solutions (SIS)$  225  $  269  $  223   14%  -16%  1% $  973  $  996   -2% 
                      
  Secure Connected Devices (SCD)$  379  $  317  $  349   24%  20%  9% $  1,261  $  1,028   23% 
                      
  Secure Interface & Infrastructure (SI&I)$  280  $  270  $  305   17%  4%  -8% $  1,144  $  1,040   10% 
                      
  High Performance Mixed Signal (HPMS)$  1,306  $  1,164  $  1,169   81%  12%  12% $  4,720  $  4,208   12% 
                      
  Standard Products (STDP)$  271  $  325  $  331   17%  -17%  -18% $  1,241  $  1,275   -3% 
                      
  Product Revenue$   1,577   $   1,489   $   1,500    98%  6%  5% $   5,961   $   5,483    9% 
                      
  Corporate & Other$  29  $  33  $  37   2%  -12%  -22% $  140  $  164   -15% 
                      
  Total Revenue$   1,606   $   1,522   $   1,537    100%  6%  4% $  6,101  $  5,647   8% 
                      

Note:

  1. As a result of the FSL Merger, NXP has included previously reported Freescale Semiconductor (“Freescale”) product group revenue into its various existing High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. As of the fourth quarter 2015, the NXP HPMS operating segments include the following (1) Automotive includes revenue from Freescale’s Automotive MCU and Analog & Sensor product groups; (2) Secure Connected Devices includes revenue from Freescale’s Microcontroller product group; (3) Secure Interface & Infrastructure, previously known as Secure Interface & Power includes revenue from Freescale’s Digital Networking and RF product groups.  Additionally, certain portions of Freescale’s Analog & Sensor product group and Other revenue is apportioned to various NXP operating segments consistent with NXPs prior product and revenue classification approach, this included product-functionality alignment as well intellectual property (IP) sales and licensing revenue.
  2. 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 First Quarter 2016: ($ millions) (1)

         
   Low Mid High 
         
 Product Revenue$   2,117   $   2,174   $   2,232   
         
 Q-Q  34%  38%  42% 
               
 Other Revenue$  34  $  36  $  38  
               
 Total Revenue$   2,150   $   2,210   $   2,270   
               
 Q-Q  34%  38%  41% 
               
 Non-GAAP Gross Profit$   1,055   $   1,094   $   1,135   
               
 Non-GAAP Gross Margin 49.0%  49.5%  50.0% 
               
 Non-GAAP Operating Margin 22.5%  23.0%  23.5% 
               
 Interest Expense$  (95) $  (95) $  (95) 
               
 Cash Taxes$  (15) $  (16) $  (17) 
               
 Non-controlling Interest$  (6) $  (10) $  (14) 
               
 Non-GAAP Net Income$   370   $   388   $   407   
               
 Ave. Diluted Shares   354     354     354  
               
 Non - GAAP EPS$   1.05   $   1.10   $   1.15   
         
         

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:

Non-GAAP Financial Measures

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) Other income, (vi) Operating income (loss), (vii) Operating margin, (viii) Financial Income (expense), (ix) Cash tax expense, (x) Results relating to equity-accounted investees, (xi) Net income (loss), (xii) Net income (loss) attributable to stockholders, (xiii) Weighted average shares –diluted, (xiv) Diluted net income (loss) attributable to stockholders per share, (xv) EBITDA, adjusted EBITDA and trailing 12 month adjusted EBITDA, and (xvi) non-GAAP free cash flow. 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, process and product transfer costs, non-cash interest expense on convertible notes, extinguishment of debt, changes in the fair value of the warrant liability, foreign exchange differences on our debt and the non-cash impact on income tax expense. 

Management does not believe that these items are reflective of the Company’s underlying performance. 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. NXP believes this non-GAAP financial information provides additional insight into the Company’s on-going performance and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Company’s on-going operations and enable more meaningful period to period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. 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).”

Conference Call and Webcast Information
NXP will host a conference call on February 4, 2016 at 8:00 a.m. U.S. Eastern Time (2:00 p.m. Central European Time) to discuss its fourth quarter and full-year 2015 results and provide an outlook for the first quarter of 2016. 

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 23904851.  To listen to a webcast of the event, please visit the Investor Relations section of the NXP website at www.nxp.com.  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 45,000 employees in more than 35 countries, and posted revenue of $6.1 billion in 2015. 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 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 Full Year
  Dec. 31, 
2015
 Oct. 4,
2015
 Dec. 31, 
2014
  2015   2014 
           
Revenue $   1,606   $   1,522   $   1,537   $   6,101   $   5,647  
           
Cost of revenue   (987)    (782)    (833)    (3,314)    (3,007)
           
Gross profit   619      740      704      2,787      2,640  
           
Research and development   (318)    (178)    (198)    (890)    (763)
Selling, general and administrative   (413)    (162)    (167)    (922)    (686)
Amortization of acquisition-related intangible assets   (133)    (29)    (31)    (223)    (152)
Total operating expenses   (864)    (369)    (396)    (2,035)    (1,601)
           
Other income (expense)   1,258     4     2     1,263     10 
           
Operating income (loss)   1,013      375      310      2,015      1,049  
           
Financial income (expense):        
  Extinguishment of debt   -     -     -     -     (3)
  Other financial income (expense)   (174)    16     (137)    (529)    (407)
           
Income (loss) before taxes   839      391      173      1,486      639  
           
Benefit (provision) for income taxes   148     (15)    (9)    104     (40)
Results relating to equity-accounted investees   2     3     3     9     8 
           
Net income (loss)   989     379     167     1,599     607 
Net (income) loss attributable to non-controlling interests   (17)    (18)    (18)    (73)    (68)
Net income (loss) attributable to stockholders   972      361      149      1,526      539  
           
Earnings per share data:         
Net income (loss) attributable to stockholders per common share     
           
Basic earnings per common share in $$  3.70  $  1.56  $  0.64  $  6.36  $  2.27 
Diluted earnings per common share in $$  3.56  $  1.49  $  0.61  $  6.10  $  2.17 
           
Weighted average number of shares of common stock (in thousands):    
Basic  262,766   231,545   232,367   239,764   237,954 
Diluted  272,785   242,122   242,901   250,116   248,609 
           

 

NXP Semiconductors 
Table 2: Condensed consolidated balance sheet (unaudited) 
       
       
($ in millions) As of
  Dec. 31, 
2015
 Oct. 4,
2015
 Dec. 31, 
2014
       
Current assets:      
Cash and cash equivalents $  1,614  $  2,492  $  1,185 
Accounts receivable, net    1,047     611     546 
Other receivables    83     46     47 
Assets held for sale    15     356     - 
Inventories, net    1,879     751     755 
Other current assets    174     143     107 
Total current assets    4,812      4,399      2,640  
       
Non-current assets:      
Other non-current assets    602     451     436 
Property, plant and equipment    2,922     1,097     1,123 
Identified intangible assets    8,790     465     573 
Goodwill    9,228     1,838     2,121 
Total non-current assets    21,542      3,851      4,253  
       
Total assets    26,354      8,250      6,893  
       
Current liabilities:      
Accounts payable    1,014     736     729 
Liabilities held for sale    -     8     - 
Restructuring liabilities-current   197     21     37 
Accrued liabilities    781     480     534 
Short-term debt    556     532     20 
Total current liabilities    2,548      1,777      1,320  
       
Non-current liabilities:      
Long-term debt    8,656     4,518     3,979 
Restructuring liabilities    43     3     3 
Deferred tax liabilities    2,293     72     76 
Other non-current liabilities    1,011     723     714 
Total non-current liabilities    12,003      5,316      4,772  
       
Non-controlling interests    288     268     263 
Stockholders’ equity    11,515     889     538 
Total equity    11,803      1,157      801  
       
Total liabilities and equity    26,354      8,250      6,893  
       

 

           
NXP Semiconductors 
Table 3: Condensed consolidated statement of cash flows (unaudited) 
           
           
($ in millions) Three Months Ended Full Year
  Dec. 31, 
2015
 Oct. 4,
2015
 Dec. 31, 
2014
  2015   2014 
           
Cash Flows from operating activities         
Net income (loss)  $   989   $   379   $   167   $   1,599   $   607  
Adjustments to reconcile net income (loss):        
Depreciation and amortization   230     94     97     517     405 
Stock-based compensation   111     34     34     216     133 
Change in fair value of the Warrant liability   1     (67)    2     31     2 
Amortization of discount on debt   11     9     3     39     3 
Amortization of debt issuance costs   11    -      13     11     13 
(Gain) loss on extinguishment of debt   -     -     -     -     3 
Net (gain) loss on sale of assets   (1,258)    (4)    (3)    (1,263)    (10)
Results relating to equity accounted investees   (2)    (3)    (3)    (9)    (8)
Changes in deferred taxes    (69)    4     (1)    (63)    1 
Changes in operating assets and liabilities:        
(Increase) decrease in receivables and other current assets   71     (96)    108     (78)    (111)
(Increase) decrease in inventories   154     (5)    (27)    82     (42)
Decrease (Increase) in other non-current assets   9     1     -     30     13 
Increase (decrease) in accounts payable and accrued liabilities   (10)    (5)    71     22     222 
Exchange differences    31     (6)    91     193     246 
Other items    (8)    5     4     3     (9)
Net cash provided by (used for) operating activities   271      340      556      1,330      1,468  
           
Cash flows from investing activities:         
Purchase of identified intangible assets   (5)    (1)    (10)    (12)    (36)
Capital expenditures on property, plant and equipment   (92)    (78)    (107)    (341)    (329)
Proceeds from disposals of property, plant and equipment   1     4     2     7     4 
Proceeds from disposals of assets held for sale   -     -     3     -     6 
Purchase of interests in businesses   (1,587)    -     (6)    (1,692)    (8)
Proceeds from sale of interests in businesses   1,604     -     -     1,605     1 
Proceeds from return of equity investment   -         1   
Other    2     (1)    (14)    2     (25)
Net cash (used for) provided by investing activities   (77)    (76)    (132)    (430)    (387)
           
Cash flows from financing activities:         
Net (repayments) borrowings of short-term debt   (1)    (1)    -     (2)    (17)
Repayments under the revolving credit facility   -     -     (750)    -     (950)
Amounts drawn under the revolving credit facility   -     -     -     -     800 
Repurchase of long-term debt   (3,586)    -     -     (3,586)    (92)
Principal payments on long-term debt   (8)    (6)    (5)    (32)    (15)
Proceeds from the issuance of long-term debt   2,680     -     1,150     3,680     1,150 
Cash paid for debt issuance costs   (22)    -     (16)    (32)    (16)
Proceeds from the sale of warrants   -     -     134     -     134 
Cash paid for Notes hedge derivatives   -     -     (208)    -     (208)
Dividends paid to non-controlling interests   -     (51)    -     (51)    (50)
Cash proceeds from exercise of stock options   18     8     48     51     145 
Purchase of treasury shares   (151)    (158)    (180)    (475)    (1,435)
Hold-back payments on prior acquisitions   -     -     -     (2)    - 
Net cash provided by (used for) financing activities   (1,070)    (208)    173      (449)    (554)
           
Effect of changes in exchange rates on cash positions   (2)    1     (6)    (22)    (12)
Increase (decrease) in cash and cash equivalents   (878)    57      591      429      515  
Cash and cash equivalents at beginning of period   2,492      2,435      594      1,185      670  
Cash and cash equivalents at end of period   1,614      2,492      1,185      1,614      1,185  
           
           

 

NXP Semiconductors 
Table 4: Reconciliation of GAAP to non-GAAP Segment Results (unaudited) 
           
           
($ in millions) Three Months Ended Full Year
  Dec. 31, 
2015
 Oct. 4,
2015
 Dec. 31, 
2014
  2015   2014 
           
High Performance Mixed Signal (HPMS)    1,306     1,164     1,169     4,720     4,208 
Standard Products    271     325     331     1,241     1,275 
Product Revenue    1,577      1,489      1,500      5,961      5,483  
Corporate and Other    29     33     37     140     164 
Total Revenue $   1,606   $   1,522   $   1,537   $   6,101   $   5,647  
           
           
           
HPMS Revenue $   1,306   $   1,164   $   1,169   $   4,720   $   4,208  
Percent of Total Revenue  81.3%  76.5%  76.1%  77.4%  74.5%
HPMS segment GAAP gross profit    534      626      595      2,367      2,253  
PPA effects 1)    (164)    (1)    (1)    (166)    (2)
Restructuring 2)    (8)    -     -     (9)    - 
Stock based compensation 2)    (6)    (2)    (2)    (12)    (7)
Other incidentals    (1)    1     1     (1)    - 
HPMS segment non-GAAP gross profit $   713   $   628   $   597   $   2,555   $   2,262  
           
HPMS segment GAAP gross margin  40.9%  53.8%  50.9%  50.1%  53.5%
HPMS segment non-GAAP gross margin  54.6%  54.0%  51.1%  54.1%  53.8%
           
HPMS segment GAAP operating profit    995      331      277      1,885      983  
PPA effects 1)    (283)    (14)    (16)    (329)    (84)
Restructuring 2)    (195)    1     (2)    (211)    (3)
Stock based compensation 2)    (99)    (28)    (27)    (184)    (104)
Other incidentals 3)    1,191     1     1     1,191     6 
HPMS segment non-GAAP operating profit $   381   $   371   $   321   $   1,418   $   1,168  
           
HPMS segment GAAP operating margin  76.2%  28.4%  23.7%  39.9%  23.4%
HPMS segment non-GAAP operating margin  29.2%  31.9%  27.5%  30.0%  27.8%
           
           
           
Standard Products Revenue $   271   $   325   $   331   $   1,241   $   1,275  
Percent of Total Revenue  16.9%  21.4%  21.5%  20.3%  22.6%
Standard  Products segment GAAP gross profit    90      108      103      417      382  
PPA effects    (1)    -     -     (3)    (2)
Restructuring    (4)    (4)    (6)    (9)    (31)
Stock based compensation    (1)    (1)    (1)    (3)    (3)
Other incidentals    (1)    (2)    (3)    (6)    (10)
Standard Products segment non-GAAP gross profit $   97   $   115   $   113   $   438   $   428  
           
Standard Products segment GAAP gross margin  33.2%  33.2%  31.1%  33.6%  30.0%
Standard Products segment non-GAAP gross margin  35.8%  35.4%  34.1%  35.3%  33.6%
           
Standard Products segment GAAP operating profit    103      56      41      264      120  
PPA effects    (12)    (12)    (12)    (50)    (58)
Restructuring    (4)    (4)    (6)    (9)    (37)
Stock based compensation    (11)    (6)    (7)    (31)    (29)
Other incidentals 3)    66     (2)    (3)    61     (10)
Standard Products segment non-GAAP operating profit $   64   $   80   $   69   $   293   $   254  
           
Standard Products segment GAAP operating margin  38.0%  17.2%  12.4%  21.3%  9.4%
Standard Products segment non-GAAP operating margin  23.6%  24.6%  20.8%  23.6%  19.9%
           
           
           
Corporate and Other Revenue $   29   $   33   $   37   $   140   $   164  
Percent of Total Revenue  1.8%  2.1%  2.4%  2.3%  2.9%
Corporate and Other segment GAAP gross profit    (5)    6      6      3      5  
PPA effects    (2)    (2)    (2)    (9)    (8)
Restructuring    (1)    -     1     -     (12)
Other incidentals    2     3     1     6     2 
Corporate and Other segment non-GAAP gross profit $   (4) $   5   $   6   $   6   $   23  
           
Corporate and Other segment GAAP gross margin -17.2%  18.2%  16.2%  2.1%  3.0%
Corporate and Other segment non-GAAP gross margin -13.8%  15.2%  16.2%  4.3%  14.0%
           
Corporate and Other segment GAAP operating profit    (85)    (12)    (8)    (134)    (54)
PPA effects    (5)    (6)    (6)    (22)    (25)
Restructuring 2)    (40)    (1)    (4)    (44)    (17)
Stock based compensation    (1)    -     -     (1)    - 
Merger-related costs    (27)    (3)    -     (42)    - 
Other incidentals    -     -     3     1     (4)
Corporate and Other segment non-GAAP operating profit $   (12) $   (2) $   (1) $   (26) $   (8)
           
Corporate and Other segment GAAP operating margin -293.1%  -36.4%  -21.6%  -95.7%  -32.9%
Corporate and Other segment non-GAAP operating margin -41.4%  -6.1%  -2.7%  -18.6%  -4.9%
           
           
           
1) Includes Purchase Accounting effect on inventory that will be amortized over 4 months. 
           
2) Includes severance, contract termination costs and accelerated vesting charges related to the acquisition of Freescale. 
           
3) Includes the recognition of the gain on the sale of the RF Power and Bipolar businesses.   

 

 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, 
2015
 Oct. 4,
2015
 Dec. 31, 
2014
  
2015
   
2014
 
            
 Revenue $   1,606   $   1,522   $   1,537   $   6,101   $   5,647  
            
 GAAP Gross profit $   619   $   740   $   704   $   2,787   $   2,640  
 PPA effects 1)    (167)    (3)    (3)    (178)    (12)
 Restructuring 2)    (13)    (4)    (5)    (18)    (43)
 Stock Based Compensation 2)    (7)    (3)    (3)    (15)    (10)
 Other incidentals    -     2     (1)    (1)    (8)
 Non-GAAP Gross profit $   806   $   748   $   716   $   2,999   $   2,713  
            
 GAAP Gross margin  38.5%  48.6%  45.8%  45.7%  46.8%
            
 Non-GAAP Gross margin  50.2%  49.1%  46.6%  49.2%  48.0%
            
 GAAP Research and development $  (318) $  (178) $  (198) $  (890) $  (763)
 Restructuring 2)    (79)    1     (4)    (91)    (9)
 Stock based compensation 2)    (21)    (7)    (7)    (45)    (20)
 Other incidentals    1     -     -     1     (1)
 Non-GAAP Research and development $  (219) $  (172) $  (187) $  (755) $  (733)
            
 GAAP Selling, general and administrative $  (413) $  (162) $  (167) $  (922) $  (686)
 Restructuring 2)    (147)    (1)    (3)    (155)    (5)
 Stock based compensation 2)    (83)    (24)    (24)    (156)    (103)
 Merger-related costs    (27)    (3)    -     (42)    - 
 Other incidentals    (1)    (3)    3     (4)    (7)
 Non-GAAP Selling, general and administrative $  (155) $  (131) $  (143) $  (565) $  (571)
            
 GAAP amortization of acquisition-related intangible assets $  (133) $  (29) $  (31) $  (223) $  (152)
 PPA effects    (133)    (29)    (31)    (223)    (152)
 Non-GAAP amortization of acquisition-related intangible assets $   -    $   -    $  -   $   -    $   -   
            
 GAAP Other income (expense) $  1,258  $  4  $  2  $  1,263  $  10 
 PPA effects    -     -     -     -     (3)
 Other incidentals 3)    1,257     -     (1)    1,257     8 
 Non-GAAP Other income (expense) $  1  $  4  $  3  $  6  $  5 
            
 GAAP Operating income (loss) $   1,013   $   375   $   310   $   2,015   $   1,049  
 PPA effects 1)    (300)    (32)    (34)    (401)    (167)
 Restructuring 2)    (239)    (4)    (12)    (264)    (57)
 Stock based compensation 2)    (111)    (34)    (34)    (216)    (133)
 Merger-related costs    (27)    (3)    -     (42)    - 
 Other incidentals 3)    1,257     (1)    1     1,253     (8)
 Non-GAAP Operating income (loss) $   433   $   449   $   389   $   1,685   $   1,414  
            
 GAAP Operating margin  63.1%  24.6%  20.2%  33.0%  18.6%
            
 Non-GAAP Operating margin  27.0%  29.5%  25.3%  27.6%  25.0%
            
 GAAP Financial income (expense) $  (174) $  16  $  (137) $  (529) $  (410)
 Non-cash interest expense on convertible notes    (10)    (9)    (3)    (38)    (3)
 Foreign exchange gain (loss) on debt    (31)    6     (91)    (193)    (246)
 Gain (loss) on extinguishment of long term debt    -     -     -     -     (3)
 Changes in fair value of warrant liability    (1)    67     (2)    (31)    (2)
 Other financial expense    (76)    (4)    (4)    (95)    (17)
 Non-GAAP Financial income (expense) $   (56) $   (44) $   (37) $   (172) $   (139)
            
 GAAP Income tax benefit (provision) $   148   $   (15) $   (9) $   104   $   (40)
 Other adjustments    167     (8)    (2)    144     (16)
 Non-GAAP Cash tax (expense) $   (19) $   (7) $   (7) $   (40) $   (24)
            
 GAAP Results relating to equity-accounted investees $   2   $   3   $  3  $   9   $   8  
 Other adjustments    2     3     3     9     8 
 Non-GAAP Results relating to equity-accounted investees $   -    $   -    $   -    $   -    $   -   
            
 GAAP Net income (loss) $   989   $   379   $   167   $   1,599   $   607  
 PPA effects 1)    (300)    (32)    (34)    (401)    (167)
 Restructuring 2)    (239)    (4)    (12)    (264)    (57)
 Stock based compensation 2)    (111)    (34)    (34)    (216)    (133)
 Merger-related costs    (27)    (3)    -     (42)    - 
 Other incidentals 3)    1,257     (1)    1     1,253     (8)
 Other adjustments    51 )   55     (99)    (204)    (279)
 Non-GAAP Net income (loss) $   358   $   398   $   345   $   1,473   $   1,251  
            
 GAAP Net income (loss) attributable to stockholders $   972   $   361   $   149   $   1,526   $   539  
 PPA effects 1)    (300)    (32)    (34)    (401)    (167)
 Restructuring 2)    (239)    (4)    (12)    (264)    (57)
 Stock based compensation 2)    (111)    (34)    (34)    (216)    (133)
 Merger-related costs    (27)    (3)    -     (42)    - 
 Other incidentals 3)    1,257     (1)    1     1,253     (8)
 Other adjustments    51  4)   55     (99)    (204)    (279)
 Non-GAAP Net income (loss) attributable to stockholders $   341   $   380   $   327   $   1,400   $   1,183  
            
 GAAP Weighted average shares - diluted    272,785     242,122     242,901     250,116     248,609 
 Non-GAAP Adjustment    -     -     -     -     - 
 Non-GAAP Weighted average shares - diluted    272,785     242,122     242,901     250,116     248,609 
            
 GAAP Diluted net income (loss) attributable to stockholders per share $   3.56   $   1.49   $   0.61   $   6.10   $   2.17  
 Non-GAAP Diluted net income (loss) attributable to stockholders per share $   1.25   $   1.57   $   1.35   $   5.60   $   4.76  
            
            
 1) Includes Purchase Accounting effect on inventory that will be amortized over 4 months. 
            
 2) Includes severance, contract termination costs and accelerated vesting charges related to the acquisition of Freescale. 
                    
 3) Includes the recognition of the gain on the sale of the RF Power and Bipolar businesses. 
                    
 4) Includes: During 4Q15: Non-cash interest expense on convertible Notes: ($10) million; Foreign exchange loss on debt: ($31) million; Changes in fair value of warrant liability: ($1) million; Other financial expense: ($76) million; Results relating to equity-accounted investees: $2 million; and difference between book and cash income taxes: $167 million. 

 

NXP Semiconductors 
Table 6: Adjusted EBITDA and Free Cash Flow (unaudited) 
           
           
           
($ in millions) Three Months Ended Full Year
  Dec. 31, 
2015
 Oct. 4,
2015
 Dec. 31,
2014
 2015 2014
           
           
Net Income $   989   $   379   $   167   $   1,599   $   607  
           
Reconciling items to EBITDA          
Financial (income) expense    174     (16)    137     529     410 
(Benefit) provision for income taxes    (148)    15     9     (104)    40 
Depreciation    89     58     58     262     219 
Amortization    141     36     39     255     186 
EBITDA $   1,245   $   472   $   410   $   2,541   $   1,462  
           
Reconciling items to adjusted EBITDA          
Results of equity-accounted investees    (2)    (3)    (3)    (9)    (8)
Purchase accounting effect on inventory     149     -     -     149     - 
Restructuring 1)    239     4     11     264     56 
Stock based compensation    111     34     34     216     133 
Merger-related costs    27     3     -     42     - 
Other incidental items 1)    (1,254)    4     (1)    (1,245)    7 
Adjusted EBITDA $   515   $   514   $   451   $   1,958   $   1,650  
           
Trailing twelve month adjusted EBITDA $   1,958   $   1,894   $   1,650   $   1,958   $   1,650  
           
           
1) Excluding depreciation property, plant and equipment and amortization of software related to:       
           
  Restructuring    -     -   1     -   1 
  Other incidental items  (3)  (3)    -   (8)  1 
           
           
           
           
           
($ in millions) Three Months Ended Full Year
  Dec. 31, 
2015
 Oct. 4,
2015
 Dec. 31, 
2014
  2015   2014 
           
Net cash provided by (used for) operating activities  $   271   $   340   $   556   $   1,330   $   1,468  
Net capital expenditures on property, plant and equipment    (91)    (74)    (105)    (334)    (325)
           
Non-GAAP free cash flow $   180   $   266   $   451   $   996   $   1,143  
Non-GAAP free cash flow as a percent of Revenue  11%  17%  29%  16%  20%
           
           



 

For further information, please contact:
Investors:                        
Jeff Palmer                       
jeff.palmer@nxp.com
+1 408 518 5411 

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

Primary Logo