[ Back ]   [ More News ]   [ Home ]
NXP Semiconductors Reports Fourth Quarter and Full Year 2017 Results


 Q4 2017 2017
Revenue$2.456 billion $9.256 billion
GAAP Gross margin50.6% 49.9%
GAAP Operating margin8.6% 22.7%
    
Non-GAAP Gross margin54.2% 53.2%
Non-GAAP Operating margin31.1% 29.4%
    

EINDHOVEN, The Netherlands, Feb. 07, 2018 (GLOBE NEWSWIRE) -- NXP Semiconductors N.V. (NASDAQ:NXPI) today reported financial results for the fourth quarter and full year ended December 31, 2017. 

NXP delivered fourth quarter revenue of $2.46 billion, an increase of approximately 1 percent year on year, and an increase of 3 percent as compared to the prior quarter, with the annual period comparison impacted by the divestment of the Standard Products business during the first quarter of 2017. HPMS segment revenue was $2.35 billion, an increase of 14 percent year on year, and an increase of 3 percent on a sequential basis.

Full year revenue was $9.26 billion, a decline of approximately 3 percent year on year, with the annual period comparison impacted by the previously noted divestment of the Standard Products business. Full year HPMS segment revenue was $8.75 billion, an increase of 8 percent year on year.

Within the Automotive group, fourth quarter revenue was $970 million, up 12 percent year on year, with auto MCU, advanced analog and infotainment all contributing to the year on year growth. For the full year 2017, Automotive group revenue was $3.76 billion, up 11 percent year on year. Within the Secure Connected Devices group, fourth quarter revenue was $745 million, up 31 percent year on year driven by demand for general purpose, multi-market MCU and high performance application processor products, in addition to seasonal strength for mobile transaction products. For the full year 2017, Secure Connected Device group revenue was $2.59 billion, up 21 percent year on year. In the Secure Interface and Infrastructure group, fourth quarter revenue was $497 million, up 3 percent year on year, driven by growth in Interface product revenue, offset by year-on-year revenue declines within the Digital Networking and RF-based product groups. For the full year 2017, Secure Interface and Infrastructure group revenue was $1.87 billion, up 3 percent year on year. Lastly, in Secure Identification Solutions group, fourth quarter revenue was $136 million, down 7 percent year on year due to ongoing weakness in the global bank-card and government identification markets, offset by positive trends in the mobility and retail markets. For the full year 2017, Secure Identification Solutions group revenue was $523 million, down 29 percent year on year.

“We continue to believe that our transaction with Qualcomm is critical to supporting our customers’ long term requirements in both autonomous driving and secure IoT given our complimentary product portfolios, Qualcomm’s strength in connectivity and high end processing and the difficulty of organically building leadership solutions. We are working diligently to close our transaction in early 2018. As of January 18th, the only outstanding governmental regulatory approval required is from the Ministry of Commerce (“MOFCOM”) of the Government of China. Once obtained, the companies can execute the final tender offer process. Finally, I would like to personally thank all our employees for their focus and significant effort they have invested to assure NXP’s success and to thank all our customers for their commitment to NXP,” said Richard Clemmer, NXP Chief Executive Officer.

“In the fourth quarter, our GAAP operating margin was 8.6 percent, a 150-basis point improvement from the fourth quarter of 2016 due to the profit fall-through associated with the year on year growth of our HPMS segment, combined with the divestment of our Standard Products business which occurred in early 2017. Our fourth quarter non-GAAP operating margin was 31.1 percent, representing a 180-basis point improvement compared to the fourth quarter of 2016 and a 30-basis point improvement sequentially. And finally, due to flat gross debt and improved cash generation in the quarter, our overall financial leverage was reduced to 0.96x,” said Peter Kelly, NXP Chief Financial Officer.

Summary of Reported Fourth Quarter and Full-Year 2017 Results ($ millions, unaudited)

                    
                    
   Q4 2017
  Q3 2017
  Q4 2016
  Q - Q
  Y - Y
  2017
  2016
  Y - Y   
                                   
 Product Revenue $2,348  $2,288  $2,385   2.6%  -1.6% $8,863  $9,306  -4.8%  
 Corporate & Other $108  $
99  $
55   9.1%  96.4% $
393
  $
192
  104.7%  
 Total Revenue $   2,456   $   2,387   $   2,440    2.9%  0.7% $   9,256   $   9,498   -2.5%  
 GAAP Gross Profit $   1,242   $   1,215   $   1,189    2.2%  4.5% $   4,619   $   4,069   13.5%  
 Gross Profit Adjustments (1) $(89) $(68) $(59)     $(306) $(721)    
 Non-GAAP Gross Profit $   1,331   $   1,283   $   1,248    3.7%  6.7% $   4,925   $   4,790   2.8%  
 GAAP Gross Margin  50.6%  50.9%  48.7%      49.9%  42.8%    
 Non-GAAP Gross Margin  54.2%  53.7%  51.1%      53.2%  50.4%    
 GAAP Operating Income $   210   $   163   $   173    28.8%  21.4% $   2,102   $   (150)   NM   
 Operating Income Adjustments (1)  (553)  (572)  (542)      (620)  (2,681)    
 Non-GAAP Operating Income $   763   $   735   $   715    3.8%  6.7% $   2,722   $   2,531   7.5%  
 GAAP Operating Margin  8.6%  6.8%  7.1%      22.7%  -1.6%    
 Non-GAAP Operating Margin  31.1%  30.8%  29.3%      29.4%  26.6%    
 (1) For an explanation of GAAP to non-GAAP adjustments, please see “Non-GAAP Financial Measures” on page 3 of this release. 
                    

Additional Information for the Fourth Quarter 2017:


Supplemental Information ($ millions, unaudited) 

                   
                   
   Q4 2017
  Q3 2017
  Q4 2016
  Q-Q
  Y-Y
   2017
   2016
  Y-Y  
                                  
 Automotive $  970  $  948  $  863   2%  12% $  3,762  $  3,379  11% 
 Secure Identification Solutions (SIS) $  136  $  139  $  147   -2%  -7% $  523  $  737  -29% 
 Secure Connected Devices (SCD) $  745  $  713  $  569   4%  31% $  2,587  $  2,146  21% 
 Secure Interface & Infrastructure (SI&I) $
497
  $
488
  $
483
   2%  3% $
1,873
  $
1,824
  3% 
 High Performance Mixed Signal (HPMS) $  2,348  $  2,288  $  2,062   3%  14% $  8,745  $  8,086  8% 
 Standard Products (STDP) $
-
  $
-
  $
323
     NM     NM  $
118
  $
1,220
  -90% 
 Product Revenue $  2,348  $  2,288  $  2,385   3%  -2% $  8,863  $  9,306  -5% 
 Corporate & Other $
108
  $
99
  $
55
   9%  96% $
393
  $
192
  105% 
 Total Revenue $   2,456   $   2,387   $   2,440    3%  1% $   9,256   $   9,498   -3% 
                   

Guidance and Conference Call

As previously announced, NXP will not hold an earnings call nor provide forward guidance for the first quarter of 2018 due to the pending acquisition of NXP by Qualcomm.

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) EBITDA, adjusted EBITDA and trailing 12 month adjusted EBITDA, and (xi) non-GAAP 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, changes in the fair value of the warrant liability prior to January 1, 2016 and foreign exchange gains and losses.

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 over 30,000 employees in more than 30 countries and posted revenue of $9.26 billion in 2017. 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, our ability to complete merger and acquisition related activity including risks and uncertainties associated with the pending offer by Qualcomm River Holdings B.V., a wholly owned subsidiary of QUALCOMM Incorporated, to purchase all of NXP’s outstanding common shares; 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:                                                                                                                                              
Jeff Palmer                                                                                                                                             
jeff.palmer@nxp.com                                                                                                                          
+1 408 518 5411

Media:
Jacey Zuniga 
jacey.zuniga@nxp.com
+1 512 895 7398 

           
NXP Semiconductors          
Table 1: Condensed consolidated statement of operations (unaudited)        
           
($ in millions except share data) Three Months Ended Full Year
  December 31,
2017
 October 1,
2017
 December 31,
2016
  2017   2016 
           
Revenue $   2,456   $   2,387   $   2,440   $   9,256   $   9,498  
           
Cost of revenue    (1,214)    (1,172)    (1,251)    (4,637)    (5,429)
           
Gross profit    1,242      1,215      1,189      4,619      4,069  
           
Research and development    (414)    (392)    (362)    (1,554)    (1,560)
Selling, general and administrative    (269)    (292)    (292)    (1,090)    (1,141)
Amortization of acquisition-related intangible assets    (347)    (363)    (363)    (1,448)    (1,527)
Total operating expenses    (1,030)    (1,047)    (1,017)    (4,092)    (4,228)
           
Other income (expense)    (2)    (5)    1     1,575     9 
           
Operating income (loss)    210      163      173      2,102      (150)
           
Financial income (expense):          
Extinguishment of debt    -     -     -     (41)    (32)
Other financial income (expense)    (79)    (76)    (96)    (325)    (421)
           
Income (loss) before taxes    131      87      77      1,736      (603)
           
Benefit (provision) for income taxes    629     30     456     483     851 
Results relating to equity-accounted investees    8     6     4     53     11 
           
Net income (loss)    768     123     537     2,272     259 
Less: Net income (loss) attributable to non-controlling interests    15     15     17     57     59 
Net income (loss) attributable to stockholders    753      108      520      2,215      200  
           
Earnings per share data:           
Net income (loss) per common share attributable to stockholders in $:        
           
Basic $  2.20  $  0.32  $  1.55  $  6.54  $  0.59 
Diluted $  2.17  $  0.31  $  1.51  $  6.41  $  0.58 
           
Weighted average number of shares of common stock outstanding during the period (in thousands):      
           
Basic  342,088   338,586   334,768   338,646   338,477 
Diluted  347,176   346,152   343,546   345,802   347,607 
           

 

        
NXP Semiconductors       
Table 2: Condensed consolidated balance sheet (unaudited)       
        
($ in millions) As of 
  December 31,
2017
 October 1,
2017
 December 31,
2016
 
        
Current assets:       
Cash and cash equivalents $  3,547 $  3,065 $  1,894 
Accounts receivable, net    879    915    1,033 
Assets held for sale     -    -    1,104 
Inventories, net    1,236    1,205    1,113 
Other current assets    382    321    254 
Total current assets    6,044     5,506     5,398  
        
Non-current assets:       
Other non-current assets    981    862    962 
Property, plant and equipment, net    2,295    2,288    2,352 
Identified intangible assets, net    5,863    6,250    7,343 
Goodwill    8,866    8,887    8,843 
Total non-current assets    18,005     18,287     19,500  
        
Total assets    24,049     23,793     24,898  
        
Current liabilities:       
Accounts payable    1,146    1,052    973 
Liabilities held for sale    -    -    198 
Restructuring liabilities-current    74    79    129 
Accrued liabilities    747    818    712 
Short-term debt    751    754    421 
Total current liabilities    2,718     2,703     2,433  
        
Non-current liabilities:       
Long-term debt    5,814    5,802    8,766 
Restructuring liabilities    15    20    22 
Deferred tax liabilities    701    1,325    1,659 
Other non-current liabilities    1,085    954    862 
Total non-current liabilities    7,615     8,101     11,309  
        
Non-controlling interests    189    174    221 
Stockholders’ equity    13,527    12,815    10,935 
Total equity    13,716     12,989     11,156  
        
Total liabilities and equity    24,049     23,793     24,898  
        

 

            
NXP Semiconductors           
Table 3: Condensed consolidated statement of cash flows (unaudited)         
            
($ in millions) Three Months Ended Full Year 
  December 31,
2017
 October 1,
2017
 December 31,
2016
  2017   2016  
            
Cash Flows from operating activities           
Net income (loss)  $   768   $   123   $   537   $   2,272   $   259   
Adjustments to reconcile net income (loss):           
Depreciation and amortization    542     537     530     2,173     2,205  
Stock-based compensation    78     68     82     281     338  
Excess tax benefits from share-based compensation plans    -     -     -     -     (5) 
Amortization of discount on debt    10     10     10     40     34  
Amortization of debt issuance costs    3     3     4     12     16  
Net (gain) loss on sale of assets    (4)    -     -     (1,615)    (11) 
Loss (gain) on extinguishment of debt    -     -     -     41     32  
Results relating to equity accounted investees    (8)    (6)    (4)    (22)    (11) 
Changes in deferred taxes    (593)    (109)    (469)    (797)    (925) 
Changes in operating assets and liabilities:           
(Increase) decrease in receivables and other current assets    (25)    3     67     31     (51) 
(Increase) decrease in inventories    (31)    (24)    24     (120)    568  
Increase (decrease) in accounts payable and accrued liabilities    82     36     (39)    225     (156) 
Decrease (Increase) in other non-current assets    (92)    (5)    6     (100)    5  
Exchange differences    5     8     (3)    30     15  
Other items    3     (1)    (8)    (4)    (10) 
Net cash provided by (used for) operating activities    738      643      737      2,447      2,303   
            
Cash flows from investing activities:           
Purchase of identified intangible assets    (10)    (16)    (25)    (66)    (59) 
Capital expenditures on property, plant and equipment    (133)    (162)    (131)    (552)    (389) 
Proceeds from disposals of property, plant and equipment    1     1     -     2     1  
Purchase of interests in businesses, net of cash acquired    -     -     -     -     (202) 
Proceeds from sale of interests in businesses, net of cash divested -     14     -     2,682     20  
Other    7     -     (1)    6     2  
Net cash provided by (used for) investing activities    (135)    (163)    (157)    2,072      (627) 
            
Cash flows from financing activities:           
Net (repayments) borrowings of short-term debt    -     -     -     -     (6) 
Amounts drawn under the revolving credit facility    -     -     -     -     200  
Repayments under the revolving credit facility    -     -     (200)    -     (200) 
Repurchase of long-term debt    -     -     -     (2,728)    (3,295) 
Principal payments on long-term debt    (4)    (4)    (9)    (16)    (38) 
Proceeds from the issuance of long-term debt    -     -     -     -     3,259  
Cash paid for debt issuance costs    -     -     -     -     (26) 
Dividends paid to non-controlling interests    -     (89)    -     (89)    (126) 
Cash proceeds from exercise of stock options    129     36     25     233     115  
Purchase of treasury shares and restricted stock unit withholdings   (248)    (2)    (62)    (286)    (1,280) 
Excess tax benefits from share-based compensation plans    -     -     -     -     5  
Net cash provided by (used for) financing activities    (123)    (59)    (246)    (2,886)    (1,392) 
            
Effect of changes in exchange rates on cash positions    2     2     (9)    20     (4) 
Increase (decrease) in cash and cash equivalents    482      423      325      1,653      280   
Cash and cash equivalents at beginning of period    3,065      2,642      1,569      1,894      1,614   
Cash and cash equivalents at end of period    3,547      3,065      1,894      3,547      1,894   
            
Net cash paid during the period for:           
Interest  81   27   109   245   348  
Income taxes  77   114   16   366   67  
            

 

           
NXP Semiconductors          
Table 4: Reconciliation of GAAP to non-GAAP Segment Results (unaudited)        
           
($ in millions) Three Months Ended Full Year
  December 31,
2017
 October 1,
2017
 December 31,
2016
 2017 2016
           
High Performance Mixed Signal (HPMS)  2,348   2,288   2,062   8,745   8,086 
Standard Products  -   -   323   118   1,220 
Product Revenue    2,348      2,288      2,385      8,863      9,306  
Corporate and Other  108   99   55   393   192 
Total Revenue $   2,456   $   2,387   $   2,440   $   9,256   $   9,498  
           
           
HPMS Revenue $   2,348   $   2,288   $   2,062   $   8,745   $   8,086  
Percent of Total Revenue  95.6%  95.9%  84.5%  94.5%  85.1%
HPMS segment GAAP gross profit    1,228      1,203      1,058      4,527      3,625  
PPA effects  (78)  (58)  (59)  (268)  (679)
Restructuring  -   -   1   -   (12)
Stock based compensation  (10)  (7)  (10)  (33)  (42)
Merger-related costs  -   (1)  -   (1)  - 
HPMS segment non-GAAP gross profit $   1,316   $   1,269   $   1,126   $   4,829   $   4,358  
           
HPMS segment GAAP gross margin  52.3%  52.6%  51.3%  51.8%  44.8%
HPMS segment non-GAAP gross margin  56.0%  55.5%  54.6%  55.2%  53.9%
           
HPMS segment GAAP operating profit    246      235      124      656      (302)
PPA effects  (430)  (425)  (426)  (1,737)  (2,202)
Restructuring  -   -   1   9   (52)
Stock based compensation  (77)  (67)  (76)  (278)  (313)
Merger-related costs  (3)  (3)  -   (10)  - 
Other incidentals  -   -   (1)  -   12 
HPMS segment non-GAAP operating profit $   756   $   730   $   626   $   2,672   $   2,253  
           
HPMS segment GAAP operating margin  10.5%  10.3%  6.0%  7.5%  -3.7%
HPMS segment non-GAAP operating margin  32.2%  31.9%  30.4%  30.6%  27.9%
           
           
Standard Products Revenue $   -   $   -   $   323   $   118   $   1,220  
Percent of Total Revenue    -      -    13.2%  1.3%  12.8%
Standard  Products segment GAAP gross profit    -      -      130      45      437  
PPA effects  -   -   -   -   (1)
Restructuring  -   -   (1)  -   (1)
Stock based compensation  -   -   (1)  (1)  (4)
Other incidentals  -   -   13   4   27 
Standard Products segment non-GAAP gross profit $   -   $   -   $   119   $   42   $   416  
           
Standard Products segment GAAP gross margin    -      -    40.2%  38.1%  35.8%
Standard Products segment non-GAAP gross margin    -      -    36.8%  35.6%  34.1%
           
Standard Products segment GAAP operating profit    -      -      92      31      268  
PPA effects  -   -   1   -   (19)
Restructuring  -   -   -   -   (1)
Stock based compensation  -   -   (6)  (2)  (23)
Other incidentals  -   -   9   4   17 
Standard Products segment non-GAAP operating profit $   -   $   -   $   88   $   29   $   294  
           
Standard Products segment GAAP operating margin    -      -    28.5%  26.3%  22.0%
Standard Products segment non-GAAP operating margin    -      -    27.2%  24.6%  24.1%
           
           
Corporate and Other Revenue    108   $   99   $   55   $   393   $   192  
Percent of Total Revenue  4.4%  4.1%  2.3%  4.2%  2.1%
Corporate and Other segment GAAP gross profit    14      12      1      47      7  
PPA effects  (1)  (1)  (1)  (5)  (6)
Restructuring  -   (1)  (1)  (3)  (5)
Stock based compensation  -   -   (1)  1   (3)
Other incidentals  -   -   1   -   5 
Corporate and Other segment non-GAAP gross profit $   15   $   14   $   3   $   54   $   16  
           
Corporate and Other segment GAAP gross margin  13.0%  12.1%  1.8%  12.0%  3.6%
Corporate and Other segment non-GAAP gross margin  13.9%  14.1%  5.5%  13.7%  8.3%
           
Corporate and Other segment GAAP operating profit    (36)    (72)    (43)    1,415      (116)
PPA effects  (1)  (1)  (2)  (5)  (16)
Restructuring  -   (7)  (6)  (10)  (15)
Stock based compensation  (1)  (1)  -   (1)  (2)
Merger-related costs  (29)  (39)  (37)  (129)  (67)
Other incidentals  (12)  (29)  1   1,539   - 
Corporate and Other segment non-GAAP operating profit $   7   $   5   $   1   $   21   $   (16)
           
Corporate and Other segment GAAP operating margin  -33.3%  -72.7%  -78.2%  360.1%  -60.4%
Corporate and Other segment non-GAAP operating margin  6.5%  5.1%  1.8%  5.3%  -8.3%
           
           

 

           
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,
2017
 October 1,
2017
 December 31,
2016
 2017 2016
           
Revenue $   2,456   $   2,387   $   2,440   $   9,256   $   9,498  
           
GAAP Gross profit $   1,242   $   1,215   $   1,189   $   4,619   $   4,069  
PPA effects  (79)  (59)  (60)  (273)  (686)
Restructuring  -   (1)  (1)  (3)  (18)
Stock Based Compensation  (10)  (7)  (12)  (33)  (49)
Merger-related costs  -   (1)  -   (1)  - 
Other incidentals  -   -   14   4   32 
Non-GAAP Gross profit $   1,331   $   1,283   $   1,248   $   4,925   $   4,790  
           
GAAP Gross margin  50.6%  50.9%  48.7%  49.9%  42.8%
           
Non-GAAP Gross margin  54.2%  53.7%  51.1%  53.2%  50.4%
           
GAAP Research and development $(414) $(392) $(362) $(1,554) $(1,560)
Restructuring  -   -   2   12   (41)
Stock based compensation  (35)  (30)  (32)  (122)  (123)
Merger-related costs  (1)  -   -   (2)  - 
Other incidentals  -   -   (1)  -   - 
Non-GAAP Research and development $(378) $(362) $(331) $(1,442) $(1,396)
           
GAAP Selling, general and administrative $(269) $(292) $(292) $(1,090) $(1,141)
PPA effects  (5)  (4)  (5)  (21)  (21)
Restructuring  -   (6)  (6)  (10)  (9)
Stock based compensation  (33)  (31)  (38)  (126)  (166)
Merger-related costs  (31)  (41)  (37)  (136)  (67)
Other incidentals  (10)  (23)  (3)  (34)  (13)
Non-GAAP Selling, general and administrative $(190) $(187) $(203) $(763) $(865)
           
GAAP amortization of acquisition-related intangible assets $(347) $(363) $(363) $(1,448) $(1,527)
PPA effects  (347)  (363)  (363)  (1,448)  (1,527)
Non-GAAP amortization of acquisition-related intangible assets$-  $-  $-  $-  $- 
           
GAAP Other income (expense) $(2) $(5) $1  $1,575  $9 
PPA effects  -   -   1   -   (3)
Other incidentals  (2)  (6)  (1)  1,573   10 
Non-GAAP Other income (expense) $-  $1  $1  $2  $2 
           
GAAP Operating income (loss) $   210   $   163   $   173   $   2,102   $   (150)
PPA effects  (431)  (426)  (427)  (1,742)  (2,237)
Restructuring  -   (7)  (5)  (1)  (68)
Stock based compensation  (78)  (68)  (82)  (281)  (338)
Merger-related costs  (32)  (42)  (37)  (139)  (67)
Other incidentals  (12)  (29)  9   1,543   29 
Non-GAAP Operating income (loss) $   763   $   735   $   715   $   2,722   $   2,531  
           
GAAP Operating margin  8.6%  6.8%  7.1%  22.7%  -1.6%
           
Non-GAAP Operating margin  31.1%  30.8%  29.3%  29.4%  26.6%
           
GAAP Financial income (expense) $(79) $(76) $(96) $(366) $(453)
PPA effects  -   -   -   -   6 
Non-cash interest expense on convertible notes  (10)  (11)  (9)  (41)  (40)
Foreign exchange gain (loss)  (3)  (5)  (2)  (16)  (15)
Extinguishment on debt  -   -   -   (41)  (32)
Other financial expense  (11)  (3)  (6)  (22)  (25)
Non-GAAP Financial income (expense) $   (55) $   (57) $   (79) $   (246) $   (347)
           
           

 

           
NXP Semiconductors          
Table 6: Adjusted EBITDA and Free Cash Flow (unaudited)          
           
($ in millions) Three Months Ended Full Year
  December 31,
2017
 October 1,
2017
 December 31,
2016
  2017   2016 
           
Net Income (loss) $   768   $   123   $   537   $   2,272   $   259  
           
Reconciling items to EBITDA          
Financial (income) expense    79     76     96     366     453 
(Benefit) provision for income taxes    (629)    (30)    (456)    (483)    (851)
Depreciation    145     157     149     611     609 
Amortization    397     380     381     1,562     1,596 
EBITDA $   760   $   706   $   707   $   4,328   $   2,066  
           
Reconciling items to adjusted EBITDA          
Results of equity-accounted investees    (8)    (6)    (4)    (53)    (11)
Purchase accounting effect on inventory     -     -     -     -     448 
Restructuring 1)    -     7     5     1     67 
Stock based compensation    78     68     82     281     338 
Merger-related costs    32     42     37     139     67 
Other incidental items 1)    12     29     6     (1,539)    6 
Adjusted EBITDA $   874   $   846   $   833   $   3,157   $   2,981  
           
Trailing twelve month adjusted EBITDA $   3,157   $   3,116   $   2,981   $   3,157   $   2,981  
           
           
1) Excluding depreciation property, plant and equipment and amortization of software related to:      
  Restructuring    -     -   -   -   1 
  Other incidental items    -     -   (15)  (4)  (35)
           
           
           
($ in millions) Three Months Ended Full Year
  December 31,
2017
 October 1,
2017
 December 31,
2016
  2017   2016 
           
Net cash provided by (used for) operating activities  $   738   $   643   $   737   $   2,447   $   2,303  
Net capital expenditures on property, plant and equipment    (132)    (161)    (131)    (550)    (388)
           
Non-GAAP free cash flow $   606   $   482   $   606   $   1,897   $   1,915  
Non-GAAP free cash flow as a percent of Revenue  25%  20%  25%  21%  20%
           
           

 

 

Primary Logo