Q3 2015 | |||
Revenue | $1,522 million | ||
GAAP Gross margin | 48.6 | % | |
GAAP Operating margin | 24.6 | % | |
GAAP Diluted earnings per share | $ | 1.49 | |
Non-GAAP Gross margin | 49.1 | % | |
Non-GAAP Operating margin | 29.5 | % | |
Non-GAAP Diluted earnings per share | $ | 1.57 | |
EINDHOVEN,
“Our profitability in the third quarter of 2015 was very strong, as NXP delivered total revenue of
“As we entered the third quarter, we noted a weakening of demand as our customers began to communicate concerns with an uncertain economic environment. As the third quarter progressed, our end-customers, across multiple end-markets continued to voice an increased and significant degree of uncertainty around any increase in demand. This has resulted in lower than planned sell-through and an increase of channel inventory. As a result, our guidance for the fourth quarter reflects a much more cautious view of near term sales which may occur during the quarter.
“Notwithstanding the current business trends, we continue to make significant progress with the previously announced merger between NXP and
Summary of Third Quarter 2015 Results ($ millions, except diluted EPS, unaudited)
Q3 2015 | Q2 2015 | Q3 2014 | Q - Q | Y - Y | |||||||||||||||||
Product Revenue | $ | 1,489 | $ | 1,468 | $ | 1,472 | 1.4 | % | 1.2 | % | |||||||||||
Corporate & Other | $ | 33 | $ | 38 | $ | 43 | -13.2 | % | -23.3 | % | |||||||||||
Total Revenue | $ | 1,522 | $ | 1,506 | $ | 1,515 | 1.1 | % | 0.5 | % | |||||||||||
GAAP Gross Profit | $ | 740 | $ | 724 | $ | 713 | 2.2 | % | 3.8 | % | |||||||||||
Gross Profit Adjustments (1) | $ | (8 | ) | $ | (10 | ) | $ | (12 | ) | ||||||||||||
Non-GAAP Gross Profit | $ | 748 | $ | 734 | $ | 725 | 1.9 | % | 3.2 | % | |||||||||||
GAAP Gross Margin | 48.6 | % | 48.1 | % | 47.1 | % | |||||||||||||||
Non-GAAP Gross Margin | 49.1 | % | 48.7 | % | 47.9 | % | |||||||||||||||
GAAP Operating Income | $ | 375 | $ | 332 | $ | 307 | 13.0 | % | 22.1 | % | |||||||||||
Operating Income Adjustments (1) | (74 | ) | (86 | ) | (83 | ) | |||||||||||||||
Non-GAAP Operating Income | $ | 449 | $ | 418 | $ | 390 | 7.4 | % | 15.1 | % | |||||||||||
GAAP Operating Margin | 24.6 | % | 22.0 | % | 20.3 | % | |||||||||||||||
Non-GAAP Operating Margin | 29.5 | % | 27.8 | % | 25.7 | % | |||||||||||||||
GAAP Net Income / (Loss) | $ | 361 | $ | 300 | $ | 121 | 20.3 | % | 198.3 | % | |||||||||||
Net Income Adjustments (1) | (19 | ) | (51 | ) | (213 | ) | |||||||||||||||
Non-GAAP Net Income / (Loss) | $ | 380 | $ | 351 | $ | 334 | 8.3 | % | 13.8 | % | |||||||||||
GAAP EPS | $ | 1.49 | $ | 1.23 | $ | 0.49 | 21.1 | % | 204.1 | % | |||||||||||
EPS Adjustments (1) | $ | (0.08 | ) | $ | (0.21 | ) | $ | (0.86 | ) | ||||||||||||
Non-GAAP EPS | $ | 1.57 | $ | 1.44 | $ | 1.35 | 9.0 | % | 16.3 | % | |||||||||||
Additional Information for the Third Quarter of 2015:
Supplemental Information ($ millions, unaudited)
Q3 2015 | Q2 2015 | Q3 2014 | % Q3 2015 | Q - Q | Y - Y | ||||||||||||||||||||
Automotive | $ | 308 | $ | 310 | $ | 288 | 20 | % | -0.6 | % | 6.9 | % | |||||||||||||
Secure Identification Solutions | $ | 269 | $ | 257 | $ | 252 | 18 | % | 4.7 | % | 6.7 | % | |||||||||||||
Secure Connected Devices | $ | 317 | $ | 276 | $ | 301 | 21 | % | 14.9 | % | 5.3 | % | |||||||||||||
Secure Interfaces and Power | $ | 270 | $ | 303 | $ | 298 | 18 | % | -10.9 | % | -9.4 | % | |||||||||||||
High Performance Mixed Signal (HPMS) | $ | 1,164 | $ | 1,146 | $ | 1,139 | 76 | % | 1.6 | % | 2.2 | % | |||||||||||||
Standard Products (STDP) | $ | 325 | $ | 322 | $ | 333 | 21 | % | 0.9 | % | -2.4 | % | |||||||||||||
Product Revenue | $ | 1,489 | $ | 1,468 | $ | 1,472 | 98 | % | 1.4 | % | 1.2 | % | |||||||||||||
Corporate & Other | $ | 33 | $ | 38 | $ | 43 | 2 | % | -13.2 | % | -23.3 | % | |||||||||||||
Total Revenue | $ | 1,522 | $ | 1,506 | $ | 1,515 | 100 | % | 1.1 | % | 0.5 | % | |||||||||||||
Product revenue is the combination of revenue from the High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. Percent of quarterly total amounts may not add to 100 percent due to rounding.
Guidance for the Fourth Quarter 2015: ($ millions) (1)
Q3 2015 | Q4 2015 Guidance Range | ||||||
Automotive | $ | 308 | Down in the high-single to low double digit range | ||||
Secure Identification Solutions | $ | 269 | Down in the low double to mid-teens range | ||||
Secure Connected Devices | $ | 317 | Down in the high-single to low double digit range | ||||
Secure Interfaces and Power | $ | 270 | Down in the high-twenty to low-thirty percent range | ||||
High Performance Mixed Signal (HPMS) | $ | 1,164 | Down in the mid- teens percent range | ||||
Standard Products (STDP) | $ | 325 | Down in the low double to mid-teens range | ||||
Corporate & Other | $ | 33 | ~ $25 million | ||||
Total Revenue | $ | 1,522 | Down in the low to upper-teens range | ||||
Non-GAAP Gross Margin | 49.1 | % | 49% +/- 50bps | ||||
Non-GAAP Operating Expenses | $ | 303 | $310M +/- $5M | ||||
Note (1): NXP has based the guidance included in this release on judgments and estimates that management believes are reasonable given its assessment of historical trends and other information reasonably available as of the date of this release. Please note:
Discussion of GAAP to Non-GAAP Reconciliations
In addition to providing financial information on a basis consistent with U.S. generally accepted accounting principles (“GAAP”), NXP also provides the following selected financial measures on a non-GAAP basis: (i) “non-GAAP gross profit,” (ii) “non-GAAP gross margin,” (iii) “non-
In this release, references to:
Reconciliations of these non-GAAP measures to the most comparable measures calculated in accordance with GAAP are provided in the financial statements portion of this release in a schedule entitled “Financial Reconciliation of GAAP to non-GAAP Results (unaudited).”
NXP provides non-GAAP measures because management believes that they are helpful to understand the underlying operating and profit structure of NXP’s operations, to provide additional insight as to how management assesses the performance and allocation of resources among its various segments and because the financial community uses them in its analysis of NXP’s operating and/or financial performance, historical results and projections of NXP’s future operating results. NXP presents “non-GAAP gross profit,” “non-GAAP research and development,” “non-GAAP Selling, general and administrative,” “non-GAAP Other income,” “non-GAAP operating income,” “non-GAAP net income/ (loss),” “non-GAAP gross margin,” “non-GAAP operating margin” and “non-GAAP EPS” because these financials measures are net of “PPA effects,” “restructuring costs,” “stock based compensation,” “other incidental items,” and “other adjustments” which have affected the comparability of NXP’s results over the years. NXP presents “EBITDA,” “adjusted EBITDA” and “trailing 12 month adjusted EBITDA” because these financials measures enhance an investor’s understanding of NXP’s financial performance.
Non-GAAP measures should not be considered a substitute for any information derived or calculated in accordance with GAAP, are not intended to be measures of financial performance or condition, liquidity, profitability or operating cash flows in accordance with GAAP, and should not be considered as alternatives to net income (loss), operating income or any other performance measures determined in accordance with GAAP. These non-GAAP measures can vary from other participants in the semiconductor industry. They have limitations as analytical tools and should not be considered in isolation for analysis of NXP's financial results as reported under GAAP.
Conference Call and Webcast Information
NXP will host a conference call on
Interested parties may join the conference call by dialing 1 – 888 – 311 – 8119 (within the U.S.) or 1 – 330 – 863 - 3362 (outside of the U.S.). The participant pass-code is 58459782. To listen to a webcast of the event, please visit the Investor Relations section of the NXP website at www.nxp.com/investor. The webcast will be recorded and available for replay shortly after the call concludes.
About
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
NXP Semiconductors | |||||||||||||
Table 1: Condensed consolidated statement of operations (unaudited) | |||||||||||||
($ in millions except share data) | Three Months Ended | ||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||
Revenue | $ | 1,522 | $ | 1,506 | $ | 1,515 | |||||||
Cost of revenue | (782 | ) | (782 | ) | (802 | ) | |||||||
Gross profit | 740 | 724 | 713 | ||||||||||
Research and development | (178 | ) | (195 | ) | (196 | ) | |||||||
Selling, general and administrative | (191 | ) | (198 | ) | (211 | ) | |||||||
Total operating expenses | (369 | ) | (393 | ) | (407 | ) | |||||||
Other income (expense) | 4 | 1 | 1 | ||||||||||
Operating income (loss) | 375 | 332 | 307 | ||||||||||
Financial income (expense): | |||||||||||||
Interest income (expense) - net | (53 | ) | (45 | ) | (34 | ) | |||||||
Foreign exchange gain (loss) | 6 | 40 | (131 | ) | |||||||||
Changes in fair value of warrant liability | 67 | 18 | - | ||||||||||
Other financial expense | (4 | ) | (11 | ) | (3 | ) | |||||||
Income (loss) before taxes | 391 | 334 | 139 | ||||||||||
Benefit (provision) for income taxes | (15 | ) | (14 | ) | (4 | ) | |||||||
Results relating to equity-accounted investees | 3 | 1 | 3 | ||||||||||
Net income (loss) | 379 | 321 | 138 | ||||||||||
Net (income) loss attributable to non-controlling interests | (18 | ) | (21 | ) | (17 | ) | |||||||
Net income (loss) attributable to stockholders | 361 | 300 | 121 | ||||||||||
Earnings per share data: | |||||||||||||
Net income (loss) attributable to stockholders per common share | |||||||||||||
Basic earnings per common share in $ | $ | 1.56 | $ | 1.29 | $ | 0.51 | |||||||
Diluted earnings per common share in $ | $ | 1.49 | $ | 1.23 | $ | 0.49 | |||||||
Weighted average number of shares of common stock (in thousands): | |||||||||||||
Basic | 231,545 | 232,681 | 235,095 | ||||||||||
Diluted | 242,122 | 243,288 | 246,550 | ||||||||||
NXP Semiconductors | |||||||||||||
Table 2: Condensed consolidated balance sheet (unaudited) | |||||||||||||
($ in millions) | As of | ||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||
Current assets: | |||||||||||||
Cash and cash equivalents | $ | 2,492 | $ | 2,435 | $ | 594 | |||||||
Accounts receivable – net | 611 | 533 | 692 | ||||||||||
Other receivables | 46 | 41 | 36 | ||||||||||
Assets held for sale | 356 | 361 | 6 | ||||||||||
Inventories | 751 | 756 | 748 | ||||||||||
Other current assets | 143 | 131 | 107 | ||||||||||
Total current assets | 4,399 | 4,257 | 2,183 | ||||||||||
Non-current assets: | |||||||||||||
Investments in equity-accounted investees | 78 | 75 | 59 | ||||||||||
Other non-current assets | 373 | 462 | 141 | ||||||||||
Property, plant and equipment | 1,097 | 1,078 | 1,087 | ||||||||||
Identified intangible assets | 465 | 496 | 586 | ||||||||||
Goodwill | 1,838 | 1,825 | 2,210 | ||||||||||
Total non-current assets | 3,851 | 3,936 | 4,083 | ||||||||||
Total assets | 8,250 | 8,193 | 6,266 | ||||||||||
Current liabilities: | |||||||||||||
Accounts payable | 736 | 739 | 670 | ||||||||||
Liabilities held for sale | 8 | 6 | - | ||||||||||
Accrued liabilities | 501 | 542 | 577 | ||||||||||
Short-term debt | 532 | 33 | 18 | ||||||||||
Total current liabilities | 1,777 | 1,320 | 1,265 | ||||||||||
Non-current liabilities: | |||||||||||||
Long-term debt | 4,518 | 5,014 | 3,790 | ||||||||||
Other non-current liabilities | 798 | 958 | 380 | ||||||||||
Total non-current liabilities | 5,316 | 5,972 | 4,170 | ||||||||||
Non-controlling interests | 268 | 250 | 245 | ||||||||||
Stockholders’ equity | 889 | 651 | 586 | ||||||||||
Total equity | 1,157 | 901 | 831 | ||||||||||
Total liabilities and equity | 8,250 | 8,193 | 6,266 | ||||||||||
NXP Semiconductors | |||||||||||||
Table 3: Condensed consolidated statement of cash flows (unaudited) | |||||||||||||
($ in millions) | Three Months Ended | ||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||
Cash Flows from operating activities | |||||||||||||
Net income (loss) | $ | 379 | $ | 321 | $ | 138 | |||||||
Adjustments to reconcile net income (loss): | |||||||||||||
Depreciation and amortization | 94 | 98 | 103 | ||||||||||
Stock-based compensation | 34 | 36 | 34 | ||||||||||
Change in fair value of the Warrant liability | (67 | ) | (18 | ) | - | ||||||||
Amortization of discount on convertible debt | 9 | 9 | - | ||||||||||
Net (gain) loss on sale of assets | (4 | ) | (1 | ) | (1 | ) | |||||||
Results relating to equity accounted investees | (3 | ) | (1 | ) | (3 | ) | |||||||
Changes in operating assets and liabilities: | |||||||||||||
(Increase) decrease in trade receivables | (78 | ) | 14 | (98 | ) | ||||||||
(Increase) decrease in inventories | (5 | ) | (14 | ) | (6 | ) | |||||||
Increase (decrease) in trade payables | (3 | ) | (20 | ) | 54 | ||||||||
(Increase) decrease in other receivables | (17 | ) | 7 | 18 | |||||||||
Increase (decrease) in other payables | (2 | ) | (53 | ) | 46 | ||||||||
Changes in deferred taxes | 4 | (3 | ) | (6 | ) | ||||||||
Exchange differences | (6 | ) | (40 | ) | 131 | ||||||||
Other items | 5 | 16 | (13 | ) | |||||||||
Net cash provided by (used for) operating activities | 340 | 351 | 397 | ||||||||||
Cash flows from investing activities: | |||||||||||||
Purchase of identified intangible assets | (1 | ) | (4 | ) | (8 | ) | |||||||
Capital expenditures on property, plant and equipment | (78 | ) | (91 | ) | (82 | ) | |||||||
Proceeds from disposals of property, plant and equipment | 4 | 2 | 1 | ||||||||||
Purchase of interests in businesses | - | (2 | ) | - | |||||||||
Proceeds from sale of interests in businesses | - | 1 | - | ||||||||||
Other | (1 | ) | - | (1 | ) | ||||||||
Net cash (used for) provided by investing activities | (76 | ) | (94 | ) | (90 | ) | |||||||
Cash flows from financing activities: | |||||||||||||
Net (repayments) borrowings of short-term debt | (1 | ) | 1 | (17 | ) | ||||||||
Repayments under the revolving credit facility | - | - | (50 | ) | |||||||||
Amounts drawn under the revolving credit facility | - | - | 300 | ||||||||||
Principal payments on long-term debt | (6 | ) | (8 | ) | (5 | ) | |||||||
Net proceeds from the issuance of long-term debt | - | 990 | - | ||||||||||
Dividends paid to non-controlling interests | (51 | ) | - | (50 | ) | ||||||||
Cash proceeds from exercise of stock options | 8 | 9 | 25 | ||||||||||
Purchase of treasury shares | (158 | ) | (162 | ) | (574 | ) | |||||||
Hold-back payments on prior acquisitions | - | (2 | ) | - | |||||||||
Net cash provided by (used for) financing activities | (208 | ) | 828 | (371 | ) | ||||||||
Effect of changes in exchange rates on cash positions | 1 | (5 | ) | (3 | ) | ||||||||
Increase (decrease) in cash and cash equivalents | 57 | 1,080 | (67 | ) | |||||||||
Cash and cash equivalents at beginning of period | 2,435 | 1,355 | 661 | ||||||||||
Cash and cash equivalents at end of period | 2,492 | 2,435 | 594 | ||||||||||
NXP Semiconductors | |||||||||||||
Table 4: Reconciliation of GAAP to non-GAAP segment results (unaudited) |
|||||||||||||
($ in millions) | Three Months Ended | ||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||
High Performance Mixed Signal (HPMS) | 1,164 | 1,146 | 1,139 | ||||||||||
Standard Products | 325 | 322 | 333 | ||||||||||
Product Revenue | 1,489 | 1,468 | 1,472 | ||||||||||
Corporate and Other | 33 | 38 | 43 | ||||||||||
Total Revenue | $ | 1,522 | $ | 1,506 | $ | 1,515 | |||||||
HPMS Revenue | $ | 1,164 | $ | 1,146 | $ | 1,139 | |||||||
Percent of Total Revenue | 76.5 | % | 76.1 | % | 75.2 | % | |||||||
HPMS segment GAAP gross profit | 626 | 610 | 605 | ||||||||||
PPA effects | (1 | ) | (1 | ) | - | ||||||||
Stock based compensation | (2 | ) | (3 | ) | (1 | ) | |||||||
Other incidentals | 1 | (1 | ) | (1 | ) | ||||||||
HPMS segment non-GAAP gross profit | $ | 628 | $ | 615 | $ | 607 | |||||||
HPMS segment GAAP gross margin | 53.8 | % | 53.2 | % | 53.1 | % | |||||||
HPMS segment non-GAAP gross margin | 54.0 | % | 53.7 | % | 53.3 | % | |||||||
HPMS segment GAAP operating profit | 331 | 293 | 274 | ||||||||||
PPA effects | (14 | ) | (18 | ) | (22 | ) | |||||||
Restructuring | 1 | (6 | ) | - | |||||||||
Stock based compensation | (28 | ) | (29 | ) | (26 | ) | |||||||
Other incidentals | 1 | (1 | ) | (1 | ) | ||||||||
HPMS segment non-GAAP operating profit | $ | 371 | $ | 347 | $ | 323 | |||||||
HPMS segment GAAP operating margin | 28.4 | % | 25.6 | % | 24.1 | % | |||||||
HPMS segment non-GAAP operating margin | 31.9 | % | 30.3 | % | 28.4 | % | |||||||
Standard Products Revenue | $ | 325 | $ | 322 | $ | 333 | |||||||
Percent of Total Revenue | 21.4 | % | 21.4 | % | 22.0 | % | |||||||
Standard Products segment GAAP gross profit | 108 | 109 | 103 | ||||||||||
PPA effects | - | (1 | ) | (1 | ) | ||||||||
Restructuring | (4 | ) | (1 | ) | (6 | ) | |||||||
Stock based compensation | (1 | ) | - | (1 | ) | ||||||||
Other incidentals | (2 | ) | (2 | ) | (1 | ) | |||||||
Standard Products segment non-GAAP gross profit | $ | 115 | $ | 113 | $ | 112 | |||||||
Standard Products segment GAAP gross margin | 33.2 | % | 33.9 | % | 30.9 | % | |||||||
Standard Products segment non-GAAP gross margin | 35.4 | % | 35.1 | % | 33.6 | % | |||||||
Standard Products segment GAAP operating profit | 56 | 53 | 38 | ||||||||||
PPA effects | (12 | ) | (12 | ) | (15 | ) | |||||||
Restructuring | (4 | ) | (1 | ) | (7 | ) | |||||||
Stock based compensation | (6 | ) | (7 | ) | (8 | ) | |||||||
Other incidentals | (2 | ) | (2 | ) | (1 | ) | |||||||
Standard Products segment non-GAAP operating profit | $ | 80 | $ | 75 | $ | 69 | |||||||
Standard Products segment GAAP operating margin | 17.2 | % | 16.5 | % | 11.4 | % | |||||||
Standard Products segment non-GAAP operating margin | 24.6 | % | 23.3 | % | 20.7 | % | |||||||
Corporate and Other Revenue | $ | 33 | $ | 38 | $ | 43 | |||||||
Percent of Total Revenue | 2.1 | % | 2.5 | % | 2.8 | % | |||||||
Corporate and Other segment GAAP gross profit | 6 | 5 | 5 | ||||||||||
PPA effects | (2 | ) | (3 | ) | (2 | ) | |||||||
Restructuring | - | 1 | 1 | ||||||||||
Other incidentals | 3 | 1 | - | ||||||||||
Corporate and Other segment non-GAAP gross profit | $ | 5 | $ | 6 | $ | 6 | |||||||
Corporate and Other segment GAAP gross margin | 18.2 | % | 13.2 | % | 11.6 | % | |||||||
Corporate and Other segment non-GAAP gross margin | 15.2 | % | 15.8 | % | 14.0 | % | |||||||
Corporate and Other segment GAAP operating profit | (12 | ) | (14 | ) | (5 | ) | |||||||
PPA effects | (6 | ) | (6 | ) | (5 | ) | |||||||
Restructuring | (1 | ) | (2 | ) | 1 | ||||||||
Other incidentals | (3 | ) | (2 | ) | 1 | ||||||||
Corporate and Other segment non-GAAP operating profit | $ | (2 | ) | $ | (4 | ) | $ | (2 | ) | ||||
Corporate and Other segment GAAP operating margin | -36.4 | % | -36.8 | % | -11.6 | % | |||||||
Corporate and Other segment non-GAAP operating margin | -6.1 | % | -10.5 | % | -4.7 | % | |||||||
NXP Semiconductors | |||||||||||||||||||
Table 5: Financial reconciliation of GAAP to non-GAAP results (unaudited) |
|||||||||||||||||||
|
|||||||||||||||||||
($ in millions except share data) | Three Months Ended | ||||||||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||||||||
Revenue | $ | 1,522 | $ | 1,506 | $ | 1,515 | |||||||||||||
GAAP Gross profit | $ | 740 | $ | 724 | $ | 713 | |||||||||||||
PPA effects | (3 | ) | (5 | ) | (3 | ) | |||||||||||||
Restructuring | (4 | ) | - | (5 | ) | ||||||||||||||
Stock Based Compensation | (3 | ) | (3 | ) | (2 | ) | |||||||||||||
Other incidentals | 2 | (2 | ) | (2 | ) | ||||||||||||||
Non-GAAP Gross profit | $ | 748 | $ | 734 | $ | 725 | |||||||||||||
GAAP Gross margin | 48.6 | % | 48.1 | % | 47.1 | % | |||||||||||||
Non-GAAP Gross margin | 49.1 | % | 48.7 | % | 47.9 | % | |||||||||||||
GAAP Research and development | $ | (178 | ) | $ | (195 | ) | $ | (196 | ) | ||||||||||
Restructuring | 1 | (5 | ) | - | |||||||||||||||
Stock based compensation | (7 | ) | (9 | ) | (5 | ) | |||||||||||||
Non-GAAP Research and development | $ | (172 | ) | $ | (181 | ) | $ | (191 | ) | ||||||||||
GAAP Selling, general and administrative | $ | (191 | ) | $ | (198 | ) | $ | (211 | ) | ||||||||||
PPA effects | (29 | ) | (31 | ) | (39 | ) | |||||||||||||
Restructuring | (1 | ) | (4 | ) | (1 | ) | |||||||||||||
Stock based compensation | (24 | ) | (24 | ) | (27 | ) | |||||||||||||
Other incidentals | (6 | ) | (3 | ) | - | ||||||||||||||
Non-GAAP Selling, general and administrative | $ | (131 | ) | $ | (136 | ) | $ | (144 | ) | ||||||||||
GAAP Other income (expense) | $ | 4 | $ | 1 | $ | 1 | |||||||||||||
Other incidentals | - | - | 1 | ||||||||||||||||
Non-GAAP Other income (expense) | $ | 4 | $ | 1 | $ | - | |||||||||||||
GAAP Operating income (loss) | $ | 375 | $ | 332 | $ | 307 | |||||||||||||
PPA effects | (32 | ) | (36 | ) | (42 | ) | |||||||||||||
Restructuring | (4 | ) | (9 | ) | (6 | ) | |||||||||||||
Stock based compensation | (34 | ) | (36 | ) | (34 | ) | |||||||||||||
Other incidentals | (4 | ) | (5 | ) | (1 | ) | |||||||||||||
Non-GAAP Operating income (loss) | $ | 449 | $ | 418 | $ | 390 | |||||||||||||
GAAP Operating margin | 24.6 | % | 22.0 | % | 20.3 | % | |||||||||||||
Non-GAAP Operating margin | 29.5 | % | 27.8 | % | 25.7 | % | |||||||||||||
GAAP Financial income (expense) | $ | 16 | $ | 2 | $ | (168 | ) | ||||||||||||
Non-cash interest expense on convertible notes | (9 | ) | (9 | ) | - | ||||||||||||||
Foreign exchange gain (loss) on debt | 6 | 40 | (131 | ) | |||||||||||||||
Changes in fair value of warrant liability | 67 | 18 | - | ||||||||||||||||
Other financial expense | (4 | ) | (11 | ) | (3 | ) | |||||||||||||
Non-GAAP Financial income (expense) | $ | (44 | ) | $ | (36 | ) | $ | (34 | ) | ||||||||||
GAAP Income tax benefit (provision) | $ | (15 | ) | $ | (14 | ) | $ | (4 | ) | ||||||||||
Other adjustments | (8 | ) | (4 | ) | 1 | ||||||||||||||
Non-GAAP Cash tax (expense) | $ | (7 | ) | $ | (10 | ) | $ | (5 | ) | ||||||||||
GAAP Results relating to equity-accounted investees | $ | 3 | $ | 1 | $ | 3 | |||||||||||||
Other adjustments | 3 | 1 | 3 | ||||||||||||||||
Non-GAAP Results relating to equity-accounted investees | $ | - | $ | - | $ | - | |||||||||||||
GAAP Net income (loss) | $ | 379 | $ | 321 | $ | 138 | |||||||||||||
PPA effects | (32 | ) | (36 | ) | (42 | ) | |||||||||||||
Restructuring | (4 | ) | (9 | ) | (6 | ) | |||||||||||||
Stock based compensation | (34 | ) | (36 | ) | (34 | ) | |||||||||||||
Other incidentals | (4 | ) | (5 | ) | (1 | ) | |||||||||||||
Other adjustments | 55 | 1 | ) | 35 | (130 | ) | |||||||||||||
Non-GAAP Net income (loss) | $ | 398 | $ | 372 | $ | 351 | |||||||||||||
GAAP Net income (loss) attributable to stockholders | $ | 361 | $ | 300 | $ | 121 | |||||||||||||
PPA effects | (32 | ) | (36 | ) | (42 | ) | |||||||||||||
Restructuring | (4 | ) | (9 | ) | (6 | ) | |||||||||||||
Stock based compensation | (34 | ) | (36 | ) | (34 | ) | |||||||||||||
Other incidentals | (4 | ) | (5 | ) | (1 | ) | |||||||||||||
Other adjustments | 55 | 35 | (130 | ) | |||||||||||||||
Non-GAAP Net income (loss) attributable to stockholders | $ | 380 | $ | 351 | $ | 334 | |||||||||||||
GAAP Weighted average shares - diluted | 242,122 | 243,288 | 246,550 | ||||||||||||||||
Non-GAAP Adjustment | - | - | - | ||||||||||||||||
Non-GAAP Weighted average shares - diluted | 242,122 | 243,288 | 246,550 | ||||||||||||||||
GAAP Diluted net income (loss) attributable to stockholders per share | $ | 1.49 | $ | 1.23 | $ | 0.49 | |||||||||||||
Non-GAAP Diluted net income (loss) attributable to stockholders per share | $ | 1.57 | $ | 1.44 | $ | 1.35 | |||||||||||||
|
|||||||||||||||||||
1) Includes: During 3Q15: Non-cash interest expense on convertible Notes: ($9) million; Foreign exchange gain on debt: $6 million; Changes in fair value of warrant liability: $67 million; Other financial expense: ($4) million; Results relating to equity-accounted investees: $3 million; and difference between book and cash income taxes: ($8) million. | |||||||||||||||||||
NXP Semiconductors | |||||||||||||
Table 6: Adjusted EBITDA and free cash flow (unaudited) | |||||||||||||
($ in millions) | Three Months Ended | ||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||
Net Income | $ | 379 | $ | 321 | $ | 138 | |||||||
Reconciling items to EBITDA | |||||||||||||
Financial (income) expense | (16 | ) | (2 | ) | 168 | ||||||||
(Benefit) provision for income taxes | 15 | 14 | 4 | ||||||||||
Depreciation | 58 | 57 | 55 | ||||||||||
Amortization | 36 | 41 | 48 | ||||||||||
EBITDA | $ | 472 | $ | 431 | $ | 413 | |||||||
Reconciling items to adjusted EBITDA | |||||||||||||
Results of equity-accounted investees | (3 | ) | (1 | ) | (3 | ) | |||||||
Restructuring 1) | 4 | 9 | 6 | ||||||||||
Stock based compensation | 34 | 36 | 34 | ||||||||||
Other incidental items 1) | 7 | 7 | 1 | ||||||||||
Adjusted EBITDA | $ | 514 | $ | 482 | $ | 451 | |||||||
Trailing twelve month adjusted EBITDA | $ | 1,894 | $ | 1,831 | $ | 1,586 | |||||||
|
|||||||||||||
1) Excluding depreciation property, plant and equipment and amortization of software related to: | |||||||||||||
Other incidental items | (3 | ) | (2 | ) | - | ||||||||
|
|||||||||||||
($ in millions) | Three Months Ended | ||||||||||||
October 4, 2015 | July 5, 2015 | Sept. 28, 2014 | |||||||||||
Net cash provided by (used for) operating activities | $ | 340 | $ | 351 | $ | 397 | |||||||
Net capital expenditures on property, plant and equipment | (74 | ) | (89 | ) | (81 | ) | |||||||
Non-GAAP free cash flow | $ | 266 | $ | 262 | $ | 316 | |||||||
Non-GAAP free cash flow as a percent of Revenue | 17 | % | 17 | % | 21 | % | |||||||
|
|||||||||||||
For further information, please contact: Investors:Jeff Palmer jeff.palmer@nxp.com +1 408 518 5411 Media:Joon Knapen joon.knapen@nxp.com +49 (0) 151 257 43 299