NXP Semiconductors Reports First Quarter 2018 Results


  Q1 2018
Revenue $2.269 billion
GAAP Gross margin 51.7%
GAAP Operating margin 6.1%
   
Non-GAAP Gross margin 52.9%
Non-GAAP Operating margin  27.2%

EINDHOVEN, The Netherlands, May 02, 2018 (GLOBE NEWSWIRE) -- NXP Semiconductors N.V. (NASDAQ:NXPI) today reported financial results for the first quarter 2018 ended April 1, 2018. 

NXP delivered first quarter revenue of $2.27 billion, an increase of approximately 3 percent year on year, and a decrease of 8 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 $2.17 billion, an increase of 8 percent year on year, and a decrease of 8 percent on a sequential basis.

Within the Automotive group, first quarter revenue was $995 million, up 10 percent year on year, with auto MCU, advanced analog and infotainment all contributing to the year on year growth. Within the Secure Connected Devices group, first quarter revenue was $633 million, up 17 percent year on year driven by demand for general purpose, multi-market MCU and high performance application processor products, and continued year on year growth of mobile transaction products. In the Secure Interface and Infrastructure group, first quarter revenue was $396 million, down 12 percent year on year due to declines within the Digital Networking and RF-based product groups, with annual growth in Interface and Power products offsetting declines. Lastly, in Secure Identification Solutions group, first quarter revenue was $142 million, up 25 percent year on year due to growth in the mobility and retail, and government identification markets, and continued stabilization in the global bank-card market.

“We continue to believe that our transaction with Qualcomm is important to supporting our customers’ long term requirements in both autonomous driving and secure IoT given our complementary product portfolios, Qualcomm’s strength in connectivity and high end processing. On April 19th, NXP agreed with Qualcomm to an extension of the purchase agreement to facilitate the final needed regulatory approval by the Ministry of Commerce (“MOFCOM”) of the Government of China, the last remaining regulatory requirement as all other regulatory authorities have cleared more than three and a half months ago. Once all required regulatory approvals are obtained, the companies can execute the final tender offer process to complete the transaction. 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 first quarter, our GAAP operating margin was 6.1 percent, a decline from the 75.9 percent reported in the first quarter of 2017 due to the $1.6 billion realized gain related to the divestment of the Standard Products business during the first quarter of 2017.  Our first quarter non-GAAP operating margin was 27.2 percent, essentially flat as compared to the first quarter of 2017. On a sequential basis, our first quarter GAAP operating margin declined 250-basis points from the 8.6 percent reported in the fourth quarter of 2017, and our non-GAAP operating margin declined 390-basis points due to the sequential revenue decline, associated gross profit fall-through, and increased product development costs. And finally, due to an improved net debt position and positive cash flow generation, our overall financial leverage was reduced to 0.82x,” said Peter Kelly, NXP Chief Financial Officer.

Summary of Reported First Quarter 2018 ($ millions, unaudited)

                           
                           
        Q1 2018   Q4 2017   Q1 2017   Q - Q   Y - Y  
                           
    Product Revenue   $   2,166     $   2,348     $   2,129     -8 %   2 %  
                           
    Corporate & Other   $   103     $   108     $   82     -5 %   26 %  
                                       
    Total Revenue   $    2,269     $    2,456     $    2,211     -8 %   3 %  
                           
    GAAP Gross Profit   $    1,172     $    1,242     $    1,079     -6 %   9 %  
                           
    Gross Profit Adjustments (1)   $   (28 )   $   (89 )   $   (65 )          
                           
    Non-GAAP Gross Profit   $    1,200     $    1,331     $    1,144     -10 %   5 %  
                           
    GAAP Gross Margin     51.7 %     50.6 %     48.8 %          
                           
    Non-GAAP Gross Margin     52.9 %     54.2 %     51.7 %          
                           
    GAAP Operating Income / (Loss)   $    138     $    210     $    1,679     -34 %   -92 %  
                           
    Operating Income Adjustments (1)       (479 )       (553 )       1,080            
                           
    Non-GAAP Operating Income   $    617     $    763     $    599     -19 %   3 %  
                           
    GAAP Operating Margin     6.1 %     8.6 %     75.9 %          
                           
    Non-GAAP Operating Margin     27.2 %     31.1 %     27.1 %          
                           
                           

(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 First Quarter 2018:

  • On October 27, 2016 Qualcomm, Incorporated (NASDAQ:QCOM), (“Qualcomm”) and NXP Semiconductors N.V. (NASDAQ:NXPI), announced a definitive agreement, unanimously approved by the boards of directors of both companies, under which Qualcomm will acquire NXP. Under the terms of the revised definitive agreement, a subsidiary of Qualcomm will commence a tender offer to acquire all the issued and outstanding shares of NXP for $127.50 per share in cash. The tender offer commenced on November 18, 2016.
     
  • On April 19, 2018 Qualcomm and NXP entered into an amendment to their purchase agreement, extending the end date of the purchase agreement until July 25, 2018. The amendment also provides that if the parties have not received all required regulatory approvals, including from the Ministry of Commerce in China (MOFCOM), by 11:59 p.m. New York City time on July 25, 2018, Qualcomm will pay the previously agreed termination fee to NXP no later than 9:00 a.m. New York City time on July 26, 2018.
     
  • Total gross debt was $6.58 billion, up from the $6.57 billion at the end of the fourth quarter of 2017, and up from the $6.51 billion at the end of the first quarter of 2017. Cash was $3.98 billion, an increase from the $3.55 billion at the end of the fourth quarter of 2017, and an increase from the $2.24 at the end of the first quarter of 2017.  Net debt at the end of the first quarter was $2.60 billion, a decline from the $3.02 billion at the end of the fourth quarter of 2017, and decline from $4.27 billion at the end of the first quarter of 2017. Trailing twelve months, adjusted EBITDA was $3.18 billion, an increase from $3.16 billion at the end of the fourth quarter of 2017, and an increase from $3.06 billion at the end of the first quarter of 2017. Financial leverage, defined as net debt divided by trailing twelve months adjusted EBITDA was 0.82x, an improvement from 0.96x at the end of the fourth quarter of 2017, and an improvement from 1.40x reported at the end of the first quarter of 2017.
     
  • Cash flow from operations was $620 million, a decrease from the $738 million at the end of the fourth quarter of 2017. Net capital expenditures on property, plant and equipment was $156 million, an increase from the $132 million at the end of the fourth quarter of 2017. Non-GAAP free cash flow, defined as cash flow from operations, less net capital expenditures on property, plant and equipment was $464 million, a decrease from the $606 million at the end of the fourth quarter of 2017.  
     
  • During the first quarter NXP repurchased 0.3 million shares for a total cost of $30 million. Weighted average number of diluted shares (after deduction of treasury shares) for the three-month period ended April 1, 2018 was 347 million. Due to the pending acquisition by Qualcomm, NXP has suspended its open market share repurchases. Shares are currently only repurchased in relation to employee equity award transactions. 
     
  • Net cash paid for interest was $21 million in the first quarter.
     
  • Net cash paid for income taxes related to on-going operations was $16 million, with an additional $28 million paid related to the divestment of the Standard Products business, for a total of $44 million.
     
  • SSMC, NXP’s consolidated joint-venture wafer fab with TSMC, reported first quarter 2018 operating income of $31 million, EBITDA of $43 million and a closing cash balance of $241 million
     
  • NXP combined wafer-fab utilization averaged 93 percent, as compared to 91 percent in the prior quarter, and 95% in the first quarter of 2017.
     
  • Working capital metrics and channel inventory was:
    • Days of inventory held by NXP was 106 days, up 7 days sequentially versus the fourth quarter;
    • Days payable was 83 days, down 9 days sequentially from the fourth quarter;
    • Days sales was 32 days a decline of 1 day sequentially from the fourth quarter;
    • The cash conversion cycle was 55 days, an increase of 15 days versus the fourth quarter;
    • Channel inventory held by NXP’s distribution partners was 2.4 months, essentially flat on a sequential basis, and in line with NXPs long-term channel target of 2.5 months, plus or minus a half month;
    • Sales into the distribution channel were down 14 percent sequentially;
    • Sales out of the distribution channel were down 8 percent sequentially.

Supplemental Information ($ millions, unaudited)

                           
                           
        Q1 2018   Q4 2017   Q1 2017   Q-Q   Y-Y  
                           
    Automotive   $   995   $   970   $   906   3 %   10 %  
                           
    Secure Identification Solutions (SIS)   $   142   $   136   $   114   4 %   25 %  
                           
    Secure Connected Devices (SCD)   $   633   $   745   $   541   -15 %   17 %  
                           
    Secure Interface & Infrastructure (SI&I)   $   396   $   497   $   450   -20 %   -12 %  
                           
    High Performance Mixed Signal (HPMS)   $   2,166   $   2,348   $   2,011   -8 %   8 %  
                           
    Standard Products (STDP)   $   -   $   -   $   118     NM     NM  
                           
    Product Revenue   $   2,166   $   2,348   $   2,129   -8 %   2 %  
                           
    Corporate & Other   $   103   $   108   $   82   -5 %   26 %  
                           
    Total Revenue   $    2,269   $    2,456   $    2,211   -8 %   3 %  
                           
                           

Guidance and Conference Call

As previously announced, NXP will not hold an earnings call nor provide forward guidance for the second 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) 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:                                                                                                                                            Media:
Jeff Palmer                                                                                                                                          Jacey Zuniga
jeff.palmer@nxp.com                                                                                                                           jacey.zuniga@nxp.com
+1 408 518 5411                                                                                                                                 +1 512 895 7398

                   
    NXP Semiconductors              
    Table 1: Condensed consolidated statement of operations (unaudited)          
                   
                   
                   
    ($ in millions except share data)   Three Months Ended  
        April 1, 2018   December 31, 2017   April 2, 2017  
    Revenue   $    2,269     $    2,456     $    2,211    
                   
    Cost of revenue       (1,097 )       (1,214 )       (1,132 )  
                   
    Gross profit       1,172         1,242         1,079    
                   
    Research and development       (426 )       (414 )       (367 )  
    Selling, general and administrative       (248 )       (269 )       (266 )  
    Amortization of acquisition-related intangible assets       (360 )       (347 )       (365 )  
    Total operating expenses       (1,034 )       (1,030 )       (998 )  
                   
    Other income (expense)       -         (2 )       1,598    
                   
    Operating income (loss)       138         210         1,679    
                   
    Financial income (expense):              
    Extinguishment of debt       -         -         (41 )  
    Other financial income (expense)       (68 )       (79 )       (95 )  
                   
    Income (loss) before taxes       70         131         1,543    
                   
    Benefit (provision) for income taxes       (2 )       629         (230 )  
    Results relating to equity-accounted investees       2         8         5    
                   
    Net income (loss)       70         768         1,318    
    Less: Net income (loss) attributable to non-controlling interests       12         15         13    
    Net income (loss) attributable to stockholders       58         753         1,305    
                   
    Earnings per share data:               
    Net income (loss) per common share attributable to stockholders in $:          
                   
    Basic   $   0.17     $   2.20     $   3.88    
    Diluted   $   0.17     $   2.17     $   3.79    
                   
    Weighted average number of shares of common stock outstanding during the period (in thousands):      
                   
    Basic     343,661       342,088       336,396    
    Diluted     346,899       347,176       344,011    
                   
                   

 

                   
    NXP Semiconductors              
    Table 2: Condensed consolidated balance sheet (unaudited)              
                   
                   
    ($ in millions)   As of  
        April 1, 2018   December 31, 2017   April 2, 2017  
    Current assets:              
    Cash and cash equivalents   $   3,983   $   3,547   $   2,238  
    Accounts receivable, net       791       879       983  
    Inventories, net       1,251       1,236       1,144  
    Other current assets       536       382       317  
    Total current assets       6,561       6,044       4,682  
                   
    Non-current assets:              
    Other non-current assets       888       981       816  
    Property, plant and equipment, net       2,307       2,295       2,279  
    Identified intangible assets, net       5,494       5,863       6,983  
    Goodwill       8,877       8,866       8,854  
    Total non-current assets       17,566       18,005       18,932  
                   
    Total assets       24,127       24,049       23,614  
                   
    Current liabilities:              
    Accounts payable       984       1,146       975  
    Restructuring liabilities-current       67       74       95  
    Accrued liabilities       865       747       984  
    Short-term debt       1,249       751       11  
    Total current liabilities       3,165       2,718       2,065  
                   
    Non-current liabilities:              
    Long-term debt       5,329       5,814       6,498  
    Restructuring liabilities       15       15       22  
    Deferred tax liabilities       650       701       1,489  
    Other non-current liabilities       1,078       1,085       917  
    Total non-current liabilities       7,072       7,615       8,926  
                   
    Non-controlling interests       201       189       234  
    Stockholders’ equity       13,689       13,527       12,389  
    Total equity       13,890       13,716       12,623  
                   
    Total liabilities and equity       24,127       24,049       23,614  
                   
                   

 

                   
    NXP Semiconductors              
    Table 3: Condensed consolidated statement of cash flows (unaudited)          
                   
                   
                   
    ($ in millions)   Three Months Ended  
        April 1, 2018   December 31, 2017   April 2, 2017  
    Cash Flows from operating activities              
    Net income (loss)    $    70     $    768     $    1,318    
    Adjustments to reconcile net income (loss):              
    Depreciation and amortization       491         542         534    
    Stock-based compensation       69         78         68    
    Amortization of discount on debt       10         10         10    
    Amortization of debt issuance costs       3         3         3    
    Net gain on sale of assets       -         (4 )       (1,597 )  
    Loss on extinguishment of debt       -         -         41    
    Results relating to equity accounted investees       (2 )       (8 )       (5 )  
    Changes in deferred taxes       (42 )       (593 )       25    
    Changes in operating assets and liabilities:              
    (Increase) decrease in receivables and other current assets       81         (25 )       4    
    (Increase) decrease in inventories       (36 )       (31 )       (28 )  
    Increase (decrease) in accounts payable and accrued liabilities     (26 )       82         244    
    Decrease (Increase) in other non-current assets       -         (92 )       (1 )  
    Exchange differences       5         5         12    
    Other items       (3 )       3         (3 )  
    Net cash provided by (used for) operating activities       620         738         625    
                   
    Cash flows from investing activities:              
    Purchase of identified intangible assets       (18 )       (10 )       (24 )  
    Capital expenditures on property, plant and equipment       (156 )       (133 )       (161 )  
    Proceeds from disposals of property, plant and equipment       -         1         -    
    Proceeds from sale of interests in businesses, net of cash divested       -         -         2,614    
    Other       -         7         (1 )  
    Net cash provided by (used for) investing activities       (174 )       (135 )       2,428    
                   
    Cash flows from financing activities:              
    Repurchase of long-term debt       -         -         (2,728 )  
    Principal payments on long-term debt       -         (4 )       (4 )  
    Cash proceeds from exercise of stock options       20         129         36    
    Purchase of treasury shares       (30 )       (248 )       (26 )  
    Net cash provided by (used for) financing activities       (10 )       (123 )       (2,722 )  
                   
    Effect of changes in exchange rates on cash positions       -         2         13    
    Increase (decrease) in cash and cash equivalents       436         482         344    
    Cash and cash equivalents at beginning of period       3,547         3,065         1,894    
    Cash and cash equivalents at end of period       3,983         3,547         2,238    
                   
                   
                   
    Net cash paid during the period for:              
    Interest     21       81       53    
    Income taxes     44       67       56    
    Non-cash adjustment related to the adoption of ASC 606:              
    Receivables and other current assets       (36 )       -         -    
    Inventories       22         -         -    
                   

 

                   
    NXP Semiconductors              
    Table 4: Reconciliation of GAAP to non-GAAP Segment Results (unaudited)          
                   
                   
    ($ in millions)   Three Months Ended  
        April 1, 2018   December 31, 2017   April 2, 2017  
    High Performance Mixed Signal (HPMS)       2,166         2,348         2,011    
    Standard Products       -         -         118    
    Product Revenue       2,166         2,348         2,129    
    Corporate and Other       103         108         82    
    Total Revenue   $    2,269     $    2,456     $    2,211    
                   
                   
                   
    HPMS Revenue   $    2,166     $    2,348     $    2,011    
    Percent of Total Revenue     95.5 %     95.6 %     91.0 %  
    HPMS segment GAAP gross profit       1,161         1,228         1,030    
    PPA effects       (18 )       (78 )       (58 )  
    Restructuring       -         -         -    
    Stock based compensation       (9 )       (10 )       (8 )  
    Other incidentals       -         -         -    
    HPMS segment non-GAAP gross profit   $    1,188     $    1,316     $    1,096    
                   
    HPMS segment GAAP gross margin     53.6 %     52.3 %     51.2 %  
    HPMS segment non-GAAP gross margin     54.8 %     56.0 %     54.5 %  
                   
    HPMS segment GAAP operating profit       161         246         81    
    PPA effects       (381 )       (430 )       (429 )  
    Restructuring       -         -         9    
    Stock based compensation       (69 )       (77 )       (67 )  
    Merger-related costs       (3 )       (3 )       (2 )  
    Other incidentals       -         -         -    
    HPMS segment non-GAAP operating profit   $    614     $    756     $    570    
                   
    HPMS segment GAAP operating margin     7.4 %     10.5 %     4.0 %  
    HPMS segment non-GAAP operating margin     28.3 %     32.2 %     28.3 %  
                   
                   
                   
    Standard Products Revenue   $    -     $    -     $    118    
    Percent of Total Revenue       -         -       5.3 %  
    Standard  Products segment GAAP gross profit       -         -         45    
    PPA effects       -         -         -    
    Restructuring       -         -         -    
    Stock based compensation       -         -         (1 )  
    Other incidentals       -         -         4    
    Standard Products segment non-GAAP gross profit   $    -     $    -     $    42    
                   
    Standard Products segment GAAP gross margin   NM
    NM
      38.1 %  
    Standard Products segment non-GAAP gross margin   NM
    NM
      35.6 %  
                   
    Standard Products segment GAAP operating profit       -         -         31    
    PPA effects       -         -         -    
    Restructuring       -         -         -    
    Stock based compensation       -         -         (2 )  
    Other incidentals       -         -         4    
    Standard Products segment non-GAAP operating profit   $    -     $    -     $    29    
                   
    Standard Products segment GAAP operating margin   NM
    NM
      26.3 %  
    Standard Products segment non-GAAP operating margin   NM
    NM
      24.6 %  
                   
                   
                   
    Corporate and Other Revenue   $    103     $    108     $    82    
    Percent of Total Revenue     4.5 %     4.4 %     3.7 %  
    Corporate and Other segment GAAP gross profit       11         14         4    
    PPA effects       (1 )       (1 )       (1 )  
    Restructuring       -         -         (1 )  
    Stock based compensation       -         -         -    
    Other incidentals       -         -         -    
    Corporate and Other segment non-GAAP gross profit   $    12     $    15     $    6    
                   
    Corporate and Other segment GAAP gross margin     10.7 %     13.0 %     4.9 %  
    Corporate and Other segment non-GAAP gross margin     11.7 %     13.9 %     7.3 %  
                   
    Corporate and Other segment GAAP operating profit       (23 )       (36 )       1,567    
    PPA effects       (1 )       (1 )       (1 )  
    Restructuring        (1 )       -         (1 )  
    Stock based compensation       -         (1 )       1    
    Merger-related costs       (23 )       (29 )       (28 )  
    Other incidentals       (1 )       (12 )       1,596   1 )
    Corporate and Other segment non-GAAP operating profit   $    3     $    7     $    -    
                   
    Corporate and Other segment GAAP operating margin     -22.3 %     -33.3 %     1911.0 %  
    Corporate and Other segment non-GAAP operating margin     2.9 %     6.5 %     0.0 %  
                   
                   
    1) Adjustment relates primarily to the gain on the sale of the SP business on February 6, 2017.          
                   

 

                   
    NXP Semiconductors              
    Table 5: Financial Reconciliation of GAAP to non-GAAP Results (unaudited)          
                   
                   
                   
    ($ in millions except share data)   Three Months Ended  
        April 1, 2018   December 31, 2017   April 2, 2017  
    Revenue   $    2,269     $    2,456     $    2,211    
                   
    GAAP Gross profit   $    1,172     $    1,242     $    1,079    
    PPA effects       (19 )       (79 )       (59 )  
    Restructuring       -         -         (1 )  
    Stock Based Compensation       (9 )       (10 )       (9 )  
    Other incidentals       -         -         4    
    Non-GAAP Gross profit   $    1,200     $    1,331     $    1,144    
                   
    GAAP Gross margin     51.7 %     50.6 %     48.8 %  
                   
    Non-GAAP Gross margin     52.9 %     54.2 %     51.7 %  
                   
    GAAP Research and development   $   (426 )   $   (414 )   $   (367 )  
    Restructuring       -         -         12    
    Stock based compensation       (31 )       (35 )       (29 )  
    Merger-related costs       (1 )       (1 )       (1 )  
    Other incidentals       -         -         -    
    Non-GAAP Research and development   $   (394 )   $   (378 )   $   (349 )  
                   
    GAAP Selling, general and administrative   $   (248 )   $   (269 )   $   (266 )  
    PPA effects       (3 )       (5 )       (6 )  
    Restructuring       (1 )       -         (3 )  
    Stock based compensation       (29 )       (33 )       (30 )  
    Merger-related costs       (25 )       (31 )       (29 )  
    Other incidentals       -         (10 )       -    
    Non-GAAP Selling, general and administrative   $   (190 )   $   (190 )   $   (198 )  
                   
    GAAP amortization of acquisition-related intangible assets   $   (360 )   $   (347 )   $   (365 )  
    PPA effects       (360 )       (347 )       (365 )  
    Non-GAAP amortization of acquisition-related intangible assets $   -      $   -      $   -     
                   
    GAAP Other income (expense)   $   -     $   (2 )   $   1,598    
      PPA effects       -         -         -    
    Other incidentals       (1 )       (2 )       1,596    
    Non-GAAP Other income (expense)   $   1     $   -      $   2    
                   
    GAAP Operating income (loss)   $    138     $    210     $    1,679    
    PPA effects       (382 )       (431 )       (430 )  
    Restructuring       (1 )       -         8    
    Stock based compensation       (69 )       (78 )       (68 )  
    Merger-related costs       (26 )       (32 )       (30 )  
    Other incidentals       (1 )       (12 )       1,600    1  )
    Non-GAAP Operating income (loss)   $    617     $    763     $    599    
                   
    GAAP Operating margin     6.1 %     8.6 %     75.9 %  
                   
    Non-GAAP Operating margin     27.2 %     31.1 %     27.1 %  
                   
    GAAP Financial income (expense)   $   (68 )   $   (79 )   $   (136 )  
    PPA effects       -         -         -    
    Non-cash interest expense on convertible notes       (11 )       (10 )       (10 )  
    Foreign exchange gain (loss)       (3 )       (3 )       (5 )  
    Extinguishment on debt       -         -         (41 )  
    Changes in fair value of warrant liability       -         -         -    
    Other financial expense       (3 )       (11 )       (5 )  
    Non-GAAP Financial income (expense)   $    (51 )   $    (55 )   $    (75 )  
                   
                   
  1) Adjustment relates primarily to the gain on the sale of the SP business on February 6, 2017.  
                   

 

                     
    NXP Semiconductors                
    Table 6: Adjusted EBITDA and Free Cash Flow (unaudited)                
                     
                     
                     
    ($ in millions)   Three Months Ended    
        April 1, 2018   December 31, 2017   April 2, 2017    
    Net Income (loss)   $    70     $    768     $    1,318      
                     
    Reconciling items to EBITDA                
    Financial (income) expense       68         79         136      
    (Benefit) provision for income taxes       2         (629 )       230      
    Depreciation       116         145         154      
    Amortization       375         397         380      
    EBITDA   $    631     $    760     $    2,218      
                     
    Reconciling items to adjusted EBITDA                
    Results of equity-accounted investees       (2 )       (8 )       (5 )    
    Restructuring 1)       1         -         (8 )    
    Stock based compensation       69         78         68      
    Merger-related costs 1)       26         32         30      
    Other incidental items 1)       1         12         (1,596 )    
    Adjusted EBITDA   $    726     $    874     $    707      
                     
    Trailing twelve month adjusted EBITDA   $    3,176     $    3,157     $    3,056      
                     
                     
    1) Excluding depreciation property, plant and equipment and amortization of software related to:        
               Other incidental items     -       -       (4 )    
                     
                     
                     
                     
    ($ in millions)   Three Months Ended    
        April 1, 2018   December 31, 2017   April 2, 2017    
                     
    Net cash provided by (used for) operating activities    $    620     $    738     $    625      
    Net capital expenditures on property, plant and equipment       (156 )       (132 )       (161 )    
                     
    Non-GAAP free cash flow   $    464     $    606     $    464      
    Non-GAAP free cash flow as a percent of Revenue     21 %     25 %     21 %    
                     
                     

Primary Logo

NXP Semiconductors N.V.