UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
May 3, 2007
Commission File Number: 333-142287
NXP B.V.
(Exact name of registrant as specified in charter)
The Netherlands
(Jurisdiction of incorporation or organization)
60 High Tech Campus, 5656 AG, Eindhoven, The Netherlands
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x |
|
Form 40-F o |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1).
Yes o |
|
No x |
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7).
Yes o |
|
No x |
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing
the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o |
|
No x |
Name and address of
person authorized to receive notices
and communications from the Securities and Exchange Commission
Dr. Jean A.W. Schreurs
60 High Tech Campus
5656 AG EindhovenThe Netherlands
This report contains the quarterly report of NXP B.V. (the Company) for the three months ended March 31, 2007, as furnished to holders of the Companys debt securities on May 3, 2007. This report also contains a copy of the press release entitled NXP announces launch of exchange offer for its Notes, dated April 27, 2007, and of the press release entitled NXP Semiconductors Announces First Quarter 2007 Results, dated May 3, 2007.
Exhibits |
|
|
|
|
|
|
|
||
99.1 |
|
Quarterly Report of NXP Semiconductors Group |
||
|
|
|
||
99.2 |
|
Press release, dated April 27, 2007 |
||
|
|
|
||
99.3 |
|
Press release, dated May 3, 2007 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized at Eindhoven, on the 3rd day of May 2007.
NXP B.V. |
||
|
||
|
/s/ Frans van Houten |
|
Frans van Houten |
||
(President and Chief Executive Officer, Chairman of the Board of Management) |
||
|
||
|
/s/ Peter van Bommel |
|
Peter van Bommel |
||
(Chief Financial Officer, Member of the Board of Management) |
Exhibit 99.1
Quarterly report of the NXP Group
for the 1st quarter ended March 31, 2007
Forward-looking statements
This document includes forward-looking statements. When used in this document, the words anticipate, believe, estimate, forecast, expect, intend, plan and project, and similar expressions, as they relate to us, our management or third parties, identify forward-looking statements. Forward-looking statements include statements regarding our business strategy, financial condition, results of operations, and market data, as well as any other statements which are not historical facts. These statements reflect beliefs of our management as well as assumptions made by our management and information currently available to us. Although we believe that these beliefs and assumptions are reasonable, the 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 expressly qualify all subsequent oral and written forward-looking statements attributable to us or persons acting on our behalf and include the following: market demand and semiconductor industry conditions, our ability to successfully introduce new technologies and products, the demand for the goods into which our products are incorporated, our ability to generate sufficient cash or raise sufficient capital to meet both our debt service and research and development and capital investment requirements, our ability to accurately estimate demand and match our production capacity accordingly or obtain supplies from third-party producers, our access to production from third-party outsourcing partners, and any events that might affect their business or our relationship with them, our ability to secure adequate and timely supply of equipment and materials from suppliers, our ability to avoid operational problems and product defects and, if such issues were to arise, to rectify them quickly, our ability to form strategic partnerships and joint ventures and successfully cooperate with our alliance partners, our ability to win competitive bid selection processes to develop products for use in our customers equipment and products, our ability to successfully establish a brand identity, our ability to successfully hire and retain key management and senior product architects; and, our ability to maintain good relationships with our suppliers.
Except for any ongoing obligation to disclose material information as required by the United States federal securities laws, we do not have any intention or obligation to update forward-looking statements after we distribute this document. In addition, this document contains information concerning the semiconductor industry, our market segments and business units generally, which is forward-looking in nature and is based on a variety of assumptions regarding the ways in which the semiconductor industry, our market segments and product areas will develop. We have based these assumptions on information currently available to us, if any one or more of these assumptions turn out to be incorrect, actual market results may differ from those predicted. While we do not know what impact any such differences may have on our business, if there are such differences, our future results of operations and financial condition, and the market price of the notes, could be materially adversely affected.
Use of non-US GAAP information
In presenting and discussing the NXP Groups financial position, operating results and cash flows, management uses certain non-US GAAP financial measures. These non-US GAAP financial measures should not be viewed in isolation as alternatives to the equivalent US GAAP measure(s) and should be used in conjunction with the most directly comparable US GAAP measure(s). Aleft page discussion of the non-US GAAP measures included in this document and a reconciliation of such measures to the most directly comparable US GAAP measure(s) are contained in this document.
Use of fair value measurements
In presenting the NXP Groups financial position, fair values are used for the measurement of various items in accordance with the applicable accounting standards. These fair values are based on market prices, where available, and are obtained from sources that we consider to be reliable. Users are cautioned that these values are subject to changes over time and are only valid the balance sheet date. When a readily determinable market value does not exist, we estimate fair values using valuation models which we believe are appropriate for their purpose. These require management to make significant assumptions with respect to future developments which are inherently uncertain and may therefore deviate from actual developments. In certain cases independent valuations are obtained to support managements determination of fair values.
|
Page |
|
|
Introduction |
|
3 |
|
|
|
|
|
Report on the performance of the NXP Group: |
|
|
|
Group performance |
|
4 |
|
Performance by Segment |
|
7 |
|
Liquidity and Capital Resources |
|
9 |
|
Subsequent Events |
|
10 |
|
Outlook |
|
10 |
|
|
|
|
|
Group Financial Statements: |
|
|
|
Combined and Consolidated statements of operations |
|
11 |
|
Combined and Consolidated balance sheets |
|
12 |
|
Combined and Consolidated statements of cash flows |
|
13 |
|
Consolidated statements of changes in shareholders equity and comprehensive income (loss) |
|
14 |
|
Information by segments |
|
15 |
|
Main countries |
|
16 |
|
Reconciliation of non-US GAAP information |
|
17 |
|
Supplemental Guarantor information |
|
19 |
|
Quarterly statistics |
|
22 |
|
2
On September 29, 2006, Koninklijke Philips Electronics N.V. (Philips) sold 80.1% of its semiconductors businesses to a consortium of private equity investors (the Private Equity Consortium). These semiconductor businesses were transferred to NXP B.V. (NXP or the Company), a wholly-owned subsidiary of Philips, on September 28, 2006. All of NXPs issued and outstanding shares were then acquired by KASLION Acquisition B.V. (KASLION), which was formed as an acquisition vehicle by the Private Equity Consortium and Philips. This transaction is referred to as the Acquisition. In order to fund the acquisition of NXP by KASLION, the Private Equity Consortium and Philips contributed cash to KASLION in exchange for 80.1% and 19.9%, respectively, of the total equity of KASLION.
As a result of the Acquisition, the financial statements are presented on a Predecessor and Successor basis: The predecessor periods reflect the combined financial results of NXP prior to the Acquisition. The successor periods reflect the consolidated financial results after the Acquisition. The Company also refers to the operations of NXP for both the predecessor and successor periods as NXP Semiconductors Group.
Basis of Presentation
The combined and consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP).
Predecessor period
The combined financial statements of the Company have been derived from the consolidated financial statements and accounting records of Philips prior to the Acquisition, principally using the historical results of operations and the historical basis of assets and liabilities of the semiconductor businesses. The combined financial statements include an allocation of the costs of certain corporate functions historically provided by Philips but not recorded by its semiconductors businesses. Additionally, the combined financial statements include allocated cash, debt and related interest income and expense, which have not been historically reported by Philips semiconductors businesses. Furthermore, the combined financial statements present income taxes calculated on a basis as if the Company had filed a separate income tax return.
The combined financial statements may not necessarily reflect the Companys results of operations, financial position and cash flows in the future or what its results of operations, financial position and cash flows would have been, if the Company had been stand-alone during the predecessor periods.
Since a direct ownership relationship did not exist among the various worldwide entities comprising the Company prior to the legal separation from Philips, Philips net investments in the Company is shown as Business equity in lieu of Shareholders equity in the combined financial statements for the predecessor period.
Successor period
The consolidated financial statements include the accounts of NXP B.V. and its subsidiaries after the Acquisition. As a result of the purchase accounting applied to the Acquisition, the assets and liabilities reported in the consolidated balance sheet have changed substantially for the successor periods. Adjustments to the final purchase price paid by KASLION to Philips were made following the final settlement agreement reached between KASLION and Philips in the first quarter of 2007. The settlement of EUR 87 million was recorded in the first quarter. Payment is made in the second quarter of 2007.
3
· all amounts in millions of euros unless otherwise stated; data included are unaudited
· financial reporting in accordance with US GAAP
· the impact on the 2007 financial results of the purchase price accounting used in connection with the Acquisition and the acquisition of the Silicon Labs cellular business under US GAAP (purchase accounting, or PPA) have been separately provided: financial results are also provided as adjusted to eliminate the impact of these accounting effects. This presentation does not comply with US GAAP, however the Company believes it provides investors with a useful basis of comparison with prior years results. Also the impact of cost allocations to the predecessor period and the actual stand-alone costs of the successor period have been described, where relevant to the analysis
· Earnings before Interest and Taxes (EBIT) as used by the Company, has the same meaning as income from operations as presented in the accompanying consolidated financial statements
Operational items
|
|
PREDECESSOR |
|
|
|
|
|
SUCCESSOR |
|
|
|
Q1 |
|
Q1 |
|
Effects of PPA |
|
Q1 2007 |
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
1,250 |
|
1,115 |
|
|
|
1,115 |
|
% nominal growth |
|
20.0 |
|
(10.8 |
) |
|
|
(10.8 |
) |
% comparable growth |
|
17.5 |
|
(2.7 |
) |
|
|
(2.7 |
) |
Gross margin |
|
450 |
|
341 |
|
25 |
|
366 |
|
Selling expenses |
|
(100 |
) |
(86 |
) |
|
|
(86 |
) |
General and administrative expenses |
|
(101 |
) |
(211 |
) |
120 |
|
(91 |
) |
Research and development expenses |
|
(232 |
) |
(271 |
) |
26 |
|
(245 |
) |
Other income |
|
4 |
|
5 |
|
|
|
5 |
|
Earnings before interest and tax (EBIT) |
|
21 |
|
(222 |
) |
171 |
|
(51 |
) |
|
|
|
|
|
|
|
|
|
|
EBITA |
|
15 |
|
(76 |
) |
25 |
|
(51 |
) |
EBITDA |
|
173 |
|
85 |
|
|
|
85 |
|
Adjusted EBITA |
|
71 |
|
(22 |
) |
25 |
|
3 |
|
Adjusted EBITDA |
|
229 |
|
139 |
|
|
|
139 |
|
Employees in FTE |
|
35,472 |
|
37,620 |
|
|
|
37,620 |
|
Sales
Sales were EUR 1,115 million for the period January through March, 2007 (the reporting period), compared to EUR 1,250 million for the first quarter of 2006, a decrease of 10.8%. Excluding the effects of exited product lines and currency effects, the decrease was 2.7% on a comparable basis. Comparable sales reflect a comparison where sales are adjusted to eliminate the effect of changes in foreign currency exchange rates (a significant part of our sales is U.S. dollar-related and therefore impacted by currency movements) and exited product lines (mainly DVD-R, mobile display drivers and large display drivers businesses). Sales were strong in the Automotive & Identification business (10.1% comparable growth), while MultiMarket Semiconductors showed a 2.2% comparable growth. The other business units recorded a decrease compared to the first quarter of 2006. As a result of The continued industry slow down in the first quarter of 2007, sales performance was weak primarily caused by inventory corrections in the value chain.
Gross margin
Gross margin in the first quarter of 2007 was EUR 366 million, excluding the effects of purchase accounting, a decrease of EUR 84 million compared to EUR 450 million in the first quarter of 2006. As a percentage of
4
sales, gross margin decreased in the first quarter of 2007 to 32.8% from 36.0% in the first quarter of 2006.
The gross margin included restructuring and legal disentanglement costs which had a negative effect of EUR 29 million (compared to EUR 7 million in the corresponding period in 2006). Excluding these effects the gross margin percentage was slightly lower in the first quarter of 2007 compared to the corresponding period in 2006. This was mainly caused by reduced utilization of our manufacturing base (69% in the first quarter of 2007 versus 82% in the first quarter of 2006).
The financial impact of purchase accounting for the first quarter of 2007 was EUR 25 million and fully attributable to depreciation of tangible fixed assets.
Selling expenses
Selling expenses as a percentage of sales for the first quarter of 2007 were 7.7%, compared to 8.0% for the same period of 2006. The selling expenses in 2007 included EUR 8 million restructuring charges for sales offices and the centralization of customer service centers. In the corresponding period in 2006, EUR 11 million restructuring charges were included.
General and administrative expenses
General and administrative expenses (G&A), excluding the effects of purchase accounting, amounted to EUR 91 million (8.2% of sales) for the first quarter of 2007, compared to EUR 101 million (8.1% of sales) in the corresponding period of 2006.
G&A expenses include restructuring, legal disentanglement and similar cost items of EUR 12 million in 2007 (compared to EUR 10 million in 2006). The lower G&A costs are mainly attributable to reduced corporate infrastructure costs, partly offset by increased pension costs.
Purchase accounting effects in G&A for the first quarter of 2007 amounted to EUR 120 million and was related to amortization of intangible assets.
Research and development expenses
Research and development expenses (R&D), excluding the effects of purchase accounting, amounted to EUR 245 million (22.0% of sales) for the first quarter of 2007, compared to EUR 232 million (18.6% of sales) for the corresponding period in 2006. The investments in R&D resources, especially the increase in Automotive & Identification and corporate research activities, reflect the strategic focus on key competitive areas for the future. The increased investments were partly offset by reduced spending on exited product lines.
The R&D expenses include EUR 26 million write-off of acquired in-process R&D, related to the acquisition of the cellular business of Silicon Labs, in the first quarter of 2007.
Other income
For the first quarter 2007, other income was EUR 5 million, primarily consisting of the sale of various fixed assets. Other income was EUR 4 million for the corresponding period in 2006, mainly related to the sale of assets in the U.S.
Earnings before interest and taxes
Earnings before interest and taxes (EBIT) amounted to a loss of EUR 51 million in the first quarter of 2007, excluding the effects of purchase accounting of EUR 171 million, compared to a profit of EUR 21 million in the corresponding period of 2006. The lower EBIT was primarily caused by weaker sales and related reduced utilization of the manufacturing base.
Adjusted EBITA
5
Adjusted EBITA, excluding the effects of purchase accounting, for the first quarter of 2007 amounted to EUR 3 million, compared to EUR 71 million for the corresponding period in 2006. This decrease of EUR 68 million was mainly caused by lower EBIT in 2007.
Adjusted EBITDA
For the first quarter of 2007, adjusted EBITDA was EUR 139 million, compared to EUR 229 million in the same period last year. This decrease of EUR 90 million was mainly caused by lower EBIT in 2007.
The adjustments of EUR 54 million made to the first quarter EBITDA to arrive at adjusted EBITDA consist of:
· minority interests and results of unconsolidated companies of EUR 5 million
· restructuring costs of EUR 30 million and legal disentanglement related costs of EUR 11 million
· exit of product lines having no impact on a net basis, and
· other items of EUR 8 million (including Silicon Laboratories cellular business acquisition cost and a cross license settlement for previous years).
The corresponding EBITDA adjustments in the first quarter of 2006 totaled EUR 56 million, mainly consisting of results of unconsolidated companies and minority interests (EUR 18 million), restructuring charges (EUR 11 million), exit of product lines (EUR 11 million) and other items of EUR 16 million (related to legal disentanglement and litigation costs).
Net income
Net income
|
|
PREDECESSOR |
|
SUCCESSOR |
|
||||
|
|
Q1 |
|
Q1 |
|
Effects of PPA |
|
Q1 excl. |
|
|
|
|
|
|
|
|
|
|
|
Earnings before interest and tax |
|
21 |
|
(222 |
) |
171 |
|
(51 |
) |
Financial income (expense) |
|
(14 |
) |
(70 |
) |
|
|
(70 |
) |
Income tax (expense) benefit |
|
(6 |
) |
31 |
|
(3 |
) |
28 |
|
Result unconsolidated companies |
|
|
|
|
|
|
|
|
|
Minority interest |
|
(18 |
) |
(5 |
) |
|
|
(5 |
) |
Net income (loss) |
|
(17 |
) |
(266 |
) |
168 |
|
(98 |
) |
Financial expenses amounted to EUR 70 million for the first quarter of 2007, consisting of net interest expenses of EUR 83 million, a charge for financing fees of EUR 6 million and the positive effect of exchange rates of EUR 19 million, mainly related to our USD denominated notes. Financial expense for the corresponding period in 2006 amounted to EUR 14 million, mainly consisting of the net interest expenses on funding provided by Philips.
Income tax (expense) benefit
For the first quarter 2007, the Company recognized an income tax benefit of EUR 28 million (excluding purchase accounting effects). For the first quarter of 2006 income tax expense amounted to EUR 6 million.
In the first quarter of 2007 the loss of EUR 5 million reflects the share of minority shareholders in consolidated companies. In the corresponding period of 2006, the loss was EUR 18 million. For both periods this was mainly related to the joint venture Systems on Silicon Manufacturing Company (SSMC).
6
Performance by segment
Mobile & Personal
Key data
|
Q1 |
|
Q1 |
|
Q1 2007 |
|
|
Sales |
|
380 |
|
344 |
|
344 |
|
% nominal growth |
|
9.2 |
|
(9.5 |
) |
(9.5 |
) |
% comparable growth |
|
0.2 |
|
(1.1 |
) |
(1.1 |
) |
EBIT |
|
3 |
|
(89 |
) |
(19 |
) |
EBITA |
|
3 |
|
(21 |
) |
(19 |
) |
Sales were EUR 344 million for the first quarter 2007, compared to EUR 380 million for the corresponding period of 2006, a decrease of 9.5% (on a comparable basis a decrease of 1.1%) mainly driven by lower sales in the Connectivity and Cordless businesses.
EBIT in the first quarter of 2007 amounted to a loss of EUR 19 million, excluding the purchase accounting effects, compared to a profit of EUR 3 million in the corresponding period in 2006. The 2007 results include a restructuring charge for the Power Amplifiers/Front End Modules business of EUR 3 million. The decrease in EBIT was primarily caused by lower sales and lower yields associated with the ramp-up of the Power Management Units business.
On March 23, 2007 we consummated the acquisition of the Cellular Communications Business of Silicon Laboratories Inc. (as announced on February 8, 2007) for EUR 214 million in cash. NXP may pay up to an additional USD 65 million contingent upon the achievement of certain milestones in the next three years. The acquired cellular business of Silicon Labs was consolidated as from March 24, 2007 onwards and contributed EUR 1 million to sales.
Home
Key data
|
Q1 |
|
Q1 |
|
Q1 2007 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
242 |
|
175 |
|
175 |
|
% nominal growth |
|
11.5 |
|
(27.7 |
) |
(27.7 |
) |
% comparable growth |
|
15.2 |
|
(20.6 |
) |
(20.6 |
) |
EBIT |
|
(8 |
) |
(40 |
) |
(19 |
) |
EBITA |
|
(8 |
) |
(20 |
) |
(19 |
) |
Sales amounted to EUR 175 million for the first quarter of 2007, compared to EUR 242 million for the corresponding period in 2006, a decrease of 27.7%. On a comparable basis, sales decreased by 20.6%. The lower sales are primarily caused by the CRT TV-business, reflecting the ongoing market transition from analog to digital television technologies, and the exit from large display drivers and DVD-R activities.
EBIT in the first quarter of 2007 amounted to a loss of EUR 19 million, excluding the purchase accounting effects, compared to a loss of EUR 8 million in the same period last year. The unfavorable effect from the lower sales was partly offset by reduced R&D and SG&A costs.
7
Automotive & Identification
Key data
|
Q1 |
|
Q1 |
|
Q1 2007 |
|
|
Sales |
|
218 |
|
230 |
|
230 |
|
% nominal growth |
|
34.6 |
|
5.5 |
|
5.5 |
|
% comparable growth |
|
29.0 |
|
10.1 |
|
10.1 |
|
EBIT |
|
50 |
|
25 |
|
53 |
|
EBITA |
|
50 |
|
52 |
|
53 |
|
Sales were EUR 230 million in the first quarter of 2007, compared with EUR 218 million for the corresponding period of 2006, an increase of 5.5%. On a comparable basis, sales increased by 10.1%, mainly driven by the Identification business.
EBIT in the first quarter of 2007 amounted to EUR 53 million, excluding the purchase accounting effects, an improvement of EUR 3 million compared to the corresponding period of 2006. This is attributable to an improvement in gross margin, partly offset by higher research and development investments.
MultiMarket Semiconductors
Key data
|
Q1 |
|
Q1 |
|
Q1 2007 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
345 |
|
319 |
|
319 |
|
% nominal growth |
|
25.0 |
|
(7.5 |
) |
(7.5 |
) |
% comparable growth |
|
30.5 |
|
2.2 |
|
2.2 |
|
EBIT |
|
66 |
|
35 |
|
64 |
|
EBITA |
|
66 |
|
61 |
|
64 |
|
Sales were EUR 319 million in the reporting period, compared to EUR 345 million in the same period of 2006, a decrease of 7.5% (comparable sales shows an increase of 2.2%). The nominal growth figure for the MultiMarket Semiconductors segment includes a significant impact resulting from our exit from the Mobile Display Drivers business, which has been eliminated in the comparable figure.
EBIT in the first quarter of 2007 amounted to EUR 64 million, excluding the purchase accounting effects, compared to a profit of EUR 66 million for the corresponding period in 2006.
IC Manufacturing Operations
Key data
|
Q1 |
|
Q1 |
|
Q1 2007 |
|
|
|
|
|
|
|
|
|
|
Sales 1) |
|
49 |
|
32 |
|
32 |
|
% nominal growth |
|
104.2 |
|
(34.7 |
) |
(34.7 |
) |
% comparable growth |
|
87.3 |
|
(28.7 |
) |
(28.7 |
) |
EBIT |
|
7 |
|
(74 |
) |
(51 |
) |
EBITA |
|
7 |
|
(69 |
) |
(51 |
) |
1) In
the first quarter of 2007, IC Manufacturing Operations supplied EUR 396 million
to other segments (first quarter of 2006:
EUR 510 million), which have been eliminated in the above presentation.
8
External sales decreased to EUR 32 million in the first quarter of 2007 from EUR 49 million in the corresponding period of 2006. This mainly reflects the lower sales of SSMC to TSMC.
EBIT in the first quarter of 2007 amounted to a loss of EUR 51 million, excluding purchase accounting effects, compared to a profit of EUR 7 million in the corresponding period in 2006. Excluding restructuring charges of EUR 19 million for the Nijmegen (the Netherlands) and Cabuyao (the Philippines) operations, EBIT for the first quarter of 2007 amounted to a loss of EUR 32 million. The lower EBIT was the result of decreased utilization rates from 82% in the first quarter of 2006 to 69% in the reporting period, partly offset by cost savings. EBIT included EUR 17 million costs related to the alliance in Crolles (France) in the reporting period (EUR 7 million in the corresponding period of 2006). The costs related to Crolles exclude R&D-related expenses which are reported under the Corporate and Other segment.
On March 22, 2007, the Company announced the closure of the Boeblingen operation in Germany and the reorganization of our back-end operations in the Philippines (Cabuyao). Restructuring charges, mainly related to the Boeblingen operations, are expected to be recorded during the remainder of the year 2007.
Corporate and Other
Key data
|
Q1 |
|
Q1 |
|
Q1 2007 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
16 |
|
15 |
|
15 |
|
% nominal growth |
|
6.7 |
|
(6.3 |
) |
(6.3 |
) |
% comparable growth |
|
(2.2 |
) |
2.3 |
|
2.3 |
|
EBIT |
|
(97 |
) |
(79 |
) |
(79 |
) |
EBITA |
|
(103 |
) |
(79 |
) |
(79 |
) |
Sales in Corporate and Other are related to IP licensing income and software and totaled EUR 15 million for the reporting period, compared to EUR 16 million for the first quarter of 2006.
EBIT amounted to a loss of EUR 79 million for the first quarter of 2007 compared to a loss of EUR 97 million in the corresponding period of 2006. In the first quarter of 2007 costs of EUR 20 million were included for research activities, IP management and corporate infrastructure. For the corresponding period in 2006, during which the cost allocation methodology from Philips was applied, the related costs amounted to EUR 33 million.
EBIT in the first quarter of 2007 included EUR 11 million for R&D-related expenses in Crolles, similar to the EUR 11 million in the corresponding period in 2006.
On January 16, 2007, the Company announced that it would not extend its current cooperation in the Crolles alliance, beyond the initial term expiring at the end of 2007. NXP will work together with the alliance partners during the remainder of 2007 to complete the current program and effectively manage the transition.
Liquidity and Capital Resources
At the end of the first quarter of 2007, the cash position amounted to EUR 620 million, compared to EUR 939 million at December 31, 2006. Net cash used for operating activities was EUR 12 million, which included an increase in receivables related to the strong sales level at the end of the reporting period compared to the end of 2006. Furthermore, the acquisition of Silicon Labs cellular business amounted to EUR 214 million, and an amount of EUR 81 million was spent on capital expenditures.
9
Subsequent Events
On April 27, 2007, the Company launched an offer to exchange its outstanding Fixed and Floating Rate notes for identical notes registered under the U.S. Securities Act. The offers are expected to close on May 30, 2007 and will have no effect on the Companys capitalization or debt outstanding.
Outlook
The market seems to have bottomed out although it remains weak. We see a short visibility of our orderbook reflecting the current volatility in the industry. Given our book-to-bill ratio of 1.03 in the first quarter, we expect flat to low single-digit sequential sales growth for the second quarter 2007 on a currency comparable basis. We believe we are well positioned to benefit from a next upturn in the relevant semiconductor market segments.
10
Combined and Consolidated
statements of operations
all amounts in millions of euros
|
|
PREDECESSOR |
|
SUCCESSOR |
|
|
|
January to March |
|
||
|
|
2006 |
|
2007 |
|
Sales |
|
1,219 |
|
1,101 |
|
Sales to Philips companies |
|
31 |
|
14 |
|
Total sales |
|
1,250 |
|
1,115 |
|
|
|
|
|
|
|
Cost of sales |
|
(800 |
) |
(774 |
) |
|
|
|
|
|
|
Gross margin |
|
450 |
|
341 |
|
|
|
|
|
|
|
Selling expenses |
|
(100 |
) |
(86 |
) |
General and administrative expenses |
|
(101 |
) |
(211 |
) |
Research and development expenses |
|
(232 |
) |
(245 |
) |
Write-off of acquired in-process research and development |
|
|
|
(26 |
) |
Other income (expense) |
|
4 |
|
5 |
|
|
|
|
|
|
|
Income (loss) from operations |
|
21 |
|
(222 |
) |
|
|
|
|
|
|
Financial income (expense) |
|
(14 |
) |
(70 |
) |
|
|
|
|
|
|
Income (loss) before taxes |
|
7 |
|
(292 |
) |
|
|
|
|
|
|
Income tax (expense) benefit |
|
(6 |
) |
31 |
|
|
|
|
|
|
|
Income (loss) after taxes |
|
1 |
|
(261 |
) |
|
|
|
|
|
|
Results relating to unconsolidated companies |
|
|
|
|
|
|
|
|
|
|
|
Minority interests |
|
(18 |
) |
(5 |
) |
|
|
|
|
|
|
Net income (loss) |
|
(17 |
) |
(266 |
) |
|
|
|
|
|
|
11
Combined and Consolidated
balance sheets
all amounts in millions of euros
|
|
PREDECESSOR |
|
SUCCESSOR |
|
||
|
|
March 31, |
|
December 31, |
|
March 31, |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
97 |
|
939 |
|
620 |
|
Receivables |
|
569 |
|
563 |
|
591 |
|
Inventories |
|
708 |
|
646 |
|
641 |
|
Other current assets |
|
20 |
|
125 |
|
117 |
|
Total current assets |
|
1,394 |
|
2,273 |
|
1,969 |
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
Investments in unconsolidated companies |
|
48 |
|
44 |
|
45 |
|
Other non-current financial assets |
|
7 |
|
12 |
|
12 |
|
Other non-current assets |
|
151 |
|
157 |
|
216 |
|
Property, plant and equipment |
|
1,995 |
|
2,284 |
|
2,190 |
|
Intangible assets excluding goodwill |
|
54 |
|
3,065 |
|
3,055 |
|
Goodwill |
|
210 |
|
2,032 |
|
2,162 |
|
Total non-current assets |
|
2,465 |
|
7,594 |
|
7,680 |
|
|
|
|
|
|
|
|
|
Total assets |
|
3,859 |
|
9,867 |
|
9,649 |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts and notes payable |
|
479 |
|
489 |
|
458 |
|
Accrued liabilities |
|
533 |
|
485 |
|
537 |
|
Short-term provisions |
|
34 |
|
54 |
|
57 |
|
Other current liabilities |
|
57 |
|
45 |
|
136 |
|
Short-term debt |
|
166 |
|
23 |
|
16 |
|
Loans with Philips companies, current portion |
|
217 |
|
|
|
|
|
Total current liabilities |
|
1,486 |
|
1,096 |
|
1,204 |
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
Long-term debt |
|
142 |
|
4,426 |
|
4,397 |
|
Loans with Philips companies, non-current portion |
|
315 |
|
|
|
|
|
Long-term provisions |
|
51 |
|
368 |
|
385 |
|
Other non-current liabilities |
|
7 |
|
130 |
|
98 |
|
Total non-current liabilities |
|
515 |
|
4,924 |
|
4,880 |
|
|
|
|
|
|
|
|
|
Minority interests |
|
188 |
|
162 |
|
162 |
|
Business equity |
|
1,670 |
|
|
|
|
|
Shareholders equity |
|
|
|
3,685 |
|
3,403 |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
3,859 |
|
9,867 |
|
9,649 |
|
|
|
|
|
|
|
|
|
12
Combined and Consolidated
statements of cash flows
all amounts in millions of euros
|
|
PREDECESSOR |
|
SUCCESSOR |
|
|
|
January to March |
|
||
|
|
2006 |
|
2007 |
|
Cash flows from operating activities: |
|
|
|
|
|
Net income (loss) |
|
(17 |
) |
(266 |
) |
Adjustments to reconcile net income (loss) to net cash provided byoperating activities: |
|
|
|
|
|
Depreciation and amortization |
|
170 |
|
312 |
|
Net gain on sale of assets |
|
(1 |
) |
(1 |
) |
Results relating to unconsolidated companies |
|
|
|
|
|
Minority interests (net of dividends paid to minority shareholders) |
|
18 |
|
3 |
|
Decrease (increase) in receivables and other current assets |
|
110 |
|
(25 |
) |
Decrease (increase) in inventories |
|
(22 |
) |
15 |
|
Increase (decrease) in accounts payable, accrued and other liabilities |
|
39 |
|
1 |
|
Decrease (increase) in current accounts Philips |
|
(46 |
) |
|
|
Decrease (increase) in non-current receivables/other assets |
|
48 |
|
(59 |
) |
Increase (decrease) in provisions |
|
(35 |
) |
27 |
|
Other items |
|
4 |
|
(19 |
) |
Net cash provided by (used for) operating activities |
|
268 |
|
(12 |
) |
Cash flows from investing activities: |
|
|
|
|
|
Purchase of intangible assets |
|
(4 |
) |
(3 |
) |
Capital expenditures on property, plant and equipment |
|
(126 |
) |
(81 |
) |
Proceeds from disposals of property, plant and equipment |
|
6 |
|
8 |
|
Purchase of other non-current financial assets |
|
|
|
|
|
Purchase of interest in businesses |
|
|
|
(215 |
) |
Proceeds from sale of interests in businesses |
|
|
|
|
|
Net cash provided by (used for) investing activities |
|
(124 |
) |
(291 |
) |
Cash flows from financing activities: |
|
|
|
|
|
PREDECESSOR |
|
|
|
|
|
(Decrease) increase in debt |
|
(63 |
) |
|
|
Net repayments of loans to Philips companies |
|
(581 |
) |
|
|
Net changes in Business equity |
|
490 |
|
|
|
SUCCESSOR |
|
|
|
|
|
(Decrease) increase in debt |
|
|
|
(7 |
) |
Net cash provided by (used for) financing activities |
|
(154 |
) |
(7 |
) |
Effect of changes in exchange rates on cash positions |
|
(3 |
) |
(9 |
) |
Increase (decrease) in cash and cash equivalents |
|
(13 |
) |
(319 |
) |
Cash and cash equivalents at beginning of period |
|
110 |
|
939 |
|
Cash and cash equivalents at end of period |
|
97 |
|
620 |
|
13
Consolidated statements of
changes in
shareholders equity and comprehensive income (loss)
all amounts in millions of euros
|
|
SUCCESSOR |
|
||||||||||||
|
|
January to March 2007 |
|
||||||||||||
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) |
|
|
|
||||
|
|
Common |
|
Capital in |
|
Retained |
|
Currency |
|
Changes in |
|
Total |
|
Total share- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2006 |
|
|
|
4,305 |
|
(616 |
) |
(10 |
) |
6 |
|
(4 |
) |
3,685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
(266 |
) |
|
|
|
|
|
|
|
|
(266 |
) |
Current period change |
|
|
|
|
|
|
|
(15 |
) |
1 |
|
(14 |
) |
(14 |
) |
Reclassifications into income (loss) |
|
|
|
|
|
|
|
|
|
(2 |
) |
(2 |
) |
(2 |
) |
Income tax on current period change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income, net of tax |
|
|
|
|
|
(266 |
) |
(15 |
) |
(1 |
) |
(16 |
) |
(282 |
) |
Balance as of March 31, 2007 |
|
|
|
4,305 |
|
(882 |
) |
(25 |
) |
5 |
|
(20 |
) |
3,403 |
|
14
Information by segments
all amounts in millions of euros unless otherwise stated
Sales, R&D expenses and income from operations
|
|
PREDECESSOR |
|
SUCCESSOR |
|
||||||||||||
|
|
January to March |
|
||||||||||||||
|
|
2006 |
|
2007 |
|
||||||||||||
|
|
Sales |
|
Research |
|
Income (loss) |
|
Sales |
|
Research |
|
Income (loss) |
|
||||
|
|
|
|
|
|
amount |
|
as a% of |
|
|
|
|
|
amount |
|
as a% of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile & Personal |
|
380 |
|
92 |
|
3 |
|
0.8 |
|
344 |
|
93 |
|
(89 |
) |
(25.9 |
) |
Home |
|
242 |
|
49 |
|
(8 |
) |
(3.3 |
) |
175 |
|
44 |
|
(40 |
) |
(22.9 |
) |
Automotive & Identification |
|
218 |
|
28 |
|
50 |
|
22.9 |
|
230 |
|
35 |
|
25 |
|
10.9 |
|
MultiMarket Semiconductors |
|
345 |
|
21 |
|
66 |
|
19.1 |
|
319 |
|
22 |
|
35 |
|
11.0 |
|
IC Manufacturing Operations |
|
49 |
(2) |
9 |
|
7 |
|
14.3 |
|
32 |
(2) |
8 |
|
(74 |
) |
|
(1) |
Corporate and Other |
|
16 |
|
33 |
|
(97 |
) |
|
(1) |
15 |
|
43 |
|
(79 |
) |
|
(1) |
|
|
1,250 |
|
232 |
|
21 |
|
1.7 |
|
1,115 |
|
245 |
|
(222 |
) |
(19.9 |
) |
(1) Not meaningful
(2) In the first quarter of 2007, IC Manufacturing Operations supplied EUR 396 million to other segments (first quarter of 2006: EUR 510 million), which have been eliminated in the above presentation.
15
all amounts in millions of euros
|
|
PREDECESSOR |
|
SUCCESSOR |
|
|
|
January to March |
|
||
|
|
2006 |
|
2007 |
|
|
|
|
|
|
|
China |
|
367 |
|
202 |
|
Netherlands |
|
216 |
|
200 |
|
Taiwan |
|
101 |
|
86 |
|
United States |
|
135 |
|
101 |
|
Singapore |
|
142 |
|
191 |
|
Germany |
|
66 |
|
73 |
|
South Korea |
|
9 |
|
11 |
|
Other Countries |
|
214 |
|
251 |
|
|
|
1,250 |
|
1,115 |
|
16
Reconciliation of non-US GAAP
information
all amounts in millions of euros unless otherwise stated
Certain non-US GAAP financial measures are presented when discussing the NXP Groups financial position. In the following tables, a reconciliation to the most directly comparable US GAAP financial measure is made for each non-US GAAP performance measure.
Sales growth composition (in %)
|
|
Comparable |
|
Currency |
|
Exit of |
|
Nominal |
|
Q1 2007 versus Q1 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile & Personal |
|
(1.1 |
) |
(7.0 |
) |
(1.4 |
) |
(9.5 |
) |
Home |
|
(20.6 |
) |
(5.6 |
) |
(1.5 |
) |
(27.7 |
) |
Automotive & Identification |
|
10.1 |
|
(4.6 |
) |
|
|
5.5 |
|
MultiMarket Semiconductors |
|
2.2 |
|
(5.9 |
) |
(3.8 |
) |
(7.5 |
) |
IC Manufacturing Operations |
|
(28.7 |
) |
(6.0 |
) |
|
|
(34.7 |
) |
Corporate and Other |
|
2.3 |
|
(8.6 |
) |
|
|
(6.3 |
) |
|
|
|
|
|
|
|
|
|
|
NXP Group |
|
(2.7 |
) |
(6.1 |
) |
(2.0 |
) |
(10.8 |
) |
|
|
Comparable |
|
Currency |
|
Exit of |
|
Nominal |
|
Q1 2006 versus Q1 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile & Personal |
|
0.2 |
|
7.5 |
|
1.5 |
|
9.2 |
|
Home |
|
15.2 |
|
8.7 |
|
(12.4 |
) |
11.5 |
|
Automotive & Identification |
|
29.0 |
|
5.6 |
|
|
|
34.6 |
|
MultiMarket Semiconductors |
|
30.5 |
|
8.0 |
|
(13.5 |
) |
25.0 |
|
IC Manufacturing Operations |
|
87.3 |
|
16.9 |
|
|
|
104.2 |
|
Corporate and Other |
|
(2.2 |
) |
8.9 |
|
|
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
NXP Group |
|
17.5 |
|
7.8 |
|
(5.3 |
) |
20.0 |
|
Adjusted EBITA to EBITA to Net income (loss)
|
|
Q1 |
|
Q1 |
|
|
|
|
|
|
|
Adjusted EBITA |
|
71 |
|
3 |
|
Add back: |
|
|
|
|
|
Exit of product lines |
|
(11 |
) |
|
|
Restructuring costs and impairment |
|
(11 |
) |
(30 |
) |
Minority interest and results of unconsolidated companies |
|
(18 |
) |
(5 |
) |
Other |
|
(16 |
) |
(19 |
) |
Effects of PPA (only relates to depreciation property, plant and equipment |
|
|
|
(25 |
) |
|
|
|
|
|
|
EBITA |
|
15 |
|
(76 |
) |
|
|
|
|
|
|
Include: |
|
|
|
|
|
|
|
|
|
|
|
Amortization intangible assets |
|
(12 |
) |
(151 |
) |
Financial income (expenses) |
|
(14 |
) |
(70 |
) |
Income tax (expense) benefit |
|
(6 |
) |
31 |
|
|
|
|
|
|
|
Net income (loss) |
|
(17 |
) |
(266 |
) |
17
Reconciliation of non-US GAAP
information (continued)
Adjusted EBITDA to EBITDA to Net income (loss)
|
|
Q1 |
|
Q1 |
|
|
|
|
|
|
|
Adjusted EBITDA |
|
229 |
|
139 |
|
Add back: |
|
|
|
|
|
Exit of product lines |
|
(11 |
) |
|
|
Restructuring costs and impairment |
|
(11 |
) |
(30 |
) |
Minority interest and results of unconsolidated companies |
|
(18 |
) |
(5 |
) |
Other |
|
(16 |
) |
(19 |
) |
Effects of PPA |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
173 |
|
85 |
|
|
|
|
|
|
|
Include: |
|
|
|
|
|
Amortization intangible assets |
|
(12 |
) |
(151 |
) |
Depreciation property, plant and equipment |
|
(158 |
) |
(161 |
) |
Financial income (expenses) |
|
(14 |
) |
(70 |
) |
Income tax (expense) benefit |
|
(6 |
) |
31 |
|
|
|
|
|
|
|
Net income (loss) |
|
(17 |
) |
(266 |
) |
EBITA to EBIT
|
|
NXP |
|
Mobile & |
|
Home |
|
Automotive & |
|
MultiMarket |
|
IC |
|
Corporate |
|
Q1 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITA |
|
(76 |
) |
(21 |
) |
(20 |
) |
52 |
|
61 |
|
(69 |
) |
(79 |
) |
Amortization intangible assets |
|
(151 |
) |
(68 |
) |
(20 |
) |
(27 |
) |
(26 |
) |
(5 |
) |
(5 |
) |
Minority interest and results of unconsolidated companies |
|
5 |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
EBIT |
|
(227 |
) |
(89 |
) |
(40 |
) |
25 |
|
35 |
|
(74 |
) |
(79 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITA |
|
15 |
|
3 |
|
(8 |
) |
50 |
|
66 |
|
7 |
|
(103 |
) |
Amortization intangible assets |
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
(12 |
) |
Minority interest and results of unconsolidated companies |
|
18 |
|
|
|
|
|
|
|
|
|
|
|
18 |
|
EBIT |
|
21 |
|
3 |
|
(8 |
) |
50 |
|
66 |
|
7 |
|
(97 |
) |
Composition of net debt to group equity
|
|
Full year |
|
Q1 |
|
|
|
|
|
|
|
Long-term debt |
|
4,426 |
|
4,397 |
|
Short-term debt |
|
23 |
|
16 |
|
Total debt |
|
4,449 |
|
4,413 |
|
Cash and cash equivalents |
|
(939 |
) |
(620 |
) |
Net debt (total debt less cash and cash equivalents) |
|
3,510 |
|
3,793 |
|
|
|
|
|
|
|
Minority interests |
|
162 |
|
162 |
|
Shareholders equity |
|
3,685 |
|
3,403 |
|
Group equity |
|
3,847 |
|
3,565 |
|
|
|
|
|
|
|
Net debt and group equity |
|
7,357 |
|
7,358 |
|
Net debt divided by net debt and group equity (in %) |
|
48 |
|
52 |
|
Group equity divided by net debt and group equity (in %) |
|
52 |
|
48 |
|
18
Supplemental consolidated statement of
operations for the period January to March, 2007
all amounts in millions of euros
|
|
NXP |
|
guarantors |
|
non- |
|
eliminations/ |
|
consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
|
|
815 |
|
300 |
|
|
|
1,115 |
|
Intercompany sales |
|
|
|
249 |
|
120 |
|
(369 |
) |
|
|
Total sales |
|
|
|
1,064 |
|
420 |
|
(369 |
) |
1,115 |
|
Cost of sales |
|
(25 |
) |
(701 |
) |
(405 |
) |
357 |
|
(774 |
) |
Gross margin |
|
(25 |
) |
363 |
|
15 |
|
(12 |
) |
341 |
|
Selling expenses |
|
|
|
(66 |
) |
(21 |
) |
1 |
|
(86 |
) |
General and administrative expenses |
|
(120 |
) |
(77 |
) |
(14 |
) |
|
|
(211 |
) |
Research and development expenses |
|
|
|
(156 |
) |
(100 |
) |
11 |
|
(245 |
) |
Write-off of acquired in-process research and development |
|
(26 |
) |
|
|
|
|
|
|
(26 |
) |
Other income (loss) |
|
(15 |
) |
(101 |
) |
121 |
|
|
|
5 |
|
Income (loss) from operations |
|
(186 |
) |
(37 |
) |
1 |
|
|
|
(222 |
) |
Financial expense |
|
(24 |
) |
(42 |
) |
(4 |
) |
|
|
(70 |
) |
Income (loss) before taxes |
|
(210 |
) |
(79 |
) |
(3 |
) |
|
|
(292 |
) |
Income tax (expense) benefit |
|
3 |
|
32 |
|
(4 |
) |
|
|
31 |
|
Income (loss) after taxes |
|
(207 |
) |
(47 |
) |
(7 |
) |
|
|
(261 |
) |
Income subsidiaries |
|
(59 |
) |
|
|
|
|
59 |
|
|
|
Results relating to unconsolidated companies |
|
|
|
|
|
|
|
|
|
|
|
Minority interests |
|
|
|
|
|
(5 |
) |
|
|
(5 |
) |
Net income (loss) |
|
(266 |
) |
(47 |
) |
(12 |
) |
59 |
|
(266 |
) |
19
Supplemental consolidated balance sheet at March 31, 2007
all amounts in millions of euros
|
|
NXP B.V. |
|
guarantors |
|
non- |
|
eliminations/ |
|
consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
271 |
|
148 |
|
201 |
|
|
|
620 |
|
Receivables |
|
|
|
393 |
|
198 |
|
|
|
591 |
|
Intercompany accounts receivable |
|
128 |
|
611 |
|
139 |
|
(878 |
) |
|
|
Inventories |
|
8 |
|
553 |
|
80 |
|
|
|
641 |
|
Other current assets |
|
3 |
|
64 |
|
50 |
|
|
|
117 |
|
Total current assets |
|
410 |
|
1,769 |
|
668 |
|
(878 |
) |
1,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated companies |
|
43 |
|
1 |
|
1 |
|
|
|
45 |
|
Investments in affiliated companies |
|
2,170 |
|
|
|
|
|
(2,170 |
) |
|
|
Other non-current financial assets |
|
|
|
8 |
|
4 |
|
|
|
12 |
|
Other non-current assets |
|
78 |
|
124 |
|
14 |
|
|
|
216 |
|
Property, plant and equipment |
|
369 |
|
1,092 |
|
729 |
|
|
|
2,190 |
|
Intangible assets excluding goodwill |
|
3,006 |
|
42 |
|
7 |
|
|
|
3,055 |
|
Goodwill |
|
2,162 |
|
|
|
|
|
|
|
2,162 |
|
Total non-current assets |
|
7,818 |
|
1,267 |
|
755 |
|
(2,170 |
) |
7,680 |
|
Total assets |
|
8,238 |
|
3,036 |
|
1,423 |
|
(3,048 |
) |
9,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Accounts and notes payable |
|
|
|
359 |
|
99 |
|
|
|
458 |
|
Intercompany accounts payable |
|
6 |
|
641 |
|
231 |
|
(878 |
) |
|
|
Accrued liabilities |
|
123 |
|
263 |
|
151 |
|
|
|
537 |
|
Short-term provisions |
|
(1 |
) |
41 |
|
17 |
|
|
|
57 |
|
Other current liabilities |
|
82 |
|
35 |
|
19 |
|
|
|
136 |
|
Short-term debt |
|
|
|
|
|
16 |
|
|
|
16 |
|
Intercompany financing |
|
|
|
2,881 |
|
284 |
|
(3,165 |
) |
|
|
Total current liabilities |
|
210 |
|
4,220 |
|
817 |
|
(4,043 |
) |
1,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
4,386 |
|
4 |
|
7 |
|
|
|
4,397 |
|
Long-term provisions |
|
239 |
|
140 |
|
6 |
|
|
|
385 |
|
Other non-current liabilities |
|
|
|
84 |
|
14 |
|
|
|
98 |
|
Total non-current liabilities |
|
4,625 |
|
228 |
|
27 |
|
|
|
4,880 |
|
Minority interests |
|
|
|
|
|
162 |
|
|
|
162 |
|
Shareholders equity |
|
3,403 |
|
(1,412 |
) |
417 |
|
995 |
|
3,403 |
|
Total liabilities and Shareholders equity |
|
8,238 |
|
3,036 |
|
1,423 |
|
(3,048 |
) |
9,649 |
|
20
Supplemental consolidated
statement of
cash flows for the period January to March, 2007
all amounts in millions of euros
|
|
NXP |
|
guarantors |
|
non-guarantors |
|
eliminations |
|
consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
(266 |
) |
(47 |
) |
(12 |
) |
59 |
|
(266 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
Elimination (income) loss subsidiaries |
|
59 |
|
|
|
|
|
(59 |
) |
|
|
Depreciation and amortization |
|
171 |
|
78 |
|
63 |
|
|
|
312 |
|
Net gain on sale of assets |
|
|
|
(1 |
) |
|
|
|
|
(1 |
) |
Results relating to unconsolidated companies |
|
|
|
|
|
|
|
|
|
|
|
Minority interests (net of dividends paid to minority shareholders) |
|
|
|
|
|
3 |
|
|
|
3 |
|
Decrease (increase) in receivables and other currentassets |
|
17 |
|
(39 |
) |
(3 |
) |
|
|
(25 |
) |
Decrease (increase) in inventories |
|
(4 |
) |
22 |
|
(3 |
) |
|
|
15 |
|
Increase (decrease) in accounts payable, accrued andother liabilities |
|
36 |
|
(36 |
) |
1 |
|
|
|
1 |
|
Decrease (increase) intercompany current accounts |
|
(231 |
) |
166 |
|
65 |
|
|
|
|
|
Decrease (increase) in non-current receivables/other assets |
|
(7 |
) |
(46 |
) |
(6 |
) |
|
|
(59 |
) |
Increase (decrease) in provisions |
|
(2 |
) |
30 |
|
(1 |
) |
|
|
27 |
|
Other items |
|
(22 |
) |
3 |
|
|
|
|
|
(19 |
) |
Net cash provided by (used for) operating activities |
|
(249 |
) |
130 |
|
107 |
|
|
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
Purchase of intangible assets |
|
|
|
(2 |
) |
(1 |
) |
|
|
(3 |
) |
Capital expenditures on property, plant and equipment |
|
|
|
(39 |
) |
(42 |
) |
|
|
(81 |
) |
Proceeds from disposals of property, plant andequipment |
|
|
|
7 |
|
1 |
|
|
|
8 |
|
Purchase of other non-current financial assets |
|
|
|
|
|
|
|
|
|
|
|
Purchase of interest in businesses |
|
(214 |
) |
|
|
(1 |
) |
|
|
(215 |
) |
Proceeds from sale of interests in unconsolidated businesses |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used for) investing activities |
|
(214 |
) |
(34 |
) |
(43 |
) |
|
|
(291 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in debt |
|
(1 |
) |
|
|
(6 |
) |
|
|
(7 |
) |
Net changes in intercompany financing |
|
121 |
|
(80 |
) |
(41 |
) |
|
|
|
|
Net changes in intercompany equity |
|
5 |
|
(27 |
) |
22 |
|
|
|
|
|
Net cash provided by (used for) financing activities |
|
125 |
|
(107 |
) |
(25 |
) |
|
|
(7 |
) |
Effect of changes in exchange rates on cash positions |
|
(4 |
) |
(2 |
) |
(3 |
) |
|
|
(9 |
) |
Increase (decrease) in cash and cash equivalents |
|
(342 |
) |
(13 |
) |
36 |
|
|
|
(319 |
) |
Cash and cash equivalents at beginning of period |
|
613 |
|
161 |
|
165 |
|
|
|
939 |
|
Cash and cash equivalents at end of period |
|
271 |
|
148 |
|
201 |
|
|
|
620 |
|
21
all amounts in millions of euros unless otherwise stated
|
|
January- |
|
January- |
|
January- |
|
|
|
January- |
|
January- |
|
January- |
|
January- |
|
January- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
1,250 |
|
2,488 |
|
3,770 |
|
|
|
4,960 |
|
1,115 |
|
|
|
|
|
|
|
% increase |
|
19.8 |
|
14.4 |
|
10.6 |
|
|
|
4.1 |
|
(10.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT |
|
21 |
|
73 |
|
139 |
|
|
|
(640 |
) |
(222 |
) |
|
|
|
|
|
|
as a % of sales |
|
1.7 |
|
2.9 |
|
3.7 |
|
|
|
(12.9 |
) |
(19.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITA |
|
15 |
|
55 |
|
111 |
|
|
|
(34 |
) |
(76 |
) |
|
|
|
|
|
|
as a % of sales |
|
1.2 |
|
2.2 |
|
2.9 |
|
|
|
(0.7 |
) |
(6.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
173 |
|
360 |
|
563 |
|
|
|
589 |
|
85 |
|
|
|
|
|
|
|
as a % of sales |
|
13.8 |
|
14.5 |
|
14.9 |
|
|
|
11.9 |
|
7.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITA |
|
71 |
|
135 |
|
255 |
|
|
|
324 |
|
3 |
|
|
|
|
|
|
|
as a % of sales |
|
5.7 |
|
5.4 |
|
6.8 |
|
|
|
6.5 |
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
229 |
|
440 |
|
707 |
|
|
|
921 |
|
139 |
|
|
|
|
|
|
|
as a % of sales |
|
18.3 |
|
17.7 |
|
18.8 |
|
|
|
18.6 |
|
12.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
(17 |
) |
(22 |
) |
5 |
|
|
|
(611 |
) |
(266 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
period ending 2006 |
|
Period ending 2007 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories as a % of sales |
|
14.3 |
|
14.0 |
|
13.8 |
|
13.0 |
|
13.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt: group equity ratio |
|
(1) |
|
(1) |
|
(1) |
|
48:52 |
|
52:48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employees (in FTE) |
|
35,472 |
|
36,996 |
|
38,144 |
|
37,468 |
|
37,620 |
|
|
|
|
|
|
|
(1) Not meaningful
22
Exhibit 99.2
NXP announces launch of exchange offer for its Notes
Eindhoven, The Netherlands NXP B.V. (NXP) announced today the launch of offers to exchange (the Exchange Offers) up to 1,000,000,000 principal amount Floating Rate Senior Secured Notes due 2013, $1,535,000,000 principal amount Floating Rate Senior Secured Notes due 2013, $1,026,000,000 principal amount 7 7/8% Senior Secured Notes due 2014, 525,000,000 principal amount 8 5/8% Senior Notes due 2015 and $1,250,000,000 principal amount 9 1/2% Senior Notes due 2015 (the Exchange Notes) for any and all of its outstanding euro-denominated Floating Rate Senior Secured Notes, dollar-denominated Floating Rate Senior Secured Notes, dollar denominated 7 7/8% Senior Secured Notes, euro-denominated 8 5/8% Senior Notes and dollar-denominated 9 ½% Senior Notes (the Existing Notes). The Exchange Notes are identical in all material respects to the Existing Notes, except that the Exchange Notes have been registered with the U.S. Securities and Exchange Commission (the SEC) under the U.S. Securities Act of 1933, as amended (the Securities Act), and are not subject to the transfer restrictions and registration rights relating to the Existing Notes. The Exchange Notes will be guaranteed on a senior basis by certain of our current and future material wholly-owned subsidiaries.
The exchange offers for dollar-denominated outstanding notes expire at 5:00 PM (New York City time) on May 30, 2007, unless extended. The exchange offers for euro-denominated outstanding notes expire at 5:00 PM (London time) on May 30, 2007, unless extended. The Exchange Offers are not conditioned upon any minimum principal amount of Existing Notes being tendered for exchange. Any Existing Notes not tendered will remain subject to existing transfer restrictions.
The Existing Notes were sold to institutional investors in a private placement on October 12, 2006, at which time NXP agreed to file a registration statement with the SEC for the Exchange Offers prior to January 5, 2008. The SEC declared the registration statement relating to the Exchange Offers effective on April 26, 2007. NXP expects the Exchange Notes to be accepted for clearance through Euroclear and Clearstream or DTC, as applicable, with the following CUSIP / common codes and international securities identification numbers:
Exchange Notes |
|
CUSIP |
|
Common Code |
|
ISIN |
EUR Floating Rate Senior Secured Notes due 2013 |
|
|
|
029843643 |
|
XS0298436436 |
USD Floating Rate Senior Secured Notes due 2013 |
|
62947Q AE8 |
|
|
|
US62947QAE89 |
USD 7⅞% Senior Secured Notes due 2014 |
|
62947Q AF5 |
|
|
|
US62947QAF54 |
EUR 8⅝% Senior Notes due 2015 |
|
|
|
029843708 |
|
XS0298437087 |
EUR 9½% Senior Notes due 2015 |
|
62947Q AG3 |
|
|
|
US62947QAG38 |
The Existing Notes are listed on the Alternative Securities Market of the Irish Stock Exchange (SEDOL B1FSGX0 for the euro-denominated Floating rate Senior Secured Notes due 2013; SEDOL B1FSJG4 for the dollar-denominated Floating rate Senior Secured Notes due 2013; SEDOL B1FSDN9 for the dollar-denominated 7 7/8% Senior Secured Notes due 2014; SEDOL B1FSJ53 for the euro-denominated 8 5/8% Senior Notes due 2015 and SEDOL B1FSJK8 for the dollar-denominated 9 ½ %
Senior Notes due 2015).Application has been made for the Exchange Notes to be listed on the Alternative Securities Market of the Irish Stock Exchange.
This press release does not constitute an offer to sell or the solicitation of an offer to buy any Exchange Notes or any other security and shall not constitute an offer, solicitation or sale in any jurisdiction in which, or to any persons to whom, such offering, solicitation or sale would be unlawful.
Contact
NXP B.V.
Investor Relations
High Tech Campus 60
5656 AG Eindhoven
The Netherlands
Jan Maarten Ingen Housz
+31 40 27 22315
Contact
Media
Sander Arts
+31 40 27 25159
Contact
Exhibit 99.3
NXP Semiconductors Announces First Quarter 2007 Results
Highlights
· First quarter sales at EUR 1,115 million
· Sales growth quarter-on-quarter -4.4% (currency comparable)
· First quarter adjusted EBITA excluding effects of Purchase Accounting at EUR 3 million
· Successful closing of the Silicon Labs acquisition
· Cash position of EUR 620 million after the acquisition of the cellular business of Silicon Labs
· Forceful continuation of the Business Renewal Strategy
Eindhoven, The Netherlands, May 3 2007 NXP Semiconductors today announced its first quarter 2007 results. Sales for the quarter amounted to EUR 1,115 million, a year-on-year decrease of 2.7% on a currency comparable basis and 10.8% on a nominal basis. The sequential decrease was 6.3% (excluding currency effects - 4.4%). Excluding the impact of Purchase Accounting, adjusted EBITA was a profit of EUR 3 million, compared to a profit of EUR 71 million in the first quarter of 2006. The full report is available on NXP website (www.nxp.com/investor).
Frans van Houten, President and CEO of NXP Semiconductors, commented, The market remained challenging in the first quarter, especially for our Home and Mobile and Personal businesses. Sound performance continues to be shown by our Multimarket, Automotive and Identification businesses. We continue to aggressively position ourselves for the next industry upturn by forcefully executing on our Business Renewal strategy. We announced the closure of the Böblingen facility, consolidation of our Philippines industrial operations, and the completion of the acquisition of the Silicon Labs cellular business. In addition, we have won important new customers in our key growth businesses.
Our book to bill ratio was 1.03 in the first quarter. The factory utilisation was 69%.
Outlook: The market remains weak and seems to have bottomed out. Due to the short visibility of the order book, reflecting the current volatility in the industry, we expect flat to low single digit sales growth in the second quarter.
About
NXP Semiconductors
NXP is a top
semiconductor company founded by Philips more than 50 years ago.
Headquartered in Europe, the company has 37,000 employees working in more
than 20 countries and posted sales of EUR 5 billion in 2006. NXP
creates semiconductors, system solutions and software that deliver better
sensory experiences in mobile phones, personal media players, TVs, set-top
boxes, identification applications, cars and a wide range of other electronic
devices. News from NXP is located at www.nxp.com.
CONTACT:
Investors:
Jan Maarten Ingen Housz, +31 40 27 22315
janmaarten.ingen.housz@nxp.com
Media:
Sander Arts, +31 40 27 25159
Sander.arts@nxp.com