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 6, 2008

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 Eindhoven – The Netherlands

 

 



 

This report contains the quarterly report of NXP B.V. (the “Company”) for the three months ended March 31, 2008, as furnished to the holders of the Company’s debt securities on May 6, 2008. This report also contains a copy of the press release entitled “NXP Semiconductors Announces First Quarter 2008 Results” dated May 6, 2008.

 

Exhibits

 

1.             Quarterly report of NXP Semiconductors Group

 

2.             Press release, dated May 6, 2008

 

2



 

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  6th day of May 2008.

 

 

 

NXP B.V.

 

 

 

 

 

 

 

 

/s/ F.A. van Houten

 

 

F.A. van Houten, CEO

 

 

 

 

 

 

 

 

/s/ P.A.M. van Bommel

 

 

P.A.M. van Bommel, CFO

 

 

 

 

3



Exhibit 1

 

NXP Semiconductors

 

Forward-looking statements

 

This document includes forward-looking statements which 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. 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, 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 Group’s 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) A 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 Group’s 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 as of 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 management’s determination of fair values.

 

Quarterly report of the NXP Group

 

for the 1st quarter ended March 31, 2008

 

Gross margin improved from 35.5% to 38.8% year-on-year

 

·                  First quarter sales at USD 1,519 million compared to USD 1,461 million in the first quarter of 2007

·                  Comparable year-on-year increase of 0.8%, comparable sequential sales decline of 7.5%

·                  First quarter Adjusted EBITDA, excluding effects of Purchase Price Accounting, at USD 183 million (Adjusted EBITA at USD 41 million)

·                  Cash position at USD 519 million at end of the first quarter of 2008

·                  Book-to-bill ratio improved to 1.0 in the first quarter of 2008 from 0.9 in the fourth quarter of 2007

·                  Factory loading of 87% in the first quarter of 2008 compared to 84% in the fourth quarter of 2007 and 69% in the first quarter of 2007

·                  On track to realize the USD 375 million savings on a run-rate basis by the end of 2008

 

Frans van Houten, President and CEO of NXP:

 

We were able to achieve a sales level in line with our guidance provided, as the result of better than anticipated sales in both the MultiMarket Semiconductors’ and Automotive & Identification businesses. Our cash position has reduced in the first quarter to USD 519 million. Apart from the payment for GloNav, this reduction is largely caused by changes in working capital, reflecting the seasonal pattern. The continued focus on our Business Renewal strategy is paying off and the cost savings we have already achieved from that strategy have led to an improved gross margin offsetting some of the currency effects on profitability. We continue to strengthen our operations and remain on course to deliver USD 375 million of cost savings on a run-rate basis by the end of 2008.”

 

“We have maintained our focus on building leadership positions across our business portfolio and are pleased with the three industry consolidation moves we have announced so far this year. The most significant step has been the announcement of our joint venture with STMicroelectronics in the wireless business to create a top 3 player with USD 3 billion in revenue, and sufficient scale in R&D. This transaction will give us a significant minority stake in an ambitious and exciting joint venture, as well as USD 1.5 billion in cash enabling us to pursue growth and expansion in our remaining core sectors. Furthermore we announced the creation of a joint venture for can tuners with Thomson Multi Media, and the acquisition of Conexant’s Set-top Box operations, which signals another step to create scale in our digital video activities in Home. Overall the Home business continues to make steady progress, as evidenced by a strong margin improvement, reduction of operational expenses and the current ramp-up of several Digital TV customers.

The Automotive & Identification business continues to perform well. The Mobile & Personal business delivered solid growth in an overall weak market. MultiMarket Semiconductors was under pressure but performed reasonably well.”

 

 



 

Table of Contents

 

 

Page

 

 

Introduction

3

 

 

Report on the performance of the NXP Group:

 

First quarter 2008 compared to first quarter 2007

4

Group performance

4

Performance by segment

8

First quarter 2008 compared to fourth quarter 2007

12

Liquidity and capital resources

13

Subsequent events

13

Outlook

13

 

 

Group Financial Statements:

 

Consolidated statements of operations

14

Consolidated balance sheets

15

Consolidated statements of cash flows

16

Consolidated statements of changes in shareholder’s equity

17

Information by segments

18

Main countries

19

Reconciliation of non-US GAAP information

20

Supplemental Guarantor information

23

Quarterly statistics

26

 

2



 

Introduction

 

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”), which are presented in footnote 3 of NXP’s Annual Report 2007.

 

As from January 1, 2008, the Company has changed its reporting currency from euro to US dollar in order to be more aligned with the semiconductor market and for comparison reasons with its peers. The US dollar is the currency of the primary economic environment in which NXP operates;  the worldwide semiconductor industry uses the US dollar as a currency of reference for actual pricing in the market. Furthermore, the majority of the Company’s transactions is denominated in US dollars, and revenues from sales in US dollars exceed revenues in any other currency. Labor costs are concentrated in the countries that have adopted the euro or are in the local currencies of the Asian countries. However, most of the Asian entities have the US dollar as their functional currency.

 

The functional currency of the various entities in NXP’s group consolidation has not changed.

 

For consolidation purposes, the financial statements of those entities, including the parent company NXP B.V., with a functional currency other than the US dollar, are translated into US dollar. Assets and liabilities are translated using the exchange rates on the respective balance sheet dates. Income and expense items in the statements of operations and cash flows are translated at monthly exchange rates. The effects of translating the financial position and results of operations from local functional currencies are reported as a component of ‘Accumulated other comprehensive income’ in the consolidated statements of changes in shareholder’s equity. Financial data of previously reported periods are recalculated and the consequential effect on the line items in the financial statements is recorded as a translation difference in ‘Accumulated other comprehensive income’.

 

The Company concluded that the (retrospective) change in reporting currency is justified under the provisions of SFAS No. 52.

 

3



 

First quarter 2008 compared to first quarter 2007

 

·                  all amounts in millions of US dollars unless otherwise stated; data included are unaudited

·                  financial reporting in accordance with US GAAP

·                  the total purchase price paid for the acquisition of all of NXP’s issued and outstanding shares by KASLION Acquisition B.V. on September 29, 2006 has been pushed down to NXP B.V. and allocated to the fair value of assets acquired and liabilities assumed. Reference is also made to footnote 1 of NXP’s Annual Report 2007. The impact on the 2008 financial results of the purchase price accounting (“PPA”) used in connection with this acquisition and subsequent acquisitions and divestments has 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 year results

·                  Earnings before Interest and Taxes (“EBIT”) as applied by the Company, has the same meaning as income from operations as presented in the accompanying consolidated financial statements

·                  Adjusted EBIT refers to EBIT adjusted for incidental items such as restructuring, litigation, IT disentanglement costs, exit of product lines, other non operations-related items and the effects of purchase price accounting

·                  comparable sales growth reflects relative changes in sales between periods adjusted for the effects of foreign currency exchange rate changes, material acquisitions and divestments (consolidation changes) and reclassified product lines

·                  segment IC Manufacturing Operations has been renamed into Manufacturing Operations

 

Group performance

 

Operational items

 

In millions of USD unless otherwise stated

 

Q1
2007

 

Effects of
PPA

 

Q1 2007
excl. PPA

 

Q1
2008

 

Effects
of PPA

 

Q1 2008
excl. PPA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

1,461

 

 

1,461

 

1,519

 

 

1,519

 

% nominal growth

 

(2.8

)

 

(2.8

)

4.0

 

 

4.0

 

% comparable growth

 

(2.7

)

 

(2.7

)

0.8

 

 

0.8

 

Gross margin

 

447

 

(33

)

480

 

556

 

(26

)

582

 

Selling expenses

 

(113

)

 

(113

)

(107

)

 

(107

)

General and administrative expenses

 

(277

)

(157

)

(120

)

(295

)

(156

)

(139

)

Research and development expenses

 

(355

)

(34

)

(321

)

(358

)

(12

)

(346

)

Other income

 

7

 

 

7

 

37

 

 

37

 

EBIT

 

(291

)

(224

)

(67

)

(167

)

(194

)

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITA

 

(99

)

(33

)

(66

)

(6

)

(26

)

20

 

EBITDA

 

112

 

 

112

 

162

 

 

162

 

Incidental items

 

(64

)

 

(64

)

(5

)

 

(5

)

Adjusted EBITA

 

 

 

 

 

4

 

 

 

 

 

41

 

Adjusted EBITDA

 

 

 

 

 

182

 

 

 

 

 

183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees in FTE

 

37,620

 

 

 

 

 

36,800

 

 

 

 

 

 

4



 

Sales

 

Sales by segment

 

 

Q1

 

Q1

 

% change

 

In millions of USD unless otherwise stated

 

2007

 

2008

 

Nominal

 

Comparable

 

 

 

 

 

 

 

 

 

 

 

Mobile & Personal

 

451

 

488

 

8.2

 

7.8

 

Home

 

229

 

205

 

(10.5

)

(6.1

)

Automotive & Identification

 

301

 

337

 

12.0

 

(1.5

)

MultiMarket Semiconductors

 

418

 

406

 

(2.9

)

(1.4

)

Manufacturing Operations

 

42

 

62

 

·

(1) 

·

(1)

Corporate and Other

 

20

 

21

 

·

(1) 

·

(1)

 

 

1,461

 

1,519

 

4.0

 

0.8

 

 


(1) Not meaningful

 

Sales

 

Sales were USD 1,519 million for the period January through March 2008 (the “reporting period”) compared to USD 1,461 million for the 1st quarter of 2007, a nominal increase of 4.0% and a 0.8% increase on a comparable basis. Mobile & Personal business showed 7.8% comparable growth primarily driven by strong sales in Cellular Systems and Portable Sound Systems. The Home business had a negative comparable sales growth of 6.1% caused by the continued declining CRT market. The MultiMarket Semiconductors showed a comparable negative growth of 1.4% primarily caused by lower sales in BL Power Management, partly compensated by BL General Application. The Automotive & Identification business had a negative 1.5% comparable sales growth. Stronger sales in Automotive were offset by weaker sales in Identification.

 

Gross margin

 

Excluding the PPA effects of USD 26 million (2007: USD 33 million), the gross margin in the 1st quarter of 2008 amounted to USD 582 million compared to USD 480 million in the corresponding period of last year. Incidental items of USD 8 million in the current quarter were mainly process transfer costs related to the closure of our manufacturing operation in Boeblingen. The incidental items in the same period in 2007 were primarily restructuring and IT disentanglement costs (USD 37 million).

 

Excluding the PPA effects and incidental items the gross margin improved in the 1st quarter of 2008 to 38.8% compared to 35.5% in the same period of 2007. This improvement was strongly driven by the higher manufacturing utilization (87% in the 1st quarter of 2008 versus 69% in the corresponding quarter of 2007 and 84% in the 4th quarter of 2007) and the Business Renewal costs savings in the Manufacturing Operations. This was partly offset by the unfavorable currency impact of the weaker dollar on our European manufacturing sites.

 

Selling expenses

 

Selling expenses amounted to USD 107 million and USD 113 million for the 1st quarter of 2008 and 2007 respectively. The 1st quarter of 2007 included incidental items of USD 11 million, mainly related to restructuring charges.

As a percentage of sales, selling expenses were 7.0% versus 7.7% in the same period of last year.

 

General and administrative expenses

 

Excluding the PPA effects of USD 156 million, the general and administrative (“G&A”) expenses in the reporting period amounted to USD 139 million compared to USD 120 million in the 1st quarter of 2007. Incidental items in the reporting period amounted to USD 14 million compared to USD 16 million in the same period 2007, mainly related to IT disentanglement costs. The increased G&A costs were mainly caused by the unfavorable currency translation effects of USD 13 million.

 

5



 

Research and development expenses

 

Excluding the PPA effects of USD 12 million (2007: USD 34 million) Research and development expenses (R&D) in the reporting period amounted to USD 346 million (22.8% of sales) compared to USD 321 million (22.0% of sales) in the same period in 2007. The PPA effects in the 1st quarter of 2008 were related to the acquisition of GloNav and of the Cellular Communications business of Silicon Laboratories in the corresponding period of last year. Incidental items of USD 4 million (2007: nil) were fully related to restructuring charges in the Home business. The increase in R&D expenses was strongly affected by unfavorable currency translation effects of USD 33 million. Excluding these currency translation effects the R&D expenses decreased by USD 12 million compared to last year.

 

Other income

 

Other income amounted to USD 37 million and was mainly related to gains from divestments and disposals of various fixed assets. Other income in the corresponding period in 2007 amounted to USD 7 million. Incidental items of USD 21 million (2007: nil) were related to the divestments of both RF MEMS and the Location Technologies Unit of NXP Software.

 

EBIT

 

 

 

Q1 2007

 

 

 

Q1 2008

 

In millions of USD unless otherwise stated

 

EBIT

 

Adjusted
EBIT

 

Adj.
EBIT as a
%
of sales

 

EBIT

 

Adjusted
EBIT

 

Adj.
EBIT as
a %
of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile & Personal

 

(117

)

(21

)

(4.7

)

(72

)

(15

)

(3.1

)

Home

 

(52

)

(24

)

(10.5

)

(51

)

(19

)

(9.3

)

Automotive & Identification

 

33

 

69

 

22.9

 

24

 

66

 

19.6

 

MultiMarket Semiconductors

 

46

 

84

 

20.1

 

29

 

66

 

16.3

 

Manufacturing Operations

 

(97

)

(41

)

·

(1) 

(75

)

(52

)

·

(1)

Corporate and Other

 

(104

)

(70

)

·

(1) 

(22

)

(14

)

·

(1)

 

 

(291

)

(3

)

(0.2

)

(167

)

32

 

2.1

 

 


(1) Not meaningful

 

EBIT

 

EBIT in the 1st quarter of 2008 was a loss of USD 167 million compared to a loss of USD 291 million in the same period of last year. Included are PPA effects of USD 194 million (2007: USD 224 million) and incidental items of USD 5 million (2007: USD 64 million). Incidental items relates to restructuring charges of USD 5 million, whereas other incidental items are balancing off, consisting of USD 14 million IT disentanglement cost, USD 7 million related to process transfer cost and the gain of USD 21 million mainly related to divestments.

 

The adjusted EBIT in the 1st quarter of 2008 improved to USD 32 million (2007: loss of USD 3 million), and strongly benefited from the improved margin, higher sales and improved utilization in Manufacturing Operations. This was partly offset by the higher costs in G&A expenses and the impact from unfavorable currency movements on the cost base.

 

Adjusted EBITA

 

Excluding the PPA effects, adjusted EBITA was USD 41 million, compared to USD 4 million for the 1st quarter in 2007. Next to the adjustments mentioned below in the adjusted EBITDA the difference of USD 37 million is mainly explained by higher EBIT.

 

Adjusted EBITDA

 

Adjusted EBITDA amounted to USD 183 million, compared to USD 182 million in the 1st quarter of 2007. Higher gross margin and positive effects from the Business Renewal program in the reporting period were partly offset by the unfavorable currency translation effects on R&D, Selling and G&A expenses.

 

6



 

To arrive at Adjusted EBITDA of USD 183 million in the 1st quarter of 2008, adjustments amounting to USD 21 million were made to the reported EBITDA of USD 162 million. The main items are:

 

·             minority interests and results of equity-accounted investees of USD 16 million negative

·             restructuring costs of USD 5 million

·             IT disentanglement cost of USD 14 million, process transfer cost USD 7 million and gains on divestments of USD 21 million

 

The corresponding EBITDA adjustments in the 1st quarter of 2007 totaled USD 70 million negative, consisting of minority interests and results of equity-accounted investees (USD 6 million), restructuring costs (USD 39 million) and legal structure cost of USD 14 million and other items (USD 11 million) including Silicon Laboratories Cellular Business acquisition cost and a cross license settlement.

 

Net income

 

In millions of USD

 

Q1 2007

 

Effects of
PPA

 

Q1 2007 excl.
PPA

 

Q1
2008

 

Effects
of PPA

 

Q1 2008
excl. PPA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBIT

 

(291

)

(224

)

(67

)

(167

)

(194

)

27

 

Financial income (expense)

 

(92

)

 

(92

)

59

 

 

59

 

Income tax (expense) benefit

 

41

 

4

 

37

 

46

 

47

 

(1

)

Result equity-accounted investees

 

 

 

 

(4

)

 

(4

)

Minority interest

 

(6

)

 

(6

)

(12

)

 

(12

)

Net income (loss)

 

(348

)

(220

)

(128

)

(78

)

(147

)

69

 

 

Financial income and expense

 

Net financial income and expense amounted to an income of USD 59 million in the reporting period and included a net profit of USD 178 million as a result of currency exchange rates, predominantly related to our USD denominated notes and cash position. Net interest expense amounted to USD 114 million.

 

For the corresponding period in 2007 the net financial income and expense amounted to an expense of USD 92 million, comprising USD 110 million for net interest expense partly offset by USD 25 million related to a positive effect from foreign exchange rate results.

 

Income tax (expense) benefit

 

Excluding PPA effects, the Company recognized an income tax expense of USD 1 million. For the same period of 2007 income tax benefit amounted to USD 37 million. The higher tax benefit from the PPA effects related to released deferred tax liabilities.

 

Result equity-accounted investees

 

The equity-accounted investees resulted in a loss of USD 4 million and mainly related to an impairment charge in our shareholding in ASMC of USD 7 million, reflecting the other-than-temporary decline in the share price of ASMC at the end of the 1st quarter of 2008.

 

Minority interests

 

The negative amount of USD 12 million was related to the share of minority shareholders in the profits of consolidated companies Systems on Silicon Manufacturing Company (USD 12 million). In the 1st quarter of 2007, the share of minority shareholders amounted to USD 6 million.

 



 

Performance by segment

 

Mobile & Personal

 

Key data

 

In millions of USD unless otherwise stated

 

Q1 
2007

 

Q1 
2008

 

 

 

 

 

 

 

Sales

 

451

 

488

 

% nominal growth

 

(1.3

)

8.2

 

% comparable growth

 

(1.1

)

7.8

 

EBIT

 

(117

)

(72

)

Effects of PPA

 

(92

)

(68

)

Incidental items

 

(4

)

11

 

Adjusted EBIT

 

(21

)

(15

)

 

Sales amounted to USD 488 million, compared to USD 451 million for the 1st quarter of 2007, a 7.8% increase on comparable basis (nominal increase of 8.2%). Stronger sales in Cellular Systems and Portable Sound Solutions were partly offset by lower sales in Connected Entertainment.

 

EBIT in the 1st quarter of 2008 amounted to a loss of USD 72 million compared to a loss of USD 117 million in the same period last year. Included are PPA effects of USD 68 million (2007: USD 92 million) and incidental items of a profit USD 11 million (2007: loss of USD 4 million).

 

Incidental items in 2008 include the gain on the divestment, restructuring charges and process transfer costs. In 2007 the incidental items were related to restructuring charges for the Power Amplifiers/Front End Modules activities.

 

Adjusted EBIT in the 1st quarter of 2008 was a loss of USD 15 million (2007: loss of USD 21 million). The improved profitability was mainly driven by the higher sales and improved gross margins.

 

The GloNav acquisition has been completed in January. GloNav is adding GPS (Global Positioning Systems) to our connected entertainment portfolio.

 

Home

 

Key data

 

In millions of USD unless otherwise stated

 

Q1
 2007

 

Q1 
2008

 

 

 

 

 

 

 

Sales

 

229

 

205

 

% nominal growth

 

(21.3

)

(10.5

)

% comparable growth

 

(20.6

)

(6.1

)

EBIT

 

(52

)

(51

)

Effects of PPA

 

(27

)

(28

)

Incidental items

 

(1

)

(4

)

Adjusted EBIT

 

(24

)

(19

)

 

8



 

Sales amounted to USD 205 million, compared to USD 229 million in the 1st quarter of 2007, a comparable decrease of 6.1% (nominal decrease of 10.5%). The lower sales were primarily caused by the continued decline in the CRT market.

 

EBIT in the 1st quarter of 2008 amounted to a loss of USD 51 million compared to a loss of USD 52 million in the same period last year. Included are PPA effects of USD 28 million (2007: USD 27 million) and incidental items of USD 4 million (2007: USD 1 million).

 

Incidental items in both years were related to restructuring charges in the Research & Development organization.

 

Adjusted EBIT in the 1st quarter of 2008 was a loss of USD 19 million (2007: loss of USD 24 million). This improvement is the result from restructuring in the Home business and improved product margins.

 

Automotive & Identification

 

Key data

 

In millions of USD unless otherwise stated

 

Q1
 2007

 

Q1 
2008

 

 

 

 

 

 

 

Sales

 

301

 

337

 

% nominal growth

 

14.9

 

12.0

 

% comparable growth

 

10.1

 

(1.5

)

EBIT

 

33

 

24

 

Effects of PPA

 

(36

)

(38

)

Incidental items

 

 

(4

)

Adjusted EBIT

 

69

 

66

 

 

Sales amounted to USD 337 million, compared to USD 301 million in the 1st quarter of 2007, a comparable decrease of 1.5% (a nominal increase of 12.0%). Nominal sales growth was positively impacted by the reclassification of the sensor operations from MultiMarket Semiconductors. Automotive continued to outgrow the market while Identification in an overall weak market showed lower sales compared to the 1st quarter of 2007.

 

EBIT in the 1st quarter of 2008 amounted to USD 24 million compared to USD 33 million in the same period last year. Included are PPA effects of USD 38 million (2007: USD 36 million) and incidental items of USD 4 million (2007: nil).

 

Incidental items were process transfer cost related to the closure of the Boeblingen manufacturing operations.

 

Adjusted EBIT in the 1st quarter was a profit of USD 66 million (2007: USD 69 million). The effect from higher sales in Automotive and improved product margins were mainly offset by increased investments in R&D.

 

9



 

MultiMarket Semiconductors

 

Key data

 

In millions of USD unless otherwise stated

 

Q1 
2007

 

Q1 
2008

 

 

 

 

 

 

 

Sales

 

418

 

406

 

% nominal growth

 

0.7

 

(2.9

)

% comparable growth

 

2.2

 

(1.4

)

EBIT

 

46

 

29

 

Effects of PPA

 

(38

)

(37

)

Incidental items

 

 

 

Adjusted EBIT

 

84

 

66

 

 

Sales amounted to USD 406 million compared to USD 418 million in the 1st quarter of 2007, a comparable decrease of 1.4% (nominal decrease of 2.9%). Nominal sales were negatively impacted by the reclassification of the sensor activities to Automotive & Identification.

 

Strong sales in General Application, Microcontrollers and regained traction in RF Products were offset by weak sales in the computing, mobile and television segment due to soft market conditions.

 

EBIT in the 1st quarter of 2008 amounted to USD 29 million compared to USD 46 million in the same period last year. Included are PPA effects of USD 37 million in the reporting period (2007: USD 38 million).

 

Adjusted EBIT in the 1st quarter was a profit of USD 66 million compared to USD 84 million in the same period of 2007. Lower EBIT was mainly driven by lower utilization of MultiMarket Semiconductors manufacturing facilities.

 

Manufacturing Operations

 

Key data

 

In millions of USD unless otherwise stated

 

Q1
2007

 

Q1
2008

 

 

 

 

 

 

 

Sales (2)

 

42

 

62

 

% nominal growth

 

·

(1)

·

(1)

% comparable growth

 

·

(1)

·

(1)

EBIT

 

(97

)

(75

)

Effects of PPA

 

(31

)

(23

)

Incidental items

 

(25

)

 

Adjusted EBIT

 

(41

)

(52

)

 


(1)  Not meaningful.

(2)  Excluding internal supplies to other Business Units.

 

Sales amounted to USD 62 million compared to USD 42 million in the 1st quarter in 2007. The increase is mainly related to sales to the DSP Group in connection with the sale of our Cordless & VoIP Terminal operations.

 

EBIT in the 1st quarter of 2008 amounted to a loss of USD 75 million compared to a loss of USD 97 million in the same period last year. Included are PPA effects of USD 23 million (2007: USD 31 million). Incidental items in the 1st quarter of 2007 amounted to USD 25 million and were mainly related to restructuring charges for the manufacturing organizations in Nijmegen and the assembly factories in the Philippines.

 

10



 

Adjusted EBIT was a loss of USD 52 million (2007: loss of USD 41 million). The positive impact from the increased utilization rate from 69% in the 1st quarter of 2007 to 87 % in the reporting period and the Business Renewal cost savings were more than offset by the unfavorable currency effects from the weaker dollar on the organization cost. Furthermore in the 1st quarter the production in the Boeblingen factory was ramped down, resulting in an under-utilization loss of USD 16 million. The factory has been closed and the dismantling process has been started.

 

Corporate and Other

 

Key data

 

In millions of USD unless otherwise stated

 

Q1 
2007

 

Q1
 2008

 

 

 

 

 

 

 

Sales

 

20

 

21

 

% nominal growth

 

·

(1)

·

(1)

% comparable growth

 

·

(1)

·

(1)

EBIT

 

(104

)

(22

)

Effects of PPA

 

 

 

Incidental items

 

(34

)

(8

)

Adjusted EBIT

 

(70

)

(14

)

 


(1)  Not meaningful.

 

Sales were USD 21 million, related to IP licensing compared to USD 20 million in the 1st quarter of 2007.

 

EBIT in the 1st quarter of 2008 was a loss of USD 22 million compared to a loss of USD 104 million in 2007. Incidental items consist of IT disentanglement costs of USD 13 million and a gain on a divestment of USD 5 million. Incidental items of USD 34 million in 2007 were mainly related to restructuring charges, legal structure costs and other items.

 

Adjusted EBIT was a loss of USD 14 million compared to a loss of USD 70 million in the 1st quarter of 2007. The effect from elimination of unrealized intercompany profits in 2008 amounted to a profit of USD 64 million.

 

11



 

First quarter 2008 compared to fourth quarter 2007

 

Key data

 

In millions of USD unless otherwise stated

 

Q4 2007 
as reported

 

Q1 2008
as reported

 

Q4 2007 excl.
PPA

 

Q1 2008
excl. PPA

 

 

 

 

 

 

 

 

 

 

 

Sales

 

1,678

 

1,519

 

1,678

 

1,519

 

% nominal growth*

 

2.1

 

(9.5

)

2.1

 

(9.5

)

% comparable growth*

 

1.9

 

(7.5

)

1.9

 

(7.5

)

 

 

 

 

 

 

 

 

 

 

EBIT

 

(145

)

(167

)

37

 

27

 

as a % of sales

 

(8.6

)

(11.0

)

2.2

 

1.8

 

EBITA

 

(38

)

(6

)

(6

)

20

 

EBITDA

 

195

 

162

 

195

 

162

 

Incidental items

 

(105

)

(5

)

(105

)

(5

)

Adjusted EBITA

 

 

 

 

 

148

 

41

 

Adjusted EBITDA

 

 

 

 

 

349

 

183

 

 


* sequential growth

 

Sales

 

Sales amounted to USD 1,519 million for the reporting period compared to USD 1,678 million for the 4th quarter of 2007, a nominal decrease of 9.5%. The sales of our Mobile & Personal business showed a comparable growth decline of 7.1%, the Automotive & Identification business and MultiMarket Semiconductors business declined by 2.8% and 7.6%, respectively. The Home business had a negative comparable growth of 14.7%.

 

In total, on a comparable basis the decrease was 7.5%, reflecting the weak market conditions and the seasonal pattern in sales.

 

EBIT

 

EBIT in the reporting period amounted to a loss of USD 167 million compared to a loss of USD 145 million in the 4th quarter of last year. Included are PPA effects of USD 194 million (2007: USD 182 million) and incidental items of USD 5 million (2007: USD 105 million). Incidental items in the reporting period comprise amongst others restructuring charges of USD 5 million, USD 14 million IT disentanglement cost, USD 7 million related to process transfer cost and USD 21 million gain on the divestments. Incidental items in the 4th quarter of 2007 were caused by restructuring charges of USD 38 million, IT disentanglement costs of USD 24 million and USD 43 million other incidental items.

 

Adjusted EBITA amounted to a profit of USD 41 million in the reporting period compared to a profit of USD 148 million in the 4th quarter of 2007. The lower EBIT was mainly caused by the lower sales volume and the unfavorable currency impact from the weaker dollar.

 

12



 

Liquidity and capital resources

 

At the end of the 1st quarter of 2008 cash and cash equivalents amounted to USD 519 million, compared to USD 1,041 million at the end of the 4th quarter of 2007. Including the cash position and the unused part of the senior secured revolving credit facility, NXP had access to liquidity resources of USD 1,306 million as at the end of the 1st quarter of 2008. Net cash used for operating activities in the reporting period was USD 268 million. The reduction in cash is mainly caused by changes in working capital reflecting the seasonal pattern. Net cash used for investing activities was USD 198 million composed of net capital expenditures of USD 126 million, purchase of interest in business USD 88 million (primarily GloNav) and the proceeds from the sale of businesses of USD 16 million.

 

The effect of changes in exchange rates on cash positions amounted to USD 57 million.

 

Subsequent events

 

On April 10, 2008, NXP and STMicroelectronics (STM) announced their agreement to combine their wireless operations to form a new joint-venture company, in which NXP will contribute a major part of its Mobile & Personal business unit (excluding Sound Solutions, Mobile Infrastructure and amplifiers). STM will take the majority stake and NXP will have a 20% ownership while receiving approximately USD 1.55 billion from STM, including a control premium. The parties have also agreed on a future exit mechanism for NXP’s ongoing 20% stake, which involves put and call options, exercisable beginning 3 years from the formation of the JV, at a strike price based on actual future financial results, with a 15% spread. The transaction is scheduled to be closed in the 3rd quarter of 2008, subject to regulatory approvals and labor council consultations.

 

On April 29, 2008, NXP announced it will acquire the Broadband Media Processing (BMP) business of Conexant Systems, Inc. which provides industry-leading solutions for satellite, cable and IPTV applications. Under the terms of the deal, NXP will pay Conexant USD 110 million cash up front, and additional consideration of up to USD 35 million based on the achievement of certain revenue milestones over the period from closing through 2009. The transaction is subject to customary closing conditions and regulatory approvals, and is expected to close in the 2nd quarter of 2008.

 

Outlook

 

The Company expects for the second quarter of 2008 a year-on-year mid single-digit sales decrease on a comparable basis. This translates into a low single-digit sequential sales decrease in the second quarter of 2008 on a comparable basis.

 

Eindhoven, May 6, 2008

Board of Management

 

13



 

Consolidated statements of operations

 

all amounts in millions of USD

 

 

 

January to March

 

 

 

2007

 

2008

 

 

 

 

 

 

 

Sales

 

1,461

 

1,519

 

 

 

 

 

 

 

Cost of sales

 

(1,014

)

(963

)

 

 

 

 

 

 

Gross margin

 

447

 

556

 

 

 

 

 

 

 

Selling expenses

 

(113

)

(107

)

General and administrative expenses

 

(277

)

(295

)

Research and development expenses

 

(321

)

(346

)

Write-off of acquired in-process research and development

 

(34

)

(12

)

Other income (expense)

 

7

 

37

 

 

 

 

 

 

 

Income (loss) from operations

 

(291

)

(167

)

 

 

 

 

 

 

Financial income (expense)

 

(92

)

59

 

 

 

 

 

 

 

Income (loss) before taxes

 

(383

)

(108

)

 

 

 

 

 

 

Income tax (expense) benefit

 

41

 

46

 

 

 

 

 

 

 

Income (loss) after taxes

 

(342

)

(62

)

 

 

 

 

 

 

Results relating to equity-accounted investees

 

 

(4

)

 

 

 

 

 

 

Minority interests

 

(6

)

(12

)

 

 

 

 

 

 

Net income (loss)

 

(348

)

(78

)

 

14



 

Consolidated balance sheets

 

all amounts in millions of USD

 

 

 

March 31,
2007

 

December 31,
2007

 

March 31,
2008

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

826

 

1,041

 

519

 

Receivables

 

787

 

764

 

815

 

Inventories

 

854

 

958

 

1,039

 

Assets held for sale

 

 

130

 

139

 

Other current assets

 

156

 

237

 

308

 

Total current assets

 

2,623

 

3,130

 

2,820

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

Investments in equity-accounted investees

 

60

 

76

 

73

 

Other non-current financial assets

 

16

 

64

 

72

 

Other non-current assets

 

288

 

486

 

534

 

Property, plant and equipment

 

2,916

 

2,500

 

2,540

 

Intangible assets excluding goodwill

 

4,069

 

3,844

 

4,021

 

Goodwill

 

2,879

 

3,716

 

4,026

 

Total non-current assets

 

10,228

 

10,686

 

11,266

 

 

 

 

 

 

 

 

 

Total assets

 

12,851

 

13,816

 

14,086

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts and notes payable

 

610

 

1,001

 

874

 

Accrued liabilities

 

715

 

935

 

973

 

Short-term provisions

 

76

 

40

 

47

 

Other current liabilities

 

181

 

73

 

89

 

Short-term debt

 

21

 

6

 

7

 

Total current liabilities

 

1,603

 

2,055

 

1,990

 

 

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

 

 

Long-term debt

 

5,856

 

6,072

 

6,235

 

Long-term provisions

 

513

 

798

 

789

 

Other non-current liabilities

 

131

 

106

 

122

 

Total non-current liabilities

 

6,500

 

6,976

 

7,146

 

 

 

 

 

 

 

 

 

Minority interests

 

216

 

257

 

269

 

Shareholder’s equity

 

4,532

 

4,528

 

4,681

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

12,851

 

13,816

 

14,086

 

 

15



 

Consolidated statements of cash flows

 

all amounts in millions of USD

 

 

 

January to March

 

 

 

2007

 

2008

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

(348

)

(78

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

375

 

333

 

Write-off of in-process research and development

 

34

 

12

 

Net gain on sale of assets

 

(1

)

(24

)

Results relating to equity-accounted investees

 

 

4

 

Minority interests (net of dividends paid to minority shareholders)

 

3

 

12

 

Decrease (increase) in receivables and other current assets

 

(33

)

(74

)

Decrease (increase) in inventories

 

20

 

(64

)

Increase (decrease) in accounts payable, accrued and other liabilities

 

1

 

(145

)

Decrease (increase) in non-current receivables/other assets

 

(77

)

(17

)

Increase (decrease) in provisions

 

35

 

(55

)

Other items

 

(25

)

(172

)

Net cash provided by (used for) operating activities

 

(16

)

(268

)

Cash flows from investing activities:

 

 

 

 

 

Purchase of intangible assets

 

(4

)

(4

)

Capital expenditures on property, plant and equipment

 

(106

)

(143

)

Proceeds from disposals of property, plant and equipment

 

10

 

21

 

Purchase of interest in businesses

 

(281

)

(88

)

Proceeds from the sale of businesses

 

 

16

 

Net cash provided by (used for) investing activities

 

(381

)

(198

)

Cash flows from financing activities:

 

 

 

 

 

(Decrease) increase in debt

 

(9

)

1

 

Net cash provided by (used for) financing activities

 

(9

)

1

 

 

 

 

 

 

 

Effect of changes in exchange rates on cash positions

 

 

(57

)

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(406

)

(522

)

Cash and cash equivalents at beginning of period

 

1,232

 

1,041

 

Cash and cash equivalents at end of period

 

826

 

519

 

 

16



 

Consolidated statements of changes in shareholder’s equity

 

all amounts in millions of USD

 

 

 

January to March 2008

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss)

 

 

 

 

 

Common
stock

 

Capital in
excess
of par
value

 

Retained
earnings

 

Currency
translation
differences

 

Unrealized
gain (loss) on
available-for-
sale securities

 

Pension
(SFAS No.
158)

 

Changes in
fair value of
cash flow
hedges

 

Total share-
holder’s
equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2007

 

 

6,374

 

(1,638

)

(259

)

 

51

 

 

4,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

 

 

 

(78

)

 

 

 

 

 

 

 

 

(78

)

Current period change

 

 

 

 

 

 

 

(85

)

 

 

(3

)

9

 

(79

)

Total comprehensive income (loss), net of tax

 

 

 

 

 

(78

)

(85

)

 

(3

)

9

 

(157

)

Share-based compensation plans

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

9

 

Differences due to translating the parent’s functional currency into Group reporting currency

 

 

 

456

 

(119

)

(40

)

 

 

4

 

 

 

301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of March 31, 2008

 

 

 

6,839

 

(1,835

)

(384

)

 

52

 

9

 

4,681

 

 

17



 

Information by segments

 

all amounts in millions of USD unless otherwise stated

 

Sales, R&D expenses and income from operations

 

 

 

January to March

 

 

 

2007

 

2008

 

 

 

Sales

 

Research
and
development
expenses

 

Income (loss)
from operations

 

Sales

 

Research
and
development
expenses

 

Income (loss)
from operations

 

 

 

 

 

 

 

amount

 

as a % of
sales

 

 

 

 

 

amount

 

as a % of
sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile & Personal

 

451

 

122

 

(117

)

(25.9

)

488

 

133

 

(72

)

(14.8

)

Home

 

229

 

58

 

(52

)

(22.7

)

205

 

62

 

(51

)

(24.9

)

Automotive & Identification

 

301

 

46

 

33

 

11.0

 

337

 

63

 

24

 

7.1

 

MultiMarket Semiconductors

 

418

 

29

 

46

 

11.0

 

406

 

38

 

29

 

7.1

 

Manufacturing Operations (2)

 

42

 

10

 

(97

)

(1)

62

 

14

 

(75

)

(1)

Corporate and Other

 

20

 

56

 

(104

)

(1)

21

 

36

 

(22

)

(1)

Total

 

1,461

 

321

 

(291

)

(19.9

)

1,519

 

346

 

(167

)

(11.0

)

 


(1)      Not meaningful

(2)   For the first quarter of 2008, Manufacturing Operations supplied USD 594 million to other segments (for the first quarter of 2007: USD 519 million), which have been eliminated in the above presentation.

 

18



 

Main countries

 

all amounts in millions of USD

 

Sales

 

 

 

January to March

 

 

 

2007

 

2008

 

 

 

 

 

 

 

China

 

265

 

271

 

Netherlands

 

262

 

245

 

Taiwan

 

113

 

109

 

United States

 

132

 

135

 

Singapore

 

127

 

143

 

Germany

 

96

 

102

 

South Korea

 

137

 

199

 

Other Countries

 

329

 

315

 

Total

 

1,461

 

1,519

 

 

The allocation is based on invoicing organization.

 

19



 

Reconciliation of non-US GAAP information

 

all amounts in millions of USD unless otherwise stated

 

Certain non-US GAAP financial measures are presented when discussing the NXP Group’s 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
growth

 

Currency
effects

 

Consolidation
changes

 

Nominal
growth

 

Q1 2008 versus Q1 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile & Personal

 

7.8

 

0.8

 

(0.4

)

8.2

 

Home

 

(6.1

)

1.1

 

(5.5

)

(10.5

)

Automotive & Identification

 

(1.5

)

5.8

 

7.7

 

12.0

 

MultiMarket Semiconductors

 

(1.4

)

4.0

 

(5.5

)

(2.9

)

Manufacturing Operations (1)

 

·

 

·

 

·

 

·

 

Corporate and Other (1)

 

·

 

·

 

·

 

·

 

 

 

 

 

 

 

 

 

 

 

NXP Group

 

0.8

 

2.7

 

0.5

 

4.0

 

 

 

 

Comparable
growth

 

Currency
effects

 

Consolidation
changes

 

Nominal
growth

 

Q1 2007 versus Q1 2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile & Personal

 

(1.1

)

1.2

 

(1.4

)

(1.3

)

Home

 

(20.6

)

0.8

 

(1.5

)

(21.3

)

Automotive & Identification

 

10.1

 

4.8

 

 

14.9

 

MultiMarket Semiconductors

 

2.2

 

2.3

 

(3.8

)

0.7

 

Manufacturing Operations (1)

 

·

 

·

 

·

 

·

 

Corporate and Other (1)

 

·

 

·

 

·

 

·

 

 

 

 

 

 

 

 

 

 

 

NXP Group

 

(2.7

)

1.9

 

(2.0

)

(2.8

)

 


(1) Not meaningful

 

Adjusted EBITA to EBITA to Net income (loss)

 

 

 

Q1
2007

 

Q1
2008

 

 

 

 

 

 

 

Adjusted EBITA

 

4

 

41

 

Add back:

 

 

 

 

 

Exit of product lines

 

 

 

Restructuring costs and impairment

 

(39

)

(5

)

Minority interest and results of equity-accounted investees

 

(6

)

(16

)

Other incidental items

 

(25

)

 

Effects of PPA

 

(33

)

(26

)

 

 

 

 

 

 

EBITA

 

(99

)

(6

)

 

 

 

 

 

 

Include:

 

 

 

 

 

Amortization intangible assets

 

(198

)

(177

)

Financial income (expenses)

 

(92

)

59

 

Income tax (expense) benefit

 

41

 

46

 

 

 

 

 

 

 

Net income (loss)

 

(348

)

(78

)

 

20



 

Adjusted EBITDA to EBITDA to Net income (loss)

 

 

 

Q1
2007

 

Q1
2008

 

 

 

 

 

 

 

Adjusted EBITDA

 

182

 

183

 

Add back:

 

 

 

 

 

Exit of product lines

 

 

 

Restructuring costs and impairment

 

(39

)

(5

)

Minority interest and results of equity-accounted investees

 

(6

)

(16

)

Other incidental items

 

(25

)

 

Effects of PPA

 

 

 

 

 

 

 

 

 

EBITDA

 

112

 

162

 

 

 

 

 

 

 

Include:

 

 

 

 

 

Amortization intangible assets

 

(198

)

(177

)

Depreciation property, plant and equipment

 

(211

)

(168

)

Financial income (expenses)

 

(92

)

59

 

Income tax (expense) benefit

 

41

 

46

 

 

 

 

 

 

 

Net income (loss)

 

(348

)

(78

)

 

Adjusted EBIT to EBIT (=IFO)

 

 

 

NXP
Group

 

Mobile &
Personal

 

Home

 

Automotive &
Identification

 

MultiMarket
Semiconductors

 

Manufacturing
Operations

 

Corporate
and Other

 

Q1 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBIT

 

32

 

(15

)

(19

)

66

 

66

 

(52

)

(14

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exit of product lines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs and impairment

 

(5

)

(1

)

(4

)

 

 

 

 

 

 

 

 

Other incidental items

 

 

12

 

 

 

(4

)

 

 

 

 

(8

)

Effects of PPA

 

(194

)

(68

)

(28

)

(38

)

(37

)

(23

)

 

EBIT

 

(167

)

(72

)

(51

)

24

 

29

 

(75

)

(22

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBIT

 

(3

)

(21

)

(24

)

69

 

84

 

(41

)

(70

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exit of product lines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs and impairment

 

(39

)

(4

)

(1

)

 

 

 

 

(25

)

(9

)

Other incidental items

 

(25

)

 

 

 

 

 

 

 

 

 

 

(25

)

Effects of PPA

 

(224

)

(92

)

(27

)

(36

)

(38

)

(31

)

 

 

EBIT

 

(291

)

(117

)

(52

)

33

 

46

 

(97

)

(104

)

 

21



 

Composition of net debt to group equity

 

 

 

December 31,
2007

 

March 31,
2008

 

 

 

 

 

 

 

Long-term debt

 

6,072

 

6,235

 

Short-term debt

 

6

 

7

 

Total debt

 

6,078

 

6,242

 

Cash and cash equivalents

 

(1,041

)

(519

)

Net debt (total debt less cash and cash equivalents)

 

5,037

 

5,723

 

 

 

 

 

 

 

Minority interests

 

257

 

269

 

Shareholder’s equity

 

4,528

 

4,681

 

Group equity

 

4,785

 

4,950

 

 

 

 

 

 

 

Net debt and group equity

 

9,822

 

10,673

 

Net debt divided by net debt and group equity (in %)

 

51

 

54

 

Group equity divided by net debt and group equity (in %)

 

49

 

46

 

 

22



 

Supplemental consolidated statement of operations for the period January to March, 2008

 

all amounts in millions of USD

 

 

 

NXP
B.V.

 

guarantors

 

non-
guarantors

 

eliminations/
reclassifications

 

consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

1,103

 

416

 

 

1,519

 

Intercompany sales

 

 

339

 

191

 

(530

)

 

Total sales

 

 

1,442

 

607

 

(530

)

1,519

 

Cost of sales

 

(19

)

(925

)

(515

)

496

 

(963

)

Gross margin

 

(19

)

517

 

92

 

(34

)

556

 

Selling expenses

 

 

(81

)

(35

)

9

 

(107

)

General and administrative expenses

 

(159

)

(117

)

(22

)

3

 

(295

)

Research and development expenses

 

 

(231

)

(137

)

22

 

(346

)

Write-off of acquired in-process research and development

 

(12

)

 

 

 

(12

)

Other income (loss)

 

9

 

(131

)

159

 

 

37

 

Income (loss) from operations

 

(181

)

(43

)

57

 

 

(167

)

Financial income and expenses

 

120

 

(59

)

(2

)

 

59

 

Income subsidiaries

 

(60

)

 

 

60

 

 

Income (loss) before taxes

 

(121

)

(102

)

55

 

60

 

(108

)

Income tax (expense) benefit

 

47

 

5

 

(6

)

 

46

 

Income (loss) after taxes

 

(74

)

(97

)

49

 

60

 

(62

)

Results relating to equity-accounted investees

 

(4

)

 

 

 

(4

)

Minority interests

 

 

 

(12

)

 

(12

)

Net income (loss)

 

(78

)

(97

)

37

 

60

 

(78

)

 

23



 

Supplemental consolidated balance sheet at March 31, 2008

 

all amounts in millions of USD

 

 

 

NXP B.V.

 

guarantors

 

non-
guarantors

 

eliminations/
reclassifications

 

consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

(168

)

296

 

391

 

 

519

 

Receivables

 

27

 

506

 

282

 

 

815

 

Intercompany accounts receivable

 

131

 

425

 

236

 

(792

)

 

Inventories

 

 

897

 

142

 

 

1,039

 

Assets held for sale

 

 

 

139

 

 

139

 

Other current assets

 

115

 

132

 

61

 

 

308

 

Total current assets

 

105

 

2,256

 

1,251

 

(792

)

2,820

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

 

 

 

 

Investments in equity-accounted investees

 

62