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
April 26, 2016
NXP Semiconductors N.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 ¨
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 ¨ 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 ¨ 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 ¨ 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 NXP Semiconductors N.V.s press release dated April 26, 2016 entitled: NXP Semiconductors Reports First Quarter 2016 Results, NXP Semiconductors Investor Presentation - April 2016, and the interim report of NXP Semiconductors N.V. for the period ended April 3, 2016, which shall be incorporated by reference into our shelf registration statement on Form F-3 filed on March 4, 2016 (File No. 333-209942) and any prospectus or prospectus supplement that form part thereof.
Exhibits |
||
1. |
Press release dated April 26, 2016 entitled: NXP Semiconductors Reports First Quarter 2016 Results. | |
2. |
NXP Semiconductors Investor Presentation - April 2016. | |
3. |
Interim report of NXP Semiconductors N.V. for the period ended April 3, 2016. |
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 26th day of April 2016.
NXP Semiconductors N.V. | ||||
/s/ D. Durn |
||||
D. Durn, CFO |
Exhibit 1
NXP Semiconductors Reports First Quarter 2016 Results
Q1 2016 | ||
Revenue |
$2,224 million | |
GAAP Gross margin |
26.8% | |
GAAP Operating margin |
-21.2% | |
GAAP Diluted earnings per share |
($1.16) | |
Non-GAAP Gross margin |
50.0% | |
Non-GAAP Operating margin |
23.3% | |
Non-GAAP Diluted earnings per share |
$1.14 |
Eindhoven, The Netherlands, April 26, 2016 NXP Semiconductors N.V. (NASDAQ: NXPI) today reported financial results for the first quarter 2016, ended April 3, 2016, and provided guidance for the second quarter of 2016.
NXP finished the first quarter of 2016 with strong performance and the merger of NXP and Freescale is proceeding smoothly. I am pleased that we achieved our objectives in the first 90 days, and we are on track to achieve our cost synergy targets as laid out at the time of the merger announcement. Our major accomplishments include the integration of our customer facing teams, clear alignment within our internal product development groups, and very positive progress on the integration of our operations and supply organizations. Customer response to the merger continues to be outstanding, said Richard Clemmer, NXP Chief Executive Officer.
Looking at our reported results for the first quarter of 2016, revenue was $2.22 billion, an increase of 52 percent year-on-year, and an increase of 38 percent versus the prior quarter. HPMS segment revenue was $1.9 billion, an increase of 73 percent year-on-year, and an increase of 46 percent from the prior quarter. Standard Product segment revenue was $274 million, a decrease of 15 percent year-on-year and an increase of one percent from the prior quarter. Our GAAP diluted net loss per share was ($1.16), primarily due to merger related accounting, and our non-GAAP diluted earnings per share of $1.14 was near the high end of our guidance, as a result of positive product mix and our driving early merger-related operational successes. During the quarter we repaid $200 million of debt and we returned cash to shareholders by taking advantage of what we believe was dislocation in the equity markets relative to our share price, by repurchasing $298 million or approximately 4.1 million shares of our stock.
On a comparable basis, taking into account previous product line divestures, our year on year revenue trends reflect the semiconductor industry weakness that accelerated throughout the second half of 2015, and affected both NXP and Freescale. On a comparable basis, revenue was down approximately 11 percent year on year. We believe we have begun to see incremental positive trends in a number of our businesses, with comparable sequential revenue up approximately two percent into the first quarter. While we anticipate many of the headwinds experienced in the second half of 2015 should begin to generally subside in the coming quarters, the overall demand environment currently continues to be subdued.
In summary, I am very pleased with the significant progress we have made. The integration of the two companies is on track to provide our customers with more complete leadership solutions, and achieve our stated goals. We are even more excited about the long-term potential of the new NXP. I continue to be extremely proud of all our employees, and want to thank them for their intense focus, unrelenting hard work and positive mindset. We are creating a company which is superbly positioned in our target markets, said Clemmer.
1
Summary of Reported First Quarter 2016 Results ($ millions, except diluted EPS, unaudited)
Q1 2016 | Q4 2015 | Q1 2015 | Q - Q | Y - Y | ||||||||||||||||
Product Revenue |
$ | 2,185 | $ | 1,577 | $ | 1,427 | 38.6 | % | 53.1 | % | ||||||||||
Corporate & Other |
$ | 39 | $ | 29 | $ | 40 | 34.5 | % | -2.5 | % | ||||||||||
|
|
|
|
|
|
|||||||||||||||
Total Revenue |
$ | 2,224 | $ | 1,606 | $ | 1,467 | 38.48 | % | 51.6 | % | ||||||||||
GAAP Gross Profit |
$ | 597 | $ | 619 | $ | 704 | -3.6 | % | -15.2 | % | ||||||||||
Gross Profit Adjustments (1) |
$ | (515 | ) | $ | (187 | ) | $ | (7 | ) | |||||||||||
Non-GAAP Gross Profit |
$ | 1,112 | $ | 806 | $ | 711 | 38.0 | % | 56.4 | % | ||||||||||
GAAP Gross Margin |
26.8 | % | 38.5 | % | 48.0 | % | ||||||||||||||
Non-GAAP Gross Margin |
50.0 | % | 50.2 | % | 48.5 | % | ||||||||||||||
GAAP Operating Income |
$ | (471 | ) | $ | 1,013 | $ | 295 | NM | NM | |||||||||||
Operating Income Adjustments (1) |
(990 | ) | 580 | (90 | ) | |||||||||||||||
Non-GAAP Operating Income |
$ | 519 | $ | 433 | $ | 385 | 19.9 | % | 34.8 | % | ||||||||||
GAAP Operating Margin |
-21.2 | % | 63.1 | % | 20.1 | % | ||||||||||||||
Non-GAAP Operating Margin |
23.3 | % | 27.0 | % | 26.2 | % | ||||||||||||||
GAAP Net Income / (Loss) |
$ | (398 | ) | $ | 972 | $ | (107 | ) | NM | NM | ||||||||||
Net Income Adjustments (1) |
(799 | ) | 631 | (435 | ) | |||||||||||||||
Non-GAAP Net Income / (Loss) |
$ | 401 | $ | 341 | $ | 328 | 17.6 | % | 22.3 | % | ||||||||||
GAAP EPS |
$ | (1.16 | ) | $ | 3.56 | $ | (0.46 | ) | NM | NM | ||||||||||
EPS Adjustments (1) |
$ | (2.30 | ) | $ | 2.31 | $ | (1.81 | ) | ||||||||||||
Non-GAAP EPS |
$ | 1.14 | $ | 1.25 | $ | 1.35 | -8.8 | % | -15.6 | % |
Please see Non-GAAP Financial Measures on page 3 of this release.
Additional Information for the First Quarter 2016:
| On March 9, 2016 NXP redeemed an aggregate principal amount of $200 million of its $500 million outstanding 3.5 percent senior notes due 2016. |
| During the first quarter of 2016, NXP repurchased approximately 4.1 million shares for a total cost of approximately $298 million. |
| During the first quarter of 2016, SSMC, NXPs consolidated joint-venture wafer fab with TSMC, reported first quarter 2016 operating income of $27 million, EBITDA of $42 million and a closing cash balance of $528 million. |
| During the first quarter of 2016, utilization in the combined NXP wafer-fabs averaged 90 percent. |
Supplemental Information ($ millions, unaudited) (1, 2, 3, 4)
Q1 2016 | Q1 2016 | |||||||||||||||||||||||||||||||||||
Q1 2016 | Q4 2015 | Q1 2015 | Reported | Combined Adj. Revenue | ||||||||||||||||||||||||||||||||
As | As | Combined | As | Combined | ||||||||||||||||||||||||||||||||
Reported | Reported | Adj. Revenue | Reported | Adj. Revenue | Q-Q | Y-Y | Q - Q | Y-Y | ||||||||||||||||||||||||||||
Automotive |
$ | 805 | $ | 422 | $ | 740 | $ | 302 | $ | 795 | 91 | % | 167 | % | 9 | % | 1 | % | ||||||||||||||||||
Secure Identificantion Solutions (SIS) |
$ | 212 | $ | 225 | $ | 225 | $ | 222 | $ | 222 | -6 | % | -5 | % | -6 | % | -5 | % | ||||||||||||||||||
Secure Connected Devices (SCD) |
$ | 471 | $ | 379 | $ | 518 | $ | 289 | $ | 525 | 24 | % | 63 | % | -9 | % | -10 | % | ||||||||||||||||||
Secure Interface & Infrastructure (SI&I) |
$ | 423 | $ | 280 | $ | 375 | $ | 291 | $ | 564 | 51 | % | 45 | % | 13 | % | -25 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
High Performance Mixed Signal (HPMS) |
$ | 1,911 | $ | 1,306 | $ | 1,858 | $ | 1,104 | $ | 2,106 | 46 | % | 73 | % | 3 | % | -9 | % | ||||||||||||||||||
Standard Products (STDP) |
$ | 274 | $ | 271 | $ | 281 | $ | 323 | $ | 327 | 1 | % | -15 | % | -3 | % | -16 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Product Revenue |
$ | 2,185 | $ | 1,577 | $ | 2,139 | $ | 1,427 | $ | 2,433 | 39 | % | 53 | % | 2 | % | -10 | % | ||||||||||||||||||
Corporate & Other |
$ | 39 | $ | 29 | $ | 36 | $ | 40 | $ | 57 | 34 | % | -3 | % | 9 | % | -32 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total Revenue |
$ | 2,224 | $ | 1,606 | $ | 2,175 | $ | 1,467 | $ | 2,490 | 38 | % | 52 | % | 2 | % | -11 | % |
Note:
1. | As a result of the Freescale Semiconductor (Freescale) Merger, NXP has included previously reported Freescale product group revenue into its various existing High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. As of the fourth quarter 2015, the NXP HPMS business lines include the following (1) Automotive, which includes revenue from Freescales Automotive MCU and Analog & Sensor product groups; (2) Secure Connected Devices, which includes revenue from Freescales Microcontroller product group; and (3) Secure Interface & Infrastructure, previously known as Secure Interface & Power which includes revenue from Freescales Digital Networking and RF product groups. Additionally, certain portions of Freescales Analog & Sensor product group and Other revenue is apportioned to various NXP business lines consistent with NXPs prior product and revenue classification approach, this included product-functionality alignment as well as intellectual property (IP) sales and licensing revenue. |
2. | The preceding table sets forth our unaudited combined adjusted quarterly financial information, including estimates of segment and relative business line allocations, for the three month periods ended April 3, 2015, December 31, 2015 in addition to the as reported information for the three month period ended April 3, 2016. This combined adjusted financial information has been derived from the audited consolidated financial statements of NXP for the years ended December 31, 2015 and the unaudited condensed consolidated financial statements of Freescale for the period ended April 3, 2015. In each case, we have excluded revenue generated in our RF Power business, which was divested in connection with the closing of the Freescale Merger on December 7, 2015, and our Bi-Polar business, which was divested on November 9, 2015 but have not otherwise made adjustments to the historical figures. In addition, the following information does not give effect to the financial impact on our statement of operations for any other acquisitions or divestitures made by NXP or Freescale during the periods presented. |
The unaudited combined adjusted financial information and segment allocation in the preceding table represent NXP managements current estimate of the combined financial information based on historical financial information of NXP and Freescale. This unaudited combined adjusted financial information has been presented for informational purposes only and is not necessarily indicative of what the combined companys results of operations actually would have been had the Freescale Merger been completed as of the dates indicated. In addition, the unaudited combined adjusted financial information does not purport to project the future financial position or results of operations of the combined company and do not reflect synergies that might be achieved from the combined operations.
The unaudited combined adjusted financial information in the preceding table has not been prepared in accordance with the requirements of Regulation S-X of the U.S. Securities Act or US GAAP. Neither the assumptions underlying the adjustments nor the resulting adjusted financial information have been audited or
2
reviewed in accordance with any generally accepted auditing standards. The information presented should be read in conjunction with the historical consolidated financial statements of NXP and Freescale, which are filed with the SEC.
3. | Combined adjusted revenue is the combined consolidated revenue of NXP and Freescale for each of the quarterly periods presented. The information excludes the divestment of previously announced business and the creation of joint-ventures. The unaudited adjusted financial information has been prepared for comparative purposes only and does not purport to be indicative of the revenue performance that would have been achieved had the acquisition taken place at the beginning of the periods shown. In addition, this information is not intended to be a projection of future results from the combined operations. |
4. | Combined adjusted product revenue is the combination of revenue from the High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. Percent of quarterly total amounts may not add to 100 percent due to rounding |
Guidance for the Second Quarter 2016: ($ millions) (1)
Low | Mid | High | ||||||||||
Product Revenue |
$ | 2,247 | $ | 2,297 | $ | 2,347 | ||||||
Q-Q |
3 | % | 5 | % | 7 | % | ||||||
Other Revenue |
$ | 48 | $ | 48 | $ | 48 | ||||||
|
|
|
|
|
|
|||||||
Total Revenue |
$ | 2,295 | $ | 2,345 | $ | 2,395 | ||||||
Q-Q |
3 | % | 5 | % | 8 | % | ||||||
Non-GAAP Gross Profit |
$ | 1,137 | $ | 1,172 | $ | 1,209 | ||||||
Non-GAAP Gross Margin |
49.5 | % | 50.0 | % | 50.5 | % | ||||||
Non-GAAP Operating Income |
$ | 573 | $ | 592 | $ | 614 | ||||||
Non-GAAP Operating Margin |
25.0 | % | 25.3 | % | 25.6 | % | ||||||
Interest Expense |
$ | (88 | ) | $ | (88 | ) | $ | (88 | ) | |||
Cash Taxes |
$ | (17 | ) | $ | (18 | ) | $ | (19 | ) | |||
Non-controlling Interest |
$ | (13 | ) | $ | (14 | ) | $ | (15 | ) | |||
|
|
|
|
|
|
|||||||
Non-GAAP Net Income |
$ | 455 | $ | 472 | $ | 492 | ||||||
Ave. Diluted Shares |
351 | 351 | 351 | |||||||||
Non - GAAP EPS |
$ | 1.30 | $ | 1.35 | $ | 1.40 |
Note (1): NXP has based the guidance included in this release on judgments and estimates that management believes are reasonable given its assessment of historical trends and other information reasonably available as of the date of this release. Please note:
| The guidance included in this release consists of predictions only, and is subject to a wide range of known and unknown risks and uncertainties, many of which are beyond NXPs control. The guidance included in this release should not be regarded as representations by NXP that the estimated results will be achieved. Actual results may vary materially from the guidance we provide today. In relation to the use of non-GAAP financial information see the note regarding Use of Non-GAAP Financial Information elsewhere in this release. For the factors, risks and uncertainties to which judgments, estimates and forward-looking statements generally are subject see the note regarding Forward-looking Statements. |
| We undertake no obligation to publicly update or revise any forward-looking statements, including the guidance set forth herein, to reflect future events or circumstances. Considering the uncertain magnitude and variability of the foreign exchange consequences upon PPA effects, restructuring costs, other incidental items and any interest expense or taxes in future periods, management believes that GAAP financial measures are not available for NXP without unreasonable efforts on a forward-looking basis. |
Non-GAAP Financial Measures
In addition to providing financial information on a basis consistent with U.S. generally accepted accounting principles (GAAP), NXP also provides the following selected financial measures on a non-GAAP basis: (i) Gross profit, (ii) Gross margin, (iii) Research and development, (iv) Selling, general and administrative, (v) Other income, (vi) Operating income (loss), (vii) Operating margin, (viii) Financial Income (expense), (ix) Cash tax expense, (x) Results relating to equity-accounted investees, (xi) Net income (loss), (xii) Net income (loss) attributable to stockholders, (xiii) Weighted average shares diluted, (xiv) Diluted net income (loss) attributable to stockholders per share, (xv) EBITDA, adjusted EBITDA and trailing 12 month adjusted EBITDA, and (xvi) non-GAAP free cash flow. The non-GAAP information excludes the amortization of acquisition related intangible assets, the purchase accounting effect on inventory and property, plant and equipment, merger related costs (including integration costs), certain items related to divestitures, share-based compensation expense, restructuring and asset impairment charges, process and product transfer costs, non-cash interest expense on convertible notes, extinguishment of debt, changes in the fair value of the warrant liability prior to January 1, 2016, foreign exchange gains and losses and the non-cash impact on income tax expense.
Management does not believe that these items are reflective of the Companys underlying performance. The presentation of these and other similar items in NXPs non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent or unusual. NXP believes this non-GAAP financial information provides additional insight into the Companys on-going performance and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Companys on-going operations and enable more meaningful period to period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Reconciliations of these non-GAAP measures to the most comparable measures calculated in accordance with GAAP are provided in the financial statements portion of this release in a schedule entitled Financial Reconciliation of GAAP to non-GAAP Results (unaudited). Please refer to the NXP Historic Financial Model file found on the Financial Information page of the Investor Relations section of our website at www.nxp.com/investor for additional information relative to our Non-GAAP Financial Measures.
3
Conference Call and Webcast Information
NXP will host a conference call on April 26, 2016 at 8:00 a.m. U.S. Eastern Time (2:00 p.m. Central European Time) to discuss its first quarter 2016 results and provide an outlook for the second quarter of 2016.
Interested parties may join the conference call by dialing 1 888 603 7644 (within the U.S.) or 1 484 747 - 6631 (outside of the U.S.). The participant pass-code is 86628130. To listen to a webcast of the event, please visit the Investor Relations section of the NXP website at www.nxp.com/investor. The webcast will be recorded and available for replay shortly after the call concludes.
About NXP Semiconductors
NXP Semiconductors N.V. (NASDAQ: NXPI) enables secure connections and infrastructure for a smarter world, advancing solutions that make lives easier, better and safer. As the world leader in secure connectivity solutions for embedded applications, NXP is driving innovation in the secure connected vehicle, end-to-end security & privacy and smart connected solutions markets. Built on more than 60 years of combined experience and expertise, the company has 45,000 employees in more than 35 countries and posted revenue of $6.1 billion in 2015. Find out more at www.nxp.com.
Forward-looking Statements
This document includes forward-looking statements which include statements regarding NXPs business strategy, financial condition, results of operations, and market data, as well as any other statements which are not historical facts. By their nature, forward-looking statements are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those projected. These factors, risks and uncertainties include the following: market demand and semiconductor industry conditions; the ability to successfully introduce new technologies and products; the end-market demand for the goods into which NXPs products are incorporated; the ability to generate sufficient cash, raise sufficient capital or refinance corporate debt at or before maturity; the ability to meet the combination of corporate debt service, research and development and capital investment requirements; the ability to accurately estimate demand and match manufacturing production capacity accordingly or obtain supplies from third-party producers; the access to production capacity from third-party outsourcing partners; any events that might affect third-party business partners or NXPs relationship with them; the ability to secure adequate and timely supply of equipment and materials from suppliers; the ability to avoid operational problems and product defects and, if such issues were to arise, to correct them quickly; the ability to form strategic partnerships and joint ventures and to successfully cooperate with alliance partners; the ability to win competitive bid selection processes to develop products for use in customers equipment and products; the ability to successfully establish a brand identity; the ability to successfully hire and retain key management and senior product architects; and, the ability to maintain good relationships with our suppliers. In addition, this document contains information concerning the semiconductor industry and NXPs business segments generally, which is forward-looking in nature and is based on a variety of assumptions regarding the ways in which the semiconductor industry, NXPs market segments and product areas may develop. NXP has based these assumptions on information currently available, if any one or more of these assumptions turn out to be incorrect, actual market results may differ from those predicted. While NXP does not know what impact any such differences may have on its business, if there are such differences, its future results of operations and its financial condition could be materially adversely affected. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak to results only as of the date the statements were made. Except for any ongoing obligation to disclose material information as required by the United States federal securities laws, NXP does not have any intention or obligation to publicly update or revise any forward-looking statements after we distribute this document, whether to reflect any future events or circumstances or otherwise. For a discussion of potential risks and uncertainties, please refer to the risk factors listed in our SEC filings. Copies of our SEC filings are available on our Investor Relations website, www.nxp.com/investor or from the SEC website, www.sec.gov.
For further information, please contact:
Investors: | Media: | |||
Jeff Palmer | Jacey Zuniga | |||
jeff.palmer@nxp.com | jacey.zuniga@nxp.com | |||
+1 408 518 5411 | +1 512 895 7398 |
4
NXP Semiconductors
Table 1: Condensed consolidated statement of operations (unaudited)
($ in millions except share data) | Three Months Ended | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
Revenue |
$ | 2,224 | $ | 1,606 | $ | 1,467 | ||||||
Cost of revenue |
(1,627 | ) | (987 | ) | (763 | ) | ||||||
|
|
|
|
|
|
|||||||
Gross profit |
597 | 619 | 704 | |||||||||
Research and development |
(403 | ) | (318 | ) | (199 | ) | ||||||
Selling, general and administrative |
(296 | ) | (413 | ) | (180 | ) | ||||||
Amortization of acquisition-related intangible assets |
(367 | ) | (133 | ) | (30 | ) | ||||||
|
|
|
|
|
|
|||||||
Total operating expenses |
(1,066 | ) | (864 | ) | (409 | ) | ||||||
Other income (expense) |
(2 | ) | 1,258 | | ||||||||
|
|
|
|
|
|
|||||||
Operating income (loss) |
(471 | ) | 1,013 | 295 | ||||||||
Financial income (expense): |
(116 | ) | (174 | ) | (373 | ) | ||||||
|
|
|
|
|
|
|||||||
Income (loss) before taxes |
(587 | ) | 839 | (78 | ) | |||||||
Benefit (provision) for income taxes |
199 | 148 | (15 | ) | ||||||||
Results relating to equity-accounted investees |
1 | 2 | 3 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) |
(387 | ) | 989 | (90 | ) | |||||||
Less: Net income (loss) attributable to non-controlling interests |
11 | 17 | 17 | |||||||||
|
|
|
|
|
|
|||||||
Net income (loss) attributable to stockholders |
(398 | ) | 972 | (107 | ) | |||||||
Earnings per share data: |
||||||||||||
Net income (loss) per common share attributable to stockholders in $: |
||||||||||||
Basic |
$ | (1.16 | ) | $ | 3.70 | $ | (0.46 | ) | ||||
Diluted |
$ | (1.16 | ) | $ | 3.56 | $ | (0.46 | ) | ||||
Weighted average number of shares of common stock outstanding during the period (in thousands): |
|
|||||||||||
Basic |
341,830 | 262,766 | 233,116 | |||||||||
Diluted |
341,830 | 272,785 | 233,116 |
5
NXP Semiconductors
Table 2: Condensed consolidated balance sheet (unaudited)
($ in millions) | As of | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 1,488 | $ | 1,614 | $ | 1,355 | ||||||
Accounts receivable, net |
1,054 | 1,047 | 539 | |||||||||
Assets held for sale |
8 | 15 | 59 | |||||||||
Inventories, net |
1,452 | 1,879 | 772 | |||||||||
Other current assets |
243 | 257 | 169 | |||||||||
|
|
|
|
|
|
|||||||
Total current assets |
4,245 | 4,812 | 2,894 | |||||||||
Non-current assets: |
||||||||||||
Other non-current assets |
595 | 602 | 552 | |||||||||
Property, plant and equipment, net |
2,848 | 2,922 | 1,107 | |||||||||
Identified intangible assets, net |
8,446 | 8,790 | 558 | |||||||||
Goodwill |
9,239 | 9,228 | 1,954 | |||||||||
|
|
|
|
|
|
|||||||
Total non-current assets |
21,128 | 21,542 | 4,171 | |||||||||
Total assets |
25,373 | 26,354 | 7,065 | |||||||||
Current liabilities: |
||||||||||||
Accounts payable |
948 | 1,014 | 755 | |||||||||
Liabilities held for sale |
| | 6 | |||||||||
Restructuring liabilities-current |
193 | 197 | 29 | |||||||||
Accrued liabilities |
821 | 781 | 503 | |||||||||
Short-term debt |
736 | 556 | 32 | |||||||||
|
|
|
|
|
|
|||||||
Total current liabilities |
2,698 | 2,548 | 1,325 | |||||||||
Non-current liabilities: |
||||||||||||
Long-term debt |
8,270 | 8,656 | 4,012 | |||||||||
Restructuring liabilities |
31 | 43 | 4 | |||||||||
Deferred tax liabilities |
2,044 | 2,293 | 78 | |||||||||
Other non-current liabilities |
839 | 1,011 | 911 | |||||||||
|
|
|
|
|
|
|||||||
Total non-current liabilities |
11,184 | 12,003 | 5,005 | |||||||||
Non-controlling interests |
299 | 288 | 280 | |||||||||
Stockholders equity |
11,192 | 11,515 | 455 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
11,491 | 11,803 | 735 | |||||||||
Total liabilities and equity |
25,373 | 26,354 | 7,065 |
6
NXP Semiconductors
Table 3: Condensed consolidated statement of cash flows (unaudited)
($ in millions) | Three Months Ended | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
Cash Flows from operating activities |
||||||||||||
Net income (loss) |
$ | (387 | ) | $ | 989 | $ | (90 | ) | ||||
Adjustments to reconcile net income (loss): |
||||||||||||
Depreciation and amortization |
529 | 230 | 95 | |||||||||
Stock-based compensation |
99 | 111 | 35 | |||||||||
Excess tax benefits from share-based compensation plans |
(3 | ) | | | ||||||||
Change in fair value of warrant liability |
| 1 | 115 | |||||||||
Amortization of discount on debt |
8 | 11 | 10 | |||||||||
Amortization of debt issuance costs |
5 | 11 | | |||||||||
Net (gain) loss on sale of assets |
| (1,258 | ) | | ||||||||
Results relating to equity accounted investees |
(1 | ) | (2 | ) | (3 | ) | ||||||
Changes in deferred taxes |
(221 | ) | (174 | ) | 5 | |||||||
Changes in operating assets and liabilities: |
||||||||||||
(Increase) decrease in receivables and other current assets |
| 71 | (64 | ) | ||||||||
(Increase) decrease in inventories |
441 | 154 | (53 | ) | ||||||||
Increase (decrease) in accounts payable and accrued liabilities |
(47 | ) | 95 | 110 | ||||||||
Decrease (Increase) in other non-current assets |
4 | 9 | 10 | |||||||||
Exchange differences |
10 | 31 | 208 | |||||||||
Other items |
(23 | ) | (8 | ) | (10 | ) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used for) operating activities |
414 | 271 | 368 | |||||||||
Cash flows from investing activities: |
||||||||||||
Purchase of identified intangible assets |
(18 | ) | (5 | ) | (2 | ) | ||||||
Capital expenditures on property, plant and equipment |
(88 | ) | (92 | ) | (80 | ) | ||||||
Proceeds from disposals of property, plant and equipment |
| 1 | | |||||||||
Purchase of interests in businesses, net of cash acquired |
(2 | ) | (1,587 | ) | (103 | ) | ||||||
Proceeds from sale of interests in businesses |
| 1,604 | | |||||||||
Proceeds from return of equity investment |
| | 1 | |||||||||
Other |
2 | 2 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used for) investing activities |
(106 | ) | (77 | ) | (183 | ) | ||||||
Cash flows from financing activities: |
||||||||||||
Net (repayments) borrowings of short-term debt |
(5 | ) | (1 | ) | (1 | ) | ||||||
Repurchase of long-term debt |
(204 | ) | (3,586 | ) | | |||||||
Principal payments on long-term debt |
(14 | ) | (8 | ) | (10 | ) | ||||||
Proceeds from the issuance of long-term debt |
| 2,680 | | |||||||||
Cash paid for debt issuance costs |
| (22 | ) | | ||||||||
Cash proceeds from exercise of stock options |
45 | 18 | 16 | |||||||||
Purchase of treasury shares |
(266 | ) | (151 | ) | (4 | ) | ||||||
Excess tax benefits from share-based compensation plans |
3 | | | |||||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used for) financing activities |
(441 | ) | (1,070 | ) | 1 | |||||||
Effect of changes in exchange rates on cash positions |
7 | (2 | ) | (16 | ) | |||||||
|
|
|
|
|
|
|||||||
Increase (decrease) in cash and cash equivalents |
(126 | ) | (878 | ) | 170 | |||||||
Cash and cash equivalents at beginning of period |
1,614 | 2,492 | 1,185 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents at end of period |
1,488 | 1,614 | 1,355 |
7
NXP Semiconductors
Table 4: Reconciliation of GAAP to non-GAAP Segment Results (unaudited)
($ in millions) | Three Months Ended | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
High Performance Mixed Signal (HPMS) |
1,911 | 1,306 | 1,104 | |||||||||
Standard Products |
274 | 271 | 323 | |||||||||
|
|
|
|
|
|
|||||||
Product Revenue |
2,185 | 1,577 | 1,427 | |||||||||
Corporate and Other |
39 | 29 | 40 | |||||||||
|
|
|
|
|
|
|||||||
Total Revenue |
$ | 2,224 | $ | 1,606 | $ | 1,467 | ||||||
|
|
|
|
|
|
|||||||
HPMS Revenue |
$ | 1,911 | $ | 1,306 | $ | 1,104 | ||||||
Percent of Total Revenue |
85.9 | % | 81.3 | % | 75.3 | % | ||||||
HPMS segment GAAP gross profit |
510 | 534 | 597 | |||||||||
PPA effects |
(493 | )1) | (164 | )1) | | |||||||
Restructuring |
(3 | ) | (8 | ) | (1 | ) | ||||||
Stock based compensation |
(13 | ) | (6 | ) | (1 | ) | ||||||
Other incidentals |
| (1 | ) | | ||||||||
|
|
|
|
|
|
|||||||
HPMS segment non-GAAP gross profit |
$ | 1,019 | $ | 713 | $ | 599 | ||||||
|
|
|
|
|
|
|||||||
HPMS segment GAAP gross margin |
26.7 | % | 40.9 | % | 54.1 | % | ||||||
HPMS segment non-GAAP gross margin |
53.3 | % | 54.6 | % | 54.3 | % | ||||||
HPMS segment GAAP operating profit |
(486 | ) | 995 | 266 | ||||||||
PPA effects |
(847 | )1) | (283 | )1) | (14 | ) | ||||||
Restructuring |
(14 | ) | (195 | )2) | (11 | ) | ||||||
Stock based compensation |
(92 | ) | (99 | )2) | (28 | ) | ||||||
Other incidentals |
| 1,191 | 3) | | ||||||||
|
|
|
|
|
|
|||||||
HPMS segment non-GAAP operating profit |
$ | 467 | $ | 381 | $ | 319 | ||||||
|
|
|
|
|
|
|||||||
HPMS segment GAAP operating margin |
-25.4 | % | 76.2 | % | 24.1 | % | ||||||
HPMS segment non-GAAP operating margin |
24.4 | % | 29.2 | % | 28.9 | % | ||||||
Standard Products Revenue |
$ | 274 | $ | 271 | $ | 323 | ||||||
Percent of Total Revenue |
12.3 | % | 16.9 | % | 22.0 | % | ||||||
Standard Products segment GAAP gross profit |
87 | 90 | 110 | |||||||||
PPA effects |
(1 | ) | (1 | ) | (1 | ) | ||||||
Restructuring |
| (4 | ) | | ||||||||
Stock based compensation |
(1 | ) | (1 | ) | (1 | ) | ||||||
Other incidentals |
| (1 | ) | (1 | ) | |||||||
|
|
|
|
|
|
|||||||
Standard Products segment non-GAAP gross profit |
$ | 89 | $ | 97 | $ | 113 | ||||||
|
|
|
|
|
|
|||||||
Standard Products segment GAAP gross margin |
31.8 | % | 33.2 | % | 34.1 | % | ||||||
Standard Products segment non-GAAP gross margin |
32.5 | % | 35.8 | % | 35.0 | % | ||||||
Standard Products segment GAAP operating profit |
39 | 103 | 52 | |||||||||
PPA effects |
(12 | ) | (12 | ) | (14 | ) | ||||||
Restructuring |
(1 | ) | (4 | ) | | |||||||
Stock based compensation |
(7 | ) | (11 | ) | (7 | ) | ||||||
Other incidentals |
| 66 | 3) | (1 | ) | |||||||
|
|
|
|
|
|
|||||||
Standard Products segment non-GAAP operating profit |
$ | 59 | $ | 64 | $ | 74 | ||||||
|
|
|
|
|
|
|||||||
Standard Products segment GAAP operating margin |
14.2 | % | 38.0 | % | 16.1 | % | ||||||
Standard Products segment non-GAAP operating margin |
21.5 | % | 23.6 | % | 22.9 | % | ||||||
Corporate and Other Revenue |
$ | 39 | $ | 29 | $ | 40 | ||||||
Percent of Total Revenue |
1.8 | % | 1.8 | % | 2.7 | % | ||||||
Corporate and Other segment GAAP gross profit |
| (5 | ) | (3 | ) | |||||||
PPA effects |
(2 | ) | (2 | ) | (2 | ) | ||||||
Restructuring |
(1 | ) | (1 | ) | | |||||||
Stock based compensation |
(1 | ) | | | ||||||||
Other incidentals |
| 2 | | |||||||||
|
|
|
|
|
|
|||||||
Corporate and Other segment non-GAAP gross profit |
$ | 4 | $ | (4 | ) | $ | (1 | ) | ||||
|
|
|
|
|
|
|||||||
Corporate and Other segment GAAP gross margin |
0.0 | % | -17.2 | % | -7.5 | % | ||||||
Corporate and Other segment non-GAAP gross margin |
10.3 | % | -13.8 | % | -2.5 | % | ||||||
Corporate and Other segment GAAP operating profit |
(24 | ) | (85 | ) | (23 | ) | ||||||
PPA effects |
(5 | ) | (5 | ) | (5 | ) | ||||||
Restructuring |
(5 | ) | (40 | )2) | (1 | ) | ||||||
Stock based compensation |
| (1 | ) | | ||||||||
Merger-related costs |
(5 | ) | (27 | ) | (8 | ) | ||||||
Other incidentals |
(2 | ) | | (1 | ) | |||||||
|
|
|
|
|
|
|||||||
Corporate and Other segment non-GAAP operating profit |
$ | (7 | ) | $ | (12 | ) | $ | (8 | ) | |||
|
|
|
|
|
|
|||||||
Corporate and Other segment GAAP operating margin |
-61.5 | % | -293.1 | % | -57.5 | % | ||||||
Corporate and Other segment non-GAAP operating margin |
-17.9 | % | -41.4 | % | -20.0 | % |
1) | Includes Purchase Accounting effect on inventory that was fully amortized as of April 3, 2016. |
2) | Includes severance, contract termination costs and accelerated vesting charges related to the acquisition of Freescale. |
3) | Includes the recognition of the gain on the sale of the RF Power and Bipolar businesses. |
8
NXP Semiconductors
Table 5: Financial Reconciliation of GAAP to non-GAAP Results (unaudited)
($ in millions except share data) | Three Months Ended | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
Revenue |
$ | 2,224 | $ | 1,606 | $ | 1,467 | ||||||
GAAP Gross profit |
$ | 597 | $ | 619 | $ | 704 | ||||||
PPA effects |
(496 | )1) | (167 | )1) | (3 | ) | ||||||
Restructuring |
(4 | ) | (13 | )2) | (1 | ) | ||||||
Stock Based Compensation |
(15 | ) | (7 | )2) | (2 | ) | ||||||
Other incidentals |
| | (1 | ) | ||||||||
|
|
|
|
|
|
|||||||
Non-GAAP Gross profit |
$ | 1,112 | $ | 806 | $ | 711 | ||||||
|
|
|
|
|
|
|||||||
GAAP Gross margin |
26.8 | % | 38.5 | % | 48.0 | % | ||||||
Non-GAAP Gross margin |
50.0 | % | 50.2 | % | 48.5 | % | ||||||
GAAP Research and development |
$ | (403 | ) | $ | (318 | ) | $ | (199 | ) | |||
Restructuring |
(11 | ) | (79 | )2) | (8 | ) | ||||||
Stock based compensation |
(32 | ) | (21 | )2) | (8 | ) | ||||||
Other incidentals |
| 1 | | |||||||||
|
|
|
|
|
|
|||||||
Non-GAAP Research and development |
$ | (360 | ) | $ | (219 | ) | $ | (183 | ) | |||
|
|
|
|
|
|
|||||||
GAAP Selling, general and administrative |
$ | (296 | ) | $ | (413 | ) | $ | (180 | ) | |||
PPA effects |
$ | (1 | ) | $ | | $ | | |||||
Restructuring |
(5 | ) | (147 | )2) | (3 | ) | ||||||
Stock based compensation |
(52 | ) | (83 | )2) | (25 | ) | ||||||
Merger-related costs |
(5 | ) | (27 | ) | (8 | ) | ||||||
Other incidentals |
| (1 | ) | (1 | ) | |||||||
|
|
|
|
|
|
|||||||
Non-GAAP Selling, general and administrative |
$ | (233 | ) | $ | (155 | ) | $ | (143 | ) | |||
|
|
|
|
|
|
|||||||
GAAP amortization of acquisition-related intangible assets |
$ | (367 | ) | $ | (133 | ) | $ | (30 | ) | |||
PPA effects |
(367 | ) | (133 | ) | (30 | ) | ||||||
|
|
|
|
|
|
|||||||
Non-GAAP amortization of acquisition-related intangible assets |
$ | | $ | | $ | | ||||||
|
|
|
|
|
|
|||||||
GAAP Other income (expense) |
$ | (2 | ) | $ | 1,258 | $ | | |||||
PPA effects |
| | | |||||||||
Other incidentals |
(2 | ) | 1,257 | 3) | | |||||||
|
|
|
|
|
|
|||||||
Non-GAAP Other income (expense) |
$ | | $ | 1 | $ | | ||||||
|
|
|
|
|
|
|||||||
GAAP Operating income (loss) |
$ | (471 | ) | $ | 1,013 | $ | 295 | |||||
PPA effects |
(864 | )1) | (300 | )1) | (33 | ) | ||||||
Restructuring |
(20 | ) | (239 | )2) | (12 | ) | ||||||
Stock based compensation |
(99 | ) | (111 | )2) | (35 | ) | ||||||
Merger-related costs |
(5 | ) | (27 | ) | (8 | ) | ||||||
Other incidentals |
(2 | ) | 1,257 | 3) | (2 | ) | ||||||
|
|
|
|
|
|
|||||||
Non-GAAP Operating income (loss) |
$ | 519 | $ | 433 | $ | 385 | ||||||
|
|
|
|
|
|
|||||||
GAAP Operating margin |
-21.2 | % | 63.1 | % | 20.1 | % | ||||||
Non-GAAP Operating margin |
23.3 | % | 27.0 | % | 26.2 | % | ||||||
GAAP Financial income (expense) |
$ | (116 | ) | $ | (174 | ) | $ | (373 | ) | |||
PPA effects |
$ | 3 | $ | | $ | | ||||||
Non-cash interest expense on convertible notes |
(10 | ) | (10 | ) | (10 | ) | ||||||
Foreign exchange gain (loss) on debt |
(9 | ) | (31 | ) | (208 | ) | ||||||
Changes in fair value of warrant liability |
| (1 | ) | (115 | ) | |||||||
Other financial expense |
(7 | ) | (76 | ) | (4 | ) | ||||||
|
|
|
|
|
|
|||||||
Non-GAAP Financial income (expense) |
$ | (93 | ) | $ | (56 | ) | $ | (36 | ) | |||
|
|
|
|
|
|
|||||||
GAAP Income tax benefit (provision) |
$ | 199 | $ | 148 | $ | (15 | ) | |||||
Other adjustments |
213 | 167 | (11 | ) | ||||||||
|
|
|
|
|
|
|||||||
Non-GAAP Cash tax (expense) |
$ | (14 | ) | $ | (19 | ) | $ | (4 | ) | |||
|
|
|
|
|
|
|||||||
GAAP Results relating to equity-accounted investees |
$ | 1 | $ | 2 | $ | 3 | ||||||
Other adjustments |
1 | 2 | 3 | |||||||||
|
|
|
|
|
|
|||||||
Non-GAAP Results relating to equity-accounted investees |
$ | | $ | | $ | | ||||||
|
|
|
|
|
|
|||||||
GAAP Net income (loss) |
$ | (387 | ) | $ | 989 | $ | (90 | ) | ||||
PPA effects |
(861 | )1) | (300 | )1) | (33 | ) | ||||||
Restructuring |
(20 | ) | (239 | )2) | (12 | ) | ||||||
Stock based compensation |
(99 | ) | (111 | )2) | (35 | ) | ||||||
Merger-related costs |
(5 | ) | (27 | ) | (8 | ) | ||||||
Other incidentals |
(2 | ) | 1,257 | 3) | (2 | ) | ||||||
Other adjustments |
188 | 4) | 51 | (345 | ) | |||||||
|
|
|
|
|
|
|||||||
Non-GAAP Net income (loss) |
$ | 412 | $ | 358 | $ | 345 | ||||||
|
|
|
|
|
|
|||||||
GAAP Net income (loss) attributable to stockholders |
$ | (398 | ) | $ | 972 | $ | (107 | ) | ||||
PPA effects |
(861 | )1) | (300 | )1) | (33 | ) | ||||||
Restructuring |
(20 | ) | (239 | )2) | (12 | ) | ||||||
Stock based compensation |
(99 | ) | (111 | )2) | (35 | ) | ||||||
Merger-related costs |
(5 | ) | (27 | ) | (8 | ) | ||||||
Other incidentals |
(2 | ) | 1,257 | 3) | (2 | ) | ||||||
Other adjustments |
188 | 4) | 51 | (345 | ) | |||||||
|
|
|
|
|
|
|||||||
Non-GAAP Net income (loss) attributable to stockholders |
$ | 401 | $ | 341 | $ | 328 | ||||||
|
|
|
|
|
|
|||||||
GAAP Weighted average shares - diluted |
341,830 | 272,785 | 233,116 | |||||||||
Non-GAAP Adjustment |
9,207 | | 10,210 | |||||||||
|
|
|
|
|
|
|||||||
Non-GAAP Weighted average shares - diluted |
351,037 | 272,785 | 243,326 | |||||||||
|
|
|
|
|
|
|||||||
GAAP Diluted net income (loss) attributable to stockholders per share |
$ | (1.16 | ) | $ | 3.56 | $ | (0.46 | ) | ||||
Non-GAAP Diluted net income (loss) attributable to stockholders per share |
$ | 1.14 | $ | 1.25 | $ | 1.35 |
1) | Includes Purchase Accounting effect on inventory that was fully amortized as of April 3, 2016. |
2) | Includes severance, contract termination costs and accelerated vesting charges related to the acquisition of Freescale. |
3) | Includes the recognition of the gain on the sale of the RF Power and Bipolar businesses. |
4) | Includes: During 1Q16: Non-cash interest expense on convertible Notes: ($10) million; Foreign exchange losses: ($9) million; Other financial expense: ($7) million; Results relating to equity-accounted investees: $1 million; and the difference between book and cash income taxes: $213 million. |
9
NXP Semiconductors
Table 6: Adjusted EBITDA and Free Cash Flow (unaudited)
($ in millions) | Three Months Ended | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
Net Income (loss) |
$ | (387 | ) | $ | 989 | $ | (90 | ) | ||||
|
|
|
|
|
|
|||||||
Reconciling items to EBITDA |
||||||||||||
Financial (income) expense |
116 | 174 | 373 | |||||||||
(Benefit) provision for income taxes |
(199 | ) | (148 | ) | 15 | |||||||
Depreciation |
149 | 89 | 58 | |||||||||
Amortization |
380 | 141 | 37 | |||||||||
|
|
|
|
|
|
|||||||
EBITDA |
$ | 59 | $ | 1,245 | $ | 393 | ||||||
|
|
|
|
|
|
|||||||
Reconciling items to adjusted EBITDA |
||||||||||||
Results of equity-accounted investees |
(1 | ) | (2 | ) | (3 | ) | ||||||
Purchase accounting effect on inventory |
448 | 149 | | |||||||||
Restructuring 1) |
20 | 239 | 12 | |||||||||
Stock based compensation |
99 | 111 | 35 | |||||||||
Merger-related costs |
5 | 27 | 8 | |||||||||
Other incidental items 1) |
2 | (1,254 | ) | 2 | ||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$ | 632 | $ | 515 | $ | 447 | ||||||
|
|
|
|
|
|
|||||||
Trailing twelve month adjusted EBITDA |
$ | 2,143 | $ | 1,958 | $ | 1,740 | ||||||
1) Excluding depreciation property, plant and equipment and amortization of software related to: |
| |||||||||||
Other incidental items |
| (3 | ) | | ||||||||
($ in millions) | Three Months Ended | |||||||||||
April 3, 2016 | Dec. 31, 2015 | April 5, 2015 | ||||||||||
Net cash provided by (used for) operating activities |
$ | 414 | $ | 271 | $ | 368 | ||||||
|
|
|
|
|
|
|||||||
Net capital expenditures on property, plant and equipment |
(88 | ) | (91 | ) | (80 | ) | ||||||
|
|
|
|
|
|
|||||||
Non-GAAP free cash flow |
$ | 326 | $ | 180 | $ | 288 | ||||||
Non-GAAP free cash flow as a percent of Revenue |
15 | % | 11 | % | 20 | % |
10
Exhibit 2
Exhibit 2
NXP Semiconductors
Investor Presentation | April 2016
LEGAL NOTICE
This document has been prepared by NXP Semiconductors N.V. (NXP) solely for informational purposes. The presentation includes the following slides, the oral presentation of the slides by NXP or any person on its behalf, any question-and-answer session that follows the oral presentation, hard copies of this document and any materials distributed at, or in connection with the presentation (collectively, the Presentation). By attending the meeting at which the Presentation is made, or by reading the Presentation, you will be deemed to have (i) agreed to all of the following restrictions and made the following undertakings and (ii)acknowledged that you understand the legal and regulatory sanctions attached to the misuse, disclosure or improper circulation of the Presentation.
Information relating to markets, market size, market share, market position, growth rates and other industry data contained in the Presentation relating to our industry and business is partly based on our estimates and is provided solely for illustrative purposes. We have also compiled, extracted and reproduced market or other industry data from external sources, including third parties or industry or general publications. Any such information contained in the Presentation has not been independently verified and no representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information or opinions expressed herein. None of NXP, the companies in the NXP group or any of their respective directors, officers, employees, agents or any other person shall have any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of the Presentation or its contents or otherwise arising in connection with the Presentation. The information and opinions contained in this Presentation do not purport to be comprehensive, are provided as at the date of the document and are subject to change without notice. While we believe our internal estimates to be reasonable, they have not been verified by any independent sources, and we cannot assure you as to their accuracy or that other persons would agree with our calculations and estimates. The industry and market data included in the Presentation may be subject to significant uncertainty due to differing definitions of the relevant markets described, as well as the other uncertainties. NXP is not under any obligation to update or keep current the information contained in the Presentation.
Non-GAAP Financial Measures
In addition to providing financial information on a basis consistent with U.S. generally accepted accounting principles (GAAP), the Presentation also contains the following selected financial measures on a non-GAAP basis: (i) Gross profit, (ii) Gross margin, (iii) Research and development, (iv) Selling, general and administrative, (v) Other income, (vi) Operating income (loss), (vii) Operating margin, (viii) Financial Income (expense), (ix) Cash tax expense, (x) Results relating to equity-accounted investees, (xi) Net income (loss), (xii) Net income (loss) attributable to stockholders, (xiii) Weighted average shares diluted, (xiv) Diluted net income (loss) attributable to stockholders per share, (xv) EBITDA, adjusted EBITDA and trailing 12 month adjusted EBITDA, and (xvi) non-GAAP free cash flow. The non-GAAP information excludes the amortization of acquisition related intangible assets, the purchase accounting effect on inventory and property, plant and equipment, merger related costs (including integration costs), certain items related to divestitures, share-based compensation expense, restructuring and asset impairment charges, process and product transfer costs, non-cash interest expense on convertible notes, extinguishment of debt, changes in the fair value of the warrant liability prior to January 1, 2016, foreign exchange gains and losses and the non-cash impact on income tax expense.
Management does not believe that these items are reflective of the Companys underlying performance. The presentation of these and other similar items in NXPs non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent or unusual. NXP believes this non-GAAP financial information provides additional insight into the Companys on-going performance and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Companys on-going operations and enable more meaningful period to period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Reconciliations of these non-GAAP measures to the most comparable measures calculated in accordance with GAAP are provided in the financial statements portion of the quarterly earnings releases in a schedule entitled Financial Reconciliation of GAAP to non-GAAP Results (unaudited).
2
LEGAL NOTICE (continued)
Forward-Looking Statement
This presentation 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, raise sufficient capital or refinance our debt at or before maturity 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. In addition, this document contains information concerning the semiconductor industry and our business segments generally, which is forward-looking in nature and is based on a variety of assumptions regarding the ways in which the semiconductor industry, 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. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak to results only as of the date the statements were made; and, 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 publicly update or revise any forward-looking statements after we distribute this document, whether to reflect any future events or circumstances or otherwise. For a discussion of potential risks and uncertainties, please refer to the risk factors listed in our SEC filings. Copies of our filings are available from our Investor Relations department or from the SEC website, www.sec.gov.
No Offer or Solicitation
The Presentation does not constitute or form part of, and should not be construed as, an offer to sell or issue, or the solicitation of an offer to purchase, subscribe to or acquire, securities of NXP, or an inducement to enter into investment activity in the United States or in any other jurisdiction in which such offer, solicitation, inducement or sale would be unlawful prior to registration, exemption from registration or qualification under the securities laws of such jurisdiction. No part of this Presentation, nor the fact of its distribution, should form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever.
The Presentation is not for publication, release or distribution in any jurisdiction where such publication, release or distribution would constitute a violation of the relevant laws of such jurisdiction, nor should it be taken or transmitted into such jurisdiction.
3
Focused on Profitable Growth from Smarter World Opportunity
Our innovative solutions are used in a wide range of applications
Connected Car Security Portable Internet of Things and Wearable
Car entertainment Mobile transactions Mobile audio Smart home and buildings
In-vehicle networking
E-Government
High-speed interfaces
Smart citiessmart grid
Secure car access
Smart bank cards
Gaming
M2M Industry 4.0
Secure V2X communication User authentication Personal health & fitness Intelligent logistics
Radar Embedded security Healthcare
4
We Provide Secure Connections for a Smarter World
Enhanced security
Secure bank cards
Mesh connectivity Car entertainment
Mobile transactions
Sensors
In-vehicle networking
Loyalty- reward
Smart LED lighting Car access
RFID tagslabels
Gateway & cyber V2X and Radar
Supply chain monitoring security
NFC readers
Access
Contactless e-passport transit cards
Smart eID Access solutions
Health card Micro-payments
5
NXP Value Proposition
Multiple High Growth Markets + RMS of at Least 1.5x Profitable Growth
Operational Excellence + Benchmark Cost Structure Strong Cash Generation
Industry Leading Management Team and People Customer-Focused Passion to WIN
MAXIMIZE SHAREHOLDER VALUE
6
Growth Driven by High RMS Businesses and Adjacent Markets
Focused on
High growth markets;
$6,000
Adjacencies Deliver unique NXP capabilities; Driving operating margin;
$4,000
Revenue High RMS Business Optimized capital structure.
Core Business
$2,000
Broad sustainable leadership as we Invest in Core & High RMS business;
$-
2006 2010 2014 Thought leadership in Adjacent markets; NXP positioned to outperform peers.
7
Note:
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA are all non-GAAP figures
2. Based on normalized NXP revenue growth, versus normalized, aggregate HPMS Peer revenue
Driving Profitable Growth in Excess of Addressable Market
1
As Reported Revenue Up 12% 3-yr. CAGR ($B)1 EBIT Profit up 26% 3-yr. CAGR ($B)
$4.4 $4.8 $5.6 $6.1 $0.8 $1.1 $1.4 $1.7
2012 2013 2014 2015 2012 2013 2014 2015
1
EPS1 up 44% 3-yr. CAGR Free Cash Flow up 28% 3-yr. CAGR ($B)
$1.88 $3.29 $4.76 $5.60 $0.5 $0.7 $1.1 $1.0
2012 2013 2014 2015 2012 2013 2014 2015 8
Note:
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Focused on Generating Cash
Cash Interest Expense Declined 14% 3-yr. CAGR ($M)1 Leverage1
$266 $179 $139 $172 2.6x 1.9x 1.7x 3.9x
2012 2013 2014 2015 2012 2013 2014 2015
Interest Coverage1
Net Debt ($B)
3.1x 6.3x 10.2x 9.8x $2.9 $2.7 $2.8 $7.6
2012 2013 2014 2015 2012 2013 2014 2015 9
Note:
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Recent Quarterly Business Trends
Revenue ($M) Non-GAAP Gross Margin
1,246 1,349 1,515 1,537 1,467 1,506 1,522 1,606 2,224 49.5% 48.6% 47.9% 46.6% 48.5% 48.7% 49.1% 50.2% 50.0%
Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
Non-GAAP Operating Margin Adj. EBITDA Margin
24.2% 24.8% 25.7% 25.3% 26.2% 27.8% 29.5% 27.0% 23.3% 28.7% 29.0% 29.8% 29.3% 30.5% 32.0% 33.8% 32.1% 28.4%
Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 10
Note: 10
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Business Segment Revenue and Non-GAAP Margin Trends
HPMS Segment Standard Product Segment
56.0% 55.4% 53.3% 54.3% 53.7% 54.0% 54.6% 53.3% 51.1%
33.2% 33.2% 33.6% 34.1% 35.0% 35.1% 35.4% 35.8% 32.5%
912 988 1,139 1,169 1,104 1,146 1,164 1,306 1,911 295 316 333 331 323 322 325 271 274 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
HPMS Revenue($M) Non-GAAP HPMS Gross Margin STDP Revenue($M) Non-GAAP STDP Gross Margin
28.9% 30.3% 31.9% 29.2% 27.3% 27.8% 28.4% 27.5%
24.4% 24.6%
20.7% 20.8% 22.9% 23.3% 23.6% 21.5% 18.0% 19.9% 249 275 323 321 319 347 371 381 467 53 63 69 69 74 75 80 64 59 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
Non-GAAP HPMS Operating Income($M) Non-GAAP HPMS Operating Margin Non-GAAP STDP Operating Income($M) Non-GAAP STDP Operating Margin
11
Note:
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
HPMS Segment Revenue Business Trends($M)(1)
Secure Identification Solutions Automotive
91% Q-Q 167% Y-Y
805
(6%) Q-Q (5%) Y-Y
422 276 288 288 292 302 310 308 254 267 252 257 269 223 222 225 212
Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
51% Q-Q
Secure Connected Devices 24% Q-Q Secure Interface & Infrastructure 45% Y-Y
63% Y-Y
471 423 349 379 298 305 291 303 280 301 289 276 317 235 270 202 180 198
Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
Note:
1. As a result of the FSL Merger, NXP has included previously reported Freescale Semiconductor (Freescale) product group revenue into its various existing High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. As of the fourth quarter 2015, the NXP HPMS operating segments include the following (1) Automotive includes revenue from Freescales Automotive MCU and Analog & Sensor product groups; (2) Secure Connected Devices includes revenue from Freescales Microcontroller product group; (3) Secure Interface & Infrastructure, previously known as Secure Interface & Power includes revenue from Freescales Digital Networking and RF product groups. Additionally, certain portions of Freescales 12 Analog & Sensor product group and Other revenue is apportioned to various NXP operating segments consistent with NXPs prior product and revenue classification approach, this included product-functionality alignment as well intellectual property (IP) sales and licensing revenue.
Note: 12
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Quarterly Revenue and Operating Income
GAAP Financial Summary Quarterly Segment Revenue ($M):
Q1 Q4 Q1 Corporate
($ in millions) Q-Q Y-Y STDP
2016 2015 2015 and Other $274 $39 Product Revenue 2,185 1,577 1,427 608 758 12% 2% All Other 39 29 40 10 (1) Total Revenue 2,224 1,606 1,467 618 757 Gross Profit 597 619 704 (22) (107)
Percent of total revenue 26.8% 38.5% 48.0% (11.7pts) (21.2pts) HPMS $1,911 Operating income (471) 1,013 295 (1,484) (766) 86%
Percent of total revenue (21.2%) 63.1% 20.1% (84.3pts) (41.3pts)
Quarterly Product Revenue (% of Product Revenue): Non-GAAP Financial Summary
STDP SIS Q1 Q4 Q1 ($ in millions) Q-Q Y-Y $274 $212 2016 2015 2015 10% 12% Gross Profit 1,112 806 711 306 401 SI&I
Percent of total revenue 50.0% 50.2% 48.5% (0.2pts) 1.5pts $423 AUTO 19% $805 Operating income 519 433 385 86 134 37%
Percent of total revenue 23.3% 27.0% 26.2% (3.7pts) (2.9pts) SCD $471 22%
13
Note:
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Business Segment Performance
GAAP Financial Summary
HPMS Q1 Q4 Q1 STDP Q1 Q4 Q1
Q-Q Y-Y Q-Q Y-Y ($ in millions) 2016 2015 2015 ($ in millions) 2016 2015 2015
Revenue 1,911 1,306 1,104 605 807 Revenue 274 271 323 3 (49) Gross Profit 510 534 597 (24) (87) Gross Profit 87 90 110 (3) (23)
Gross Margin 26.7% 40.9% 54.1% (14.2pts) (27.4pts) Gross Margin 31.8% 33.2% 34.1% (1.4pts) (2.3pts)
Operating income (486) 995 266 (1,481) (752) Operating income 39 103 52 (64) (13)
Operating Margin (25.4%) 76.2% 24.1% (101.6pts) (49.5pts) Operating Margin 14.2% 38.0% 16.1% (23.8pts) (1.9pts)
Non-GAAP Financial Summary
HPMS Q1 Q4 Q1 STDP Q1 Q4 Q1
Q-Q Y-Y Q-Q Y-Y ($ in millions) 2016 2015 2015 ($ in millions) 2016 2015 2015
Gross Profit 1,019 713 599 306 420 Gross Profit 89 97 113 (8) (24)
Gross Margin 53.3% 54.6% 54.3% (1.3pts) (1.0pts) Gross Margin 32.5% 35.8% 35.0% (3.3pts) (2.5pts)
Operating income 467 381 319 86 148 Operating income 59 64 74 (5) (15)
Operating Margin 24.4% 29.2% 28.9% (4.8pts) (4.5pts) Operating Margin 21.5% 23.6% 22.9% (2.1pts) (1.4pts)
14
Note:
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Debt Summary
Sr. Sr. Cash Sr. Sr. Sr. Sr. Revolving Term Term Term Sr. Secured Sr. Secured Unsecured Unsecured Convertible Unsecured Unsecured Unsecured Unsecured Credit Loan E Loan D Loan B Notes Notes Debt Instrument Notes Notes Notes Notes Notes Notes Notes Facility Issue Date 24-Sep-13 04-Mar-14 20-May-13 01-Dec-14 10-Dec-13 09-Jun-15 07-Nov-15 14-Feb-13 21-May-13 01-Nov-13 09-Jun-15 12-Mar-13 07-Dec-15 Book Value (M) $ 299 $ 389 $ 746 $ 982 $ 386 $ 594 $ 2,654 $ 497 $ 518 $ 1,020 $ 396 $ 496 $ -Nominal Amount (M) $ 300 $ 391 $ 750 $ 1,150 $ 390 $ 600 $ 2,693 $ 500 $ 500 $ 960 $ 400 $ 500 $ -Libor Libor Libor Libor Coupon 3.50% 3.75% 1.00% 4.125% 5.75% 5.00% 6.00% 4.625% 5.75%
+ 200 bps + 250 bps + 300 bps + 200 bps Floor NA 75 bps NA NA 75 bps NA 75 bps NA NA NA NA NA
Rating
Moodys Ba2 Baa3 Ba2 Ba2 Baa3 Ba2 Baa3 Ba2 Baa3 Baa3 Ba2 Ba2
Standard & Poors BB+ BBB- BB+ BB+ BBB- BB+ BBB- BB+ BBB- BBB- BB+ BB+ BBB
Total Leverage
Total Debt ($M) $ 9,006 Total Cash ($M) $ 1,488 Net Debt ($M) $ 7,518 TTM Adj. EBITDA $ 2,143 Cost of Debt 3.92%
38% $2,693
62%
Float Fixed $400
$1,150 $600 $500 $960 $750 $391 $390 $500 $500 46% 54% $300 2016 2017 2018 2019 2020 2021 2022 2023 16 Sr. Unsecured Note (3.5%) Term Loan E (2.75%) 18 Sr. Unsecured Note (3.75%) Cash Convertible Note (1%) Term Loan D (3.25%) 20 Sr Unsecured Note (4.125%) Term Loan B (3.75%) 21 Sr. Unsecured Note (5.75%) Secured Unsecured 21 Sr. Secured Note (5.00%) 22 Sr. Secured Note (6.00%) 22 Sr Unsecured Note (4.625%) 23 Sr. Unsecured Note (5.75%) 15
Note:
1. GM, EBIT, EPS, Interest 1 Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 20122015
15
Working Capital Ratios(1)
DSO DPO
41 43 42 32 34 32 37 37 43 77 80 76 80 90 86 86 71 77 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
DIO(2) Cash Conversion Cycle
102 96 85 83 92 95 95 101 117 66 59 51 35 36 41 46 67 83 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16 Q1 14 Q2 14 Q3 14 Q4 14 Q1 15 Q2 15 Q3 15 Q4 15 Q1 16
DSO = (91.25 x AR) / Revenue DIO = (91.25 x Inventory) / GAAP COGS 16 DPO = (91.25 x AP) / GAAP COGS Cash Conversion Cycle = DIO +DSODPO
Note: 16
1. Q1 15 Working capital ratios exclude the purchase price accounting amortization effects on GAAP COGS and Inventory due to the FSL merger, including inventory step up and amortization of acquired PP&E
2. DIO calculation for 3Q15 includes $66M of inventory classified as Assets held for sale
Guidance for the Second Quarter of 2016(1)
Low Mid High Revenue range is expected to be:
Product Revenue $ 2,247 $ 2,297 $ 2,347
Auto is expected to be up in the range of mid to high
Q-Q 3% 5% 7%
Other Revenue $ 48 $ 48 $ 48 single digits;
Total Revenue $ 2,295 $ 2,345 $ 2,395 Secure Identification Solutions, is expected to be
Q-Q 3% 5% 8% down in the range of low to mid single digits;
Non-GAAP Gross Profit $ 1,137 $ 1,172 $ 1,209 Secure Connected Devices is expected to up in the
Non-GAAP Gross Margin 49.5% 50.0% 50.5% range of mid single to low double digits;
Non-GAAP Operating Income $ 573 $ 592 $ 614
Non-GAAP Operating Margin 25.0% 25.3% 25.6% Secure Interface & Infrastructure is expected to be
Interest Expense $ (88) $ (88) $ (88) flat to up in the mid single digit range;
Cash Taxes $ (17) $ (18) $ (19) Standard Products is expected to be up in the range Non-controlling Interest $ (13) $ (14) $ (15) of mid to high single digits;
Non-GAAP Net Income $ 455 $ 472 $ 492 Corporate & Other is expected to be approximately
Ave. Diluted Shares 351 351 351 $48 million.
NonGAAP EPS $ 1.30 $ 1.35 $ 1.40
Note (1): NXP has based the guidance included in this release on judgments and estimates that management believes are reasonable given its assessment of historical trends and other information reasonably available as of the date of this release. Please note:
The guidance included in this release consists of predictions only, and is subject to a wide range of known and unknown risks and uncertainties, many of which are beyond NXPs control. The guidance included in this release should not be regarded as representations by NXP that the estimated results will be achieved. Actual results may vary materially from the guidance we provide today. In relation to the use of non-GAAP financial information see the note regarding Use of Non-GAAP Financial Information elsewhere in this release. For the factors, risks and uncertainties to which judgments, estimates and forward-looking statements generally are subject see the note regarding Forward-looking Statements.
We undertake no obligation to publicly update or revise any forward-looking statements, including the guidance set forth herein, to reflect future events or circumstances. Considering the uncertain magnitude and variability of the foreign exchange consequences upon PPA effects, restructuring costs, other incidental items and any interest expense or taxes in future periods, management believes that GAAP financial measures are not available for NXP without unreasonable efforts on a forward looking basis.
17
Quarterly Financial Reconciliation (GAAP to non-GAAP)
Q1 Q4 Q1
($ in millions, unless otherwise stated)
2016 2015 2015 Total Revenue 2,224 1,606 1,467 GAAP Gross Profit 597 619 704
Gross profit adjustments (515) (187) (7)
NonGAAP Gross Profit 1,112 806 711 GAAP Gross Margin 26.8% 38.5% 48.0% Non-GAAP Gross Margin 50.0% 50.2% 48.5% GAAP Operating income (loss) (471) 1,013 295
Operating income adjustments (990) 580 (90)
NonGAAP Operating income (loss) 519 433 385
GAAP Operating Margin (21.2%) 63.1% 20.1% 1. Cash income taxes paid during the period
2. Excludes:
Non-GAAP Operating Margin 23.3% 27.0% 26.2%
PPA effects: ($861M);
GAAP Financial income (expense) (116) (174) (373)
Restructuring: ($20M) ;
Financial income adjustments (23) (118) (337)
Stock-based compensation: ($99M);
NonGAAP Financial income (expense) (93) (56) (36)
Merger-related costs: ($5M)
GAAP Income tax benefit (provision) 199 148 (15) Other incidentals: ($2M);
Other Adjustments 213 167 (11) Non-cash interest expense on convertible Notes ($10M);
NonGAAP Cash tax (expense)(1) (14) (19) (4) Foreign exchange loss: ($9M); GAAP Net income (loss) attributable to shareholders (398) 972 (107) Other financial expense: ($7M);
Net income (loss) adjustments (799) 631 (435) Results relating to equity-accounted investees: $1M;
NonGAAP Net income (loss) attributable to shareholders 401(2) 341 328 Difference between book and cash income taxes: $213M. GAAP Diluted net income (loss) per share attributable to shareholders (1.16) 3.56 (0.46)
18
NonGAAP Diluted net income (loss) per share attributable to shareholders 1.14 1.25 1.35
Note: 18
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Quarterly Cash Flow Overview ($M)
Q1 Q4 Q1 2016 2015 2015
Net cash provided by (used for) operating activities 414 271 368 Net cash provided by (used for) investing activities (106) (77) (183) Net cash provided by (used for) financing activities (441) (1,070) 1
Effects of changes in exchange rates on cash position 7 (2) (16)
Increase (decrease) in cash and cash equivalents (126) (878) 170 Cash and cash equivalents at beginning of the period 1,614 2,492 1,185 Cash and cash equivalents at end of period 1,488 1,614 1,355
Net cash provided by (used for) operating activities 414 271 368
Net capital expenditures on property, plant and equipment (88) (91) (80)
Non-GAAP free cash flow 326 180 288
Non-GAAP free cash flow as a percentage of Revenue 15% 11% 20%
19
Note: 19
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Quarterly Adjusted EBITDA ($M)
Q1 Q4 Q1 2016 2015 2015 Net income (loss) (387) 989 (90)
Reconciling items to EBITDA
Financial (income) expense 116 174 373 (Benefit) provision for income taxes (199) (148) 15 Depreciation 149 89 58 Amortization 380 141 37
EBITDA 59 1,245 393
Results of equity-accounted investees (1) (2) (3) Purchase accounting effect on inventory 448 149 -Restructuring1 20 239 12 Stock-based compensation 99 111 35 Merger-related costs 5 27 8 Other incidental items1 2 (1,254) 2
Adjusted EBITDA 632 515 447 Trailing 12-month Adjusted EBITDA 2,143 1,958 1,740
1. Excluding depreciation PP&E , amortization of software related
- (3) -to restructuring and Other incidental items
20
Note: 20
1. GM, EBIT, EPS, Interest Expense, Free Cash Flow(FCF), Leverage , Adj. EBITDA, Interest Coverage, are all non-GAAP figures, 3-yr. CAGR reflect the period 2012 2015
Supplemental Combined Non-GAAP Adjusted Revenue See Notes 1, 2, 3, 4, 5, 6
2012 2013 2014 2015
Q115 Q215 Q315 Q415 FY
Automotive NXP 939 1,019 1,144 302 310 308 422 1,342
Acquired Freescale 1,727 1,805 1,918 493 505 503 318 1,819 Automotive combined 2,666 2,824 3,062 795 815 811 740 3,161
Secure Identification Solutions NXP 685 997 996 222 257 269 225 973
Secure Connected Devices NXP 695 752 1,028 289 276 317 379 1,261
Acquired Freescale 745 869 962 236 293 306 139 974 Secure Connected Devices combined 1,440 1,621 1,990 525 569 623 518 2,235
Secure Interface & Infrastructure NXP 657 765 1,040 291 303 270 280 1,144
Divested NXP (197) (236) (377) (126) (119) (67) (29) (342) Acquired Freescale 1,218 1,336 1,610 399 363 282 124 1,168 Secure Interface & Infrastructure combined 1,678 1,865 2,273 564 547 485 375 1,971
High Performance Mixed Signal NXP 2,976 3,533 4,208 1,104 1,146 1,164 1,306 4,720
Divested NXP (197) (236) (377) (127) (119) (67) (29) (342) Acquired Freescale 3,690 4,010 4,490 1,128 1,161 1,091 581 3,961 High Performance Mixed Signal combined 6,469 7,306 8,321 2,106 2,188 2,188 1,858 8,340
Standard Products NXP 1,168 1,145 1,275 323 322 325 271 1,241
Divested NXP (67) (69) (78) (20) (23) (23) (7) (73) Acquired Freescale 72 86 89 24 25 21 17 87 Standard Products combined 1,173 1,162 1,286 327 324 323 281 1,256
Corporate & Other NXP 214 137 164 40 38 33 29 140
Acquired Freescale 185 91 55 17 12 7 7 43 Corporate & Other combined 399 228 219 57 50 40 36 183
Total NXP GAAP revenue 4,358 4,815 5,647 1,467 1,506 1,522 1,606 6,101
Divested NXP (264) (305) (455) (146) (142) (90) (36) (414)
Acquired Freescale 3,947 4,187 4,634 1,169 1,198 1,119 605 4,091 21 Total Non GAAP adjusted revenue 8,040 8,697 9,826 2,490 2,563 2,551 2,175 9,778
Notes:
1. See page 21 for Notes to Supplemental Non-GAAP Combined Adjusted Revenue and the full reconciliation of combined adjusted in the NXP Historical Financial Model at www.nxp.com/investor
Notes to Supplemental Combined Non-GAAP Adjusted Revenue
1. As a result of the Freescale Semiconductor (Freescale) Merger, NXP has included previously reported Freescale product group revenue into its various existing High Performance Mixed Signal (HPMS) and Standard Products (STDP) segments. As of the fourth quarter 2015, the NXP HPMS business lines include the following (1) Automotive, which includes revenue from Freescales Automotive MCU and Analog & Sensor product groups; (2) Secure Connected Devices, which includes revenue from Freescales Microcontroller product group; and (3) Secure Interface & Infrastructure, previously known as Secure Interface & Power which includes revenue from Freescales Digital Networking and RF product groups. Additionally, certain portions of Freescales Analog & Sensor product group and Other revenue is apportioned to various NXP business lines consistent with NXPs prior product and revenue classification approach, this included product-functionality alignment as well as intellectual property (IP) sales and licensing revenue.
2. The table above sets forth our unaudited combined adjusted annual financial information, including estimates of segment and relative business line allocations, for the years ended December 31, 2012, 2013 and 2014 and our unaudited combined adjusted annual and quarterly information for 2015. This combined adjusted annual and quarterly financial information has been derived from the audited consolidated financial statements of NXP for the years ended December 31, 2012, 2013, 2014 and 2015, the audited consolidated financial statements for Freescale for the years ended December 31, 2012, 2013 and 2014, and the unaudited condensed consolidated financial statements of Freescale for the periods ended April 3, 2015, July 3, 2015, and October 2, 2015. In each case, we have excluded revenue generated in our RF Power business, which was divested in connection with the closing of the Freescale Merger on December 7, 2015, and our Bi-Polar business, which was divested on November 9, 2015 but have not otherwise made adjustments to the historical figures. In addition, the information on the preceding slide does not give effect to the financial impact on our statement of operations for any other acquisitions or divestitures made by NXP or Freescale during the periods presented.
3. The unaudited combined adjusted financial information, segment allocations and relative business line allocations represent NXP managements current estimate of the combined financial information based on historical financial information of NXP and Freescale. This unaudited combined adjusted financial information has been presented for informational purposes only and is not necessarily indicative of what the combined companys results of operations actually would have been had the Freescale Merger been completed as of the dates indicated. In addition, the unaudited combined adjusted financial information does not purport to project the future financial position or results of operations of the combined company and do not reflect synergies that might be achieved from the combined operations.
4. The unaudited combined adjusted financial information in the table above has not been prepared in accordance with the requirements of Regulation S-X of the U.S. Securities Act or US GAAP. Neither the assumptions underlying the adjustments nor the resulting adjusted financial information have been audited or reviewed in accordance with any generally accepted auditing standards. The information presented should be read in conjunction with the historical consolidated financial statements of NXP and Freescale, which are filed with the SEC.
5. Combined adjusted revenue is the combined consolidated revenue of NXP and Freescale for each of the annual and quarterly periods presented. The information excludes the divestment of previously announced business and the creation of joint-ventures. The unaudited adjusted financial information has been prepared for comparative purposes only and does not purport to be indicative of the revenue performance that would have been achieved had the acquisition taken place at the beginning of the periods shown. In addition, this information is not intended to be a projection of future results from the combined operations.
6. Certain adjusted financial information summation amounts may not add to 100 percent due to rounding. 22
NXP: Secure Connections for the Smarter World
Drive Profitable Drive Earnings Drive Cash Drive Significant Growth Per Share Flow Value for Our Owners
23
Exhibit 3
NXP Semiconductors
INTERIM REPORT
NXP SEMICONDUCTORS N.V.
PERIOD ENDED
April 3, 2016
[-2] |
Managements Discussion and Analysis of Financial Condition and Results of Operations
The following information should be read together with the condensed consolidated financial statements included elsewhere in this document. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in these forward-looking statements.
Introduction
The Company
NXP Semiconductors N.V. (including our subsidiaries, referred to collectively herein as NXP, NXP Semiconductors and the Company) is a global semiconductor company incorporated in the Netherlands as a Dutch public company with limited liability (naamloze vennootschap). We provide leading High Performance Mixed Signal and Standard Product solutions that leverage our deep application insight and our technology and manufacturing expertise in radio frequency, analog, power management, interface, security and digital processing products. Our product solutions are used in a wide range of application areas including: automotive, identification, wireless infrastructure, lighting, industrial, mobile, consumer, computing and software solutions for mobile phones.
Our corporate seat is in Eindhoven, the Netherlands. Our principal executive office is at High Tech Campus 60, 5656 AG Eindhoven, the Netherlands, and our telephone number is +31 40 2729999. Our registered agent in the United States is Freescale Semiconductor, Inc., 6501 William Cannon Dr. West, Austin, Texas 78735, United States of America, phone number +1 512 895 2000.
Results of Operations
The following table presents the composition of operating income (loss):
Q1 | Q1 | |||||||
($ in millions, unless otherwise stated) | 2016 | 2015 | ||||||
Revenue |
2,224 | 1,467 | ||||||
% nominal growth |
51.6 | 17.7 | ||||||
Gross profit |
597 | 704 | ||||||
Research and development |
(403 | ) | (199 | ) | ||||
Selling, general and administrative |
(296 | ) | (180 | ) | ||||
Amortization of acquisition-related intangible assets |
(367 | ) | (30 | ) | ||||
Other income (expense) |
(2 | ) | | |||||
|
|
|
|
|||||
Operating income (loss) |
(471 | ) | 295 |
In the quarter ended April 3, 2016, revenue increased as compared to the quarter ended April 5, 2015 reflecting the inclusion of a full quarter of revenue from the acquired Freescale business lines. Gross profit decreased in the first quarter of 2016 as compared to the first quarter of 2015 as a result of a full quarter of the effect of purchase accounting on inventory and property, plant and equipment of $448 and $48 million, respectively, both of which were attributable to our completed acquisition of Freescale. Operating expenses in the first quarter of 2016 increased as compared to the first quarter of 2015, primarily reflecting a full quarter of amortization on the acquisition-related intangible assets, also related to the acquisition of Freescale.
[-3]
The table below depicts the Purchase Price Accounting (PPA) effects for the three months ended April 3, 2016 and April 5, 2015 per line item in the statement of operations:
Q1 | Q1 | |||||||
($ in millions, unless otherwise stated) | 2016 | 2015 | ||||||
Gross profit |
(496 | ) | (3 | ) | ||||
Selling, general and administrative |
(1 | ) | | |||||
Amortization of acquisition-related intangible assets |
(367 | ) | (30 | ) | ||||
|
|
|
|
|||||
Operating income (loss) |
(864 | ) | (33 | ) |
The increase in PPA effects when comparing the first quarter of 2016 to the same period of 2015 is a result of a full quarter of amortization on the acquisition-related intangible assets and the effect of purchase accounting on inventory and property, plant and equipment (included in the gross profit line), all of which were attributable to our completed acquisition of Freescale on December 7, 2015.
Revenue
The following table presents revenue and revenue growth by segment for the three months ended April 3, 2016 and April 5, 2015:
($ in millions, unless otherwise stated) | Q1 2016 | Q1 2015 | ||||||||||||||
Revenue | Growth % | Revenue | Growth % | |||||||||||||
HPMS |
1,911 | 73.1 | 1,104 | 21.1 | ||||||||||||
SP |
274 | (15.2 | ) | 323 | 9.5 | |||||||||||
Corporate and Other |
39 | (2.5 | ) | 40 | 2.6 | |||||||||||
|
|
|
|
|||||||||||||
Total |
2,224 | 51.6 | 1,467 | 17.7 |
Q1 2016 compared to Q1 2015
Revenue increased by $757 million to $2,224 million in the first quarter of 2016 compared to $1,467 million in the first quarter of 2015, a year-on-year growth of 51.6%, reflecting the inclusion of a full quarter of operations of Freescale.
Our HPMS segment reported an increase in revenue of $807 million to $1,911 million in the first quarter of 2016 compared to $1,104 million in the first quarter of 2015, resulting in 73.1% year-on-year growth. The increase was due to revenue from the acquired Freescale businesses.
Revenue for our SP segment decreased $49 million to $274 million in the first quarter of 2016, compared to $323 million in the first quarter of 2015. The decrease was primarily attributable to the divestment of the Bipolar activities and lower demand in general applications.
Gross Profit
The following table presents gross profit by segment for the three months ended April 3, 2016 and April 5, 2015:
($ in millions, unless otherwise stated) | Q1 2016 | Q1 2015 | ||||||||||||||
Gross profit | % of segment revenue |
Gross profit | % of segment revenue |
|||||||||||||
HPMS |
510 | 26.7 | 597 | 54.1 | ||||||||||||
SP |
87 | 31.8 | 110 | 34.1 | ||||||||||||
Corporate and Other |
| | (3 | ) | (7.5 | ) | ||||||||||
|
|
|
|
|||||||||||||
Total |
597 | 26.8 | 704 | 48.0 |
[-4]
Q1 2016 compared to Q1 2015
Gross profit in the first quarter of 2016 was $597 million, or 26.8% of revenue compared to $704 million, or 48.0% of revenue in the first quarter of 2015, a decrease of $107 million. The decrease was primarily driven by the impact of purchase accounting on inventory and property, plant and equipment, as a result of the acquisition of Freescale, and it was also influenced by a less favorable product mix.
Our HPMS segment had a gross profit of $510 million, or 26.7% of revenue in the first quarter of 2016, compared to $597 million, or 54.1% of revenue in the first quarter of 2015. The decrease in the gross profit percentage was primarily driven by the impact of purchase accounting in two areas (1) inventory of $448 million and (2) property, plant and equipment of $45 million, both as a result of the acquisition of Freescale.
Gross profit in our SP segment was $87 million, or 31.8% of revenue in the first quarter of 2016, compared to $110 million, or 34.1% of revenue in the first quarter of 2015. The decrease was driven by the divestment of the Bipolar activities and a less favorable product mix.
Operating expenses
The following table presents operating expenses by segment for the three months ended April 3, 2016 and April 5, 2015:
($ in millions, unless otherwise stated) | Q1 2016 | Q1 2015 | ||||||||||||||
Operating expenses |
% of segment revenue |
Operating expenses |
% of segment revenue |
|||||||||||||
HPMS |
996 | 52.1 | 331 | 30.0 | ||||||||||||
SP |
48 | 17.5 | 58 | 18.0 | ||||||||||||
Corporate and Other |
22 | 56.4 | 20 | 50.0 | ||||||||||||
|
|
|
|
|||||||||||||
Total |
1,066 | 47.9 | 409 | 27.9 |
The following table below presents the composition of operating expenses by line item in the statement of operations:
Q1 | Q1 | |||||||
($ in millions, unless otherwise stated) | 2016 | 2015 | ||||||
Research and development |
403 | 199 | ||||||
Selling, general and administrative |
296 | 180 | ||||||
Amortization of acquisition-related intangible assets |
367 | 30 | ||||||
|
|
|
|
|||||
Operating expenses |
1,066 | 409 |
Q1 2016 compared to Q1 2015
Operating expenses increased $657 million to $1,066 million in the first quarter of 2016, compared to $409 million in the first quarter of 2015. The increase in operating expenses was primarily due to the acquisition of Freescale: the inclusion of a full quarter of their activity and the related amortization of acquisition-related intangibles of $340 million.
In our HPMS segment, operating expenses amounted to $996 million, or 52.1% of revenue in the first quarter of 2016, compared to $331 million, or 30.0% of revenue in the first quarter of 2015. The increase was primarily driven by the acquisition of Freescale - the inclusion of a full quarter of their activity and the related amortization of acquisition related intangibles of $340 million.
Operating expenses in our SP segment decreased to $48 million, or 17.5% of revenue in the first quarter of 2016, compared to $58 million, or 18.0% of revenue in the first quarter of 2015. The decrease in operating expenses was primarily driven by a continued strong focus on cost control to compensate for the decrease in revenue and the effect of the divestment of the Bipolar activities.
[-5]
Restructuring charges
Q1 2016 compared to Q1 2015
Restructuring and restructuring related costs amounted to $20 million in the first quarter of 2016, compared to $12 million in the first quarter of 2015. In the first quarter of 2016, the restructuring charges related mainly to the acquisition of Freescale. In the first quarter of 2015, we had restructuring charges that related to various specific targeted actions.
Operating income (loss)
The following table presents operating income (loss) by segment for the three months ended April 3, 2016 and April 5, 2015:
($ in millions, unless otherwise stated) | Q1 2016 | Q1 2015 | ||||||||||||||
Operating income (loss) |
% of segment revenue |
Operating income (loss) |
% of segment revenue |
|||||||||||||
HPMS |
(486 | ) | (25.4 | ) | 266 | 24.1 | ||||||||||
SP |
39 | 14.2 | 52 | 16.1 | ||||||||||||
Corporate and Other |
(24 | ) | (61.5 | ) | (23 | ) | (57.5 | ) | ||||||||
|
|
|
|
|||||||||||||
Total |
(471 | ) | (21.2 | ) | 295 | 20.1 |
Financial income (expense)
The following table presents the details of financial income and expenses:
Q1 | Q1 | |||||||
($ in millions, unless otherwise stated) | 2016 | 2015 | ||||||
Interest income |
2 | 1 | ||||||
Interest expense |
(107 | ) | (47 | ) | ||||
|
|
|
|
|||||
Total interest expense, net |
(105 | ) | (46 | ) | ||||
Foreign exchange rate results |
(10 | ) | (208 | ) | ||||
Change in fair value of the warrant liability |
| (115 | ) | |||||
Miscellaneous financing costs/income, net |
(1 | ) | (4 | ) | ||||
|
|
|
|
|||||
Total other financial income (expense) |
(11 | ) | (327 | ) | ||||
|
|
|
|
|||||
Total |
(116 | ) | (373 | ) |
Q1 2016 compared to Q1 2015
Financial income (expense) was an expense of $116 million in the first quarter of 2016, compared to an expense of $373 million in the first quarter of 2015. This was primarily due to the decrease of $198 million in foreign exchange rate results. As of January 1, 2016, as a result of the acquisition of Freescale, NXP has concluded that the functional currency of the holding company is USD. With the change in functional currency our USD denominated debt is no longer subject to the impact of foreign currency changes, which historically has been the largest item in this line. In addition, with the change in functional currency of the holding company, the warrants became part of equity as they are now considered indexed to the Companys own stock and mark-to-market accounting is no longer applicable. These changes were partially offset by the increase of $60 million in interest expense when comparing the first quarter of 2016 with the first quarter of 2015 as a result of the debt we assumed in the acquisition of Freescale.
[-6]
Benefit (provision) for income taxes
Q1 2016 compared to Q1 2015
Our effective tax rate reflects the impact of tax incentives, a portion of our earnings being taxed in foreign jurisdictions at rates different than the Netherlands statutory tax rate and the mix of income and losses in various jurisdictions. Our effective tax rate for the first three months of 2016 was a benefit of 33.9% compared with provision of 19.2% for the first three months of 2015. The significant decrease in our effective tax rate was primarily due to the impact of purchase accounting as a result of the acquisition of Freescale, slightly offset by the impact of the inclusion of a full quarter of operations of Freescale which contributed to a shift in the mix of income and losses between jurisdictions.
Results relating to equity-accounted investees
Q1 2016 compared to Q1 2015
Results relating to the equity-accounted investees amounted to a gain of $1 million in the first quarter of 2016, compared to a gain of $3 million in the same period of 2015.
Net income (loss)
The following table presents the composition of net income:
Q1 | Q1 | |||||||
($ in millions, unless otherwise stated) | 2016 | 2015 | ||||||
Operating income (loss) |
(471 | ) | 295 | |||||
Financial income (expense) |
(116 | ) | (373 | ) | ||||
Benefit (provision) for income taxes |
199 | (15 | ) | |||||
Result equity-accounted investees |
1 | 3 | ||||||
|
|
|
|
|||||
Net income (loss) |
(387 | ) | (90 | ) |
Non-controlling interests
Q1 2016 compared to Q1 2015
Non-controlling interests are related to the third party share in the result of consolidated companies, predominantly SSMC. Their share of non-controlling interests amounted to a profit of $11 million in the first quarter of 2016, compared to a profit of $17 million in the first quarter of 2015.
Employees
As of April 3, 2016 we had approximately 42,000 full-time equivalent employees (as of December 31, 2015: approximately 44,000 full-time equivalent employees). The following table indicates the % of full-time equivalent employees per geographic area:
% as of | April 3, 2016 |
December 31, 2015 |
||||||
Europe and Africa |
19 | 20 | ||||||
Americas |
16 | 16 | ||||||
Greater China |
27 | 27 | ||||||
Asia Pacific |
38 | 37 | ||||||
|
|
|
|
|||||
Total |
100 | 100 |
[-7]
Liquidity and Capital Resources
We derive our liquidity and capital resources primarily from our cash flows from operations. We continue to generate strong positive operating cash flows. In 2015, we entered into a $600 million unsecured revolving credit facility (the New RCF Agreement). At April 3, 2016 we had no borrowings under the New RCF Agreement. As such, the $600 million available under the New RCF Agreement represents a source of liquidity. On February 23, 2016, we issued redemption notices for an aggregate principal amount of $200 million of our $500 million outstanding 3.5% senior notes that were due in 2016, the redemptions were funded from our cash and cash equivalents.
We currently use cash to fund operations, capital expenditures and for repurchases of our common stock. Based on past performance and current expectations, we believe that our current available sources of funds (including cash and cash equivalents, the New RCF Agreement, plus anticipated cash generated from operations) will be adequate to finance our operations, capital expenditures and stock repurchases for at least the next year.
At April 3, 2016 our cash balance was $1,488 million of which $528 million was held by SSMC, our consolidated joint venture company with TSMC. Under the terms of our joint venture agreement with TSMC, a portion of this cash can be distributed by way of a dividend to us, but 38.8% of the dividend will be paid to our joint venture partner.
Share Repurchases
During the three month period ended April 3, 2016, we repurchased $298 million, or 4.1 million shares of our common stock pursuant to our share buyback program at a weighted average price of $71.86 per share.
Cash flows
Our cash and cash equivalents during the first three months of 2016 decreased by $133 million as follows:
Q1 | Q1 | |||||||
($ in millions, unless otherwise stated) | 2016 | 2015 | ||||||
Net cash provided by (used for) operating activities |
414 | 368 | ||||||
Net cash provided by (used for) investing activities |
(106 | ) | (183 | ) | ||||
Net cash provided by (used for) financing activities |
(441 | ) | 1 | |||||
|
|
|
|
|||||
Net cash increase (decrease) in cash and cash equivalents |
(133 | ) | 186 |
Cash Flow from Operating Activities
Cash provided by operating activities is net income (loss) adjusted for certain non-cash items and changes in assets and liabilities.
For the first three months of 2016 compared to the first three months of 2015, the $46 million increase in cash provided by operations was due to adjustments to net income (loss) for non-cash items and changes in working capital. The adjustments to net income (loss) were higher due to higher depreciation and stock-based compensation expense offset by the warrants no longer requiring a mark-to-market adjustment and changes in deferred taxes.
Changes in assets and liabilities as of April 3, 2016, compared to December 31, 2015, included a decrease in inventories due to the impact of purchase accounting on inventory and a decrease in accounts payable and accrued liabilities due to a decrease in inventory purchases during the quarter.
[-8]
Cash Flow from Investing Activities
Investing cash flows consist primarily of capital expenditures, cash used for acquisitions and proceeds from divestitures.
Cash used for investing activities was lower for the first three months of 2016 compared to the first three months of 2015. Cash used for investing activities decreased primarily due to lower acquisition related activity.
Cash Flow from Financing Activities
Financing cash flows consist primarily of repurchases of common stock, issuance and repayment of short-term and long-term debt, and proceeds from the exercise of stock options.
Cash was used for financing activities in the first three months of 2016 compared to cash being provided for the first three months of 2015, primarily due to the partial redemption for an amount of $200 million of our $500 million outstanding 3.5% senior notes due 2016 and higher levels of treasury stock transactions.
YTD 2016 Financing Activities
2016 Senior Unsecured Notes
On February 23, 2016, NXP B.V., together with NXP Funding LLC, issued redemption notices for an aggregate principal amount of $200 million of its $500 million outstanding 3.5% senior notes due 2016. This partial redemption was made as permitted under Article 3 of the indenture dated as of September 24, 2013 and paragraph 5 of the Notes. The funds from this redemption came from available surplus cash.
Warrants
At the time of the issuance of the 2019 Cash Convertible Senior Notes, NXP entered into separate warrant transactions with various parties for the purchase of up to approximately 11.18 million shares of NXPs common stock at a price of $133.32 per share in a private placement. The warrants expire on various dates from March 2, 2020, through April 30, 2020, and will be net share settled. NXP received $134 million in cash proceeds from the sale of the Warrants, which was recorded in other non-current liabilities. As of January 1, 2016, as a result of the acquisition of Freescale, NXP has concluded that the functional currency of the holding company is USD. Consequently, beginning from January 1, 2016, the warrants with a carrying value of $168 million were reclassified to stockholders equity, and mark-to-market accounting is no longer applicable. The warrants are included in diluted earnings per share to the extent the impact is dilutive. As of April 3, 2016, the warrants were not dilutive.
YTD 2015 Financing Activities
There were no financing activities in the first quarter of 2015.
Contractual Obligations
During the first three months of 2016, our contractual obligations decreased by approximately $48 million resulting from normal business operations.
Off-balance Sheet Arrangements
At the end of the first quarter of 2016, we had no off-balance sheet arrangements other than operating leases and other commitments resulting from normal business operations.
[-9]
Condensed consolidated statements of operations of NXP Semiconductors N.V. (unaudited)
($ in millions, unless otherwise stated)
For the three months ended | ||||||||
April 3, 2016 | April 5, 2015 | |||||||
Revenue |
2,224 | 1,467 | ||||||
Cost of revenue |
(1,627 | ) | (763 | ) | ||||
|
|
|
|
|||||
Gross profit |
597 | 704 | ||||||
Research and development |
(403 | ) | (199 | ) | ||||
Selling, general and administrative |
(296 | ) | (180 | ) | ||||
Amortization of acquisition-related intangible assets |
(367 | ) | (30 | ) | ||||
Other income (expense) |
(2 | ) | | |||||
|
|
|
|
|||||
Operating income (loss) |
(471 | ) | 295 | |||||
Financial income (expense) |
(116 | ) | (373 | ) | ||||
|
|
|
|
|||||
Income (loss) before income taxes |
(587 | ) | (78 | ) | ||||
Benefit (provision) for income taxes |
199 | (15 | ) | |||||
Results relating to equity-accounted investees |
1 | 3 | ||||||
|
|
|
|
|||||
Net income (loss) |
(387 | ) | (90 | ) | ||||
Less: Net income (loss) attributable to non-controlling Interests |
(11 | ) | (17 | ) | ||||
|
|
|
|
|||||
Net income (loss) attributable to stockholders |
(398 | ) | (107 | ) | ||||
Earnings per share data: |
||||||||
Net income (loss) per common share attributable to Stockholders in $ |
||||||||
- Basic |
(1.16 | ) | (0.46 | ) | ||||
- Diluted |
(1.16 | ) | (0.46 | ) | ||||
Weighted average number of shares of common stock outstanding during the period (in thousands): |
||||||||
- Basic |
341,830 | 233,116 | ||||||
- Diluted |
341,830 | 233,116 |
The accompanying notes to the Condensed Consolidated Financial Statements are an integral part of these statements
[-10]
Condensed consolidated statements of comprehensive income of NXP Semiconductors N.V. (unaudited)
($ in millions, unless otherwise stated)
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Net income (loss) |
(387 | ) | (90 | ) | ||||
Other comprehensive income (loss), net of tax: |
||||||||
Change in net investment hedge |
| (193 | ) | |||||
Change in fair value cash flow hedges * |
4 | 1 | ||||||
Change in foreign currency translation adjustment |
51 | 160 | ||||||
Change in net actuarial gain (loss) |
5 | 11 | ||||||
|
|
|
|
|||||
Total other comprehensive income (loss) |
60 | (21 | ) | |||||
|
|
|
|
|||||
Total comprehensive income (loss) |
(327 | ) | (111 | ) | ||||
Less: Comprehensive income (loss) attributable to non-controlling interests |
11 | 17 | ||||||
|
|
|
|
|||||
Total comprehensive income (loss) attributable to stockholders |
(338 | ) | (128 | ) |
* | Reclassification adjustments included in Cost of revenue in the Condensed Consolidated Statements of Operations. |
The accompanying notes to the Condensed Consolidated Financial Statements are an integral part of these statements
[-11]
Condensed consolidated balance sheets of NXP Semiconductors N.V. (unaudited)
($ in millions, unless otherwise stated)
April 3, 2016 |
December 31, 2015 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
1,488 | 1,614 | ||||||
Accounts receivable, net |
1,054 | 1,047 | ||||||
Assets held for sale |
8 | 15 | ||||||
Inventories, net |
1,452 | 1,879 | ||||||
Other current assets |
243 | 257 | ||||||
|
|
|
|
|||||
Total current assets |
4,245 | 4,812 | ||||||
|
|
|
|
|||||
Non-current assets: |
||||||||
Other non-current assets |
595 | 602 | ||||||
Property, plant and equipment, net of accumulated depreciation of $2,765 and $2,583 |
2,848 | 2,922 | ||||||
Identified intangible assets, net of accumulated amortization of $1,586 and $1,188 |
8,446 | 8,790 | ||||||
Goodwill |
9,239 | 9,228 | ||||||
|
|
|
|
|||||
Total non-current assets |
21,128 | 21,542 | ||||||
|
|
|
|
|||||
Total assets |
25,373 | 26,354 | ||||||
Liabilities and equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
948 | 1,014 | ||||||
Restructuring liabilities-current |
193 | 197 | ||||||
Accrued liabilities |
821 | 781 | ||||||
Short-term debt |
736 | 556 | ||||||
|
|
|
|
|||||
Total current liabilities |
2,698 | 2,548 | ||||||
Non-current liabilities: |
||||||||
Long-term debt |
8,270 | 8,656 | ||||||
Restructuring liabilities |
31 | 43 | ||||||
Deferred tax liabilities |
2,044 | 2,293 | ||||||
Other non-current liabilities |
839 | 1,011 | ||||||
|
|
|
|
|||||
Total non-current liabilities |
11,184 | 12,003 | ||||||
Equity: |
||||||||
Non-controlling interests |
299 | 288 | ||||||
Stockholders equity: |
||||||||
Preferred stock, par value 0.20 per share: |
||||||||
- Authorized: 645,754,500 shares (2015: 645,754,500 shares) |
||||||||
- issued: none |
||||||||
Common stock, par value 0.20 per share: |
||||||||
- Authorized: 430,503,000 shares (2015: 430,503,000 shares) |
||||||||
- Issued and fully paid: 346,002,862 shares (2015: 346,002,862 shares) |
71 | 68 | ||||||
Capital in excess of par value |
15,415 | 15,150 | ||||||
Treasury shares, at cost: |
||||||||
- 3,460,756 shares (2015: 3,998,982 shares) |
(245 | ) | (342 | ) | ||||
Accumulated other comprehensive income (loss) |
241 | 181 | ||||||
Accumulated deficit |
(4,290 | ) | (3,542 | ) | ||||
|
|
|
|
|||||
Total Stockholders equity |
11,192 | 11,515 | ||||||
|
|
|
|
|||||
Total equity |
11,491 | 11,803 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
25,373 | 26,354 |
The accompanying notes to the Condensed Consolidated Financial Statements are an integral part of these statements
[-12]
Condensed consolidated statements of cash flows of NXP Semiconductors N.V. (unaudited)
($ in millions, unless otherwise stated)
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Cash flows from operating activities: |
||||||||
Net income (loss) |
(387 | ) | (90 | ) | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: |
||||||||
Depreciation and amortization |
529 | 95 | ||||||
Share-based compensation |
99 | 35 | ||||||
Excess tax benefits from share-based compensation plans |
(3 | ) | | |||||
Change in fair value of warrant liability |
| 115 | ||||||
Amortization of discount on debt |
8 | 10 | ||||||
Amortization of debt issuance costs |
5 | | ||||||
Results relating to equity-accounted investees |
(1 | ) | (3 | ) | ||||
Changes in deferred taxes |
(221 | ) | 5 | |||||
Changes in operating assets and liabilities: |
||||||||
(Increase) decrease in receivables and other current assets |
| (64 | ) | |||||
(Increase) decrease in inventories |
441 | (53 | ) | |||||
Increase (decrease) in accounts payable and accrued liabilities |
(47 | ) | 110 | |||||
Decrease (increase) in other non-current assets |
4 | 10 | ||||||
Exchange differences |
10 | 208 | ||||||
Other items |
(23 | ) | (10 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used for) operating activities |
414 | 368 | ||||||
Cash flows from investing activities: |
||||||||
Purchase of identified intangible assets |
(18 | ) | (2 | ) | ||||
Capital expenditures on property, plant and equipment |
(88 | ) | (80 | ) | ||||
Purchase of interests in businesses, net of cash acquired |
(2 | ) | (103 | ) | ||||
Proceeds from return of equity investment |
| 1 | ||||||
Other |
2 | 1 | ||||||
|
|
|
|
|||||
Net cash provided by (used for) investing activities |
(106 | ) | (183 | ) | ||||
Cash flows from financing activities: |
||||||||
Net (repayments) borrowings of short-term debt |
(5 | ) | (1 | ) | ||||
Repurchase of long-term debt |
(204 | ) | | |||||
Principal payments on long-term debt |
(14 | ) | (10 | ) | ||||
Cash proceeds from exercise of stock options |
45 | 16 | ||||||
Purchase of treasury shares |
(266 | ) | (4 | ) | ||||
Excess tax benefits from share-based compensation plans |
3 | | ||||||
|
|
|
|
|||||
Net cash provided by (used for) financing activities |
(441 | ) | 1 | |||||
Effect of changes in exchange rates on cash positions |
7 | (16 | ) | |||||
|
|
|
|
|||||
Increase (decrease) in cash and cash equivalents |
(126 | ) | 170 | |||||
Cash and cash equivalents at beginning of period |
1,614 | 1,185 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
1,488 | 1,355 |
The accompanying notes to the Condensed Consolidated Financial Statements are an integral part of these statements
[-13]
Condensed consolidated statements of changes in equity of NXP Semiconductors N.V. (unaudited)
($ in millions, unless otherwise stated)
Outstanding number of shares (in thousands) |
Common stock |
Capital in excess of par value |
Treasury shares at cost |
Accumulated other comprehensive income (loss) |
Accumulated deficit |
Total Stockholders equity |
Non- controlling interests |
Total equity | ||||||||||||||||||||||||||||
Balance as of December 31, 2015 |
342,003 | 68 | 15,150 | (342 | ) | 181 | (3,542 | ) | 11,515 | 288 | 11,803 | |||||||||||||||||||||||||
Net income (loss) |
(398 | ) | (398 | ) | 11 | (387 | ) | |||||||||||||||||||||||||||||
Other comprehensive income |
60 | 60 | 60 | |||||||||||||||||||||||||||||||||
Reclassification of Warrants |
168 | 168 | 168 | |||||||||||||||||||||||||||||||||
Share-based compensation plans |
97 | 97 | 97 | |||||||||||||||||||||||||||||||||
Excess tax benefits from share-based compensation plans |
3 | 3 | 3 | |||||||||||||||||||||||||||||||||
Treasury shares |
(4,147 | ) | (298 | ) | (298 | ) | (298 | ) | ||||||||||||||||||||||||||||
Shares issued pursuant to stock awards |
4,686 | 395 | (350 | ) | 45 | 45 | ||||||||||||||||||||||||||||||
Other |
3 | (3 | ) | | | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance as of April 3, 2016 |
342,542 | 71 | 15,415 | (245 | ) | 241 | (4,290 | ) | 11,192 | 299 | 11,491 |
The accompanying notes to the Condensed Consolidated Financial Statements are an integral part of these statements
[-14]
NXP SEMICONDUCTORS N.V.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
All amounts in millions of $ unless otherwise stated
1 Basis of Presentation
We prepared our interim condensed consolidated financial statements that accompany these notes in conformity with U.S. generally accepted accounting principles, consistent in all material respects with those applied in our Annual Report on Form 20-F for the year ended December 31, 2015.
We have made estimates and judgments affecting the amounts reported in our consolidated condensed financial statements and the accompanying notes. The actual results that we experience may differ materially from our estimates. The interim financial information is unaudited, but reflects all normal adjustments that are, in our opinion, necessary to provide a fair statement of results for the interim periods presented. This interim information should be read in conjunction with the consolidated financial statements in our Annual Report on Form 20-F for the year ended December 31, 2015.
2 Recent Accounting Pronouncements
Accounting standards adopted in 2016
In April 2015, the FASB issued ASU No. 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. The new standard requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. In August 2015, the FASB issued ASU No. 2015-15, Interest - Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements, which clarified that debt issuance costs related to line-of-credit arrangements can be presented in the balance sheet as an asset and amortized over the term of the line-of-credit arrangement. We made the determination to early adopt these standards as of December 31, 2015 with retroactive application. The adoption of these standards did not have a significant impact on our financial position or results of operations.
In April 2015, the FASB issued ASU No. 2015-05, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customers Accounting for Fees Paid in a Cloud Computing Arrangement. Under this standard, if a cloud computing arrangement includes a software license, the software license element of the arrangement should be accounted for consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the arrangement should be accounted for as a service contract. The new standard became effective for us on January 1, 2016. The adoption of this standard did not have a significant impact on our financial position or results of operations.
In September 2015, the FASB issued ASU No. 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments. The new standard requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined and sets forth new disclosure requirements related to the adjustments. The new standard became effective for us on January 1, 2016. The adoption of this standard did not have a significant impact on our financial position or results of operations.
In November 2015, the FASB issued ASU 2015-17, Balance Sheet Classification of Deferred Taxes (Topic 740), which changes how deferred taxes are classified on our balance sheets and is effective for financial statements issued for annual periods beginning after December 15, 2016, with early adoption permitted. ASU 2015-17 requires all deferred tax assets and liabilities to be classified as non-current. The Company adopted this standard as of January 1, 2016 with retrospective application. The adoption of this standard did not have a significant impact on our financial position.
[-15]
Recently issued accounting standards
In May 2014, the FASB issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes all existing revenue recognition requirements, including most industry-specific guidance. The new standard requires a company to recognize revenue when it transfers goods or services to customers in an amount that reflects the consideration that the company expects to receive for those goods or services. In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, which delayed the effective date of the new standard from January 1, 2017 to January 1, 2018. The FASB also agreed to allow entities to choose to adopt the standard as of the original effective date. We are currently evaluating the method of adoption and the potential impact that Topic 606 may have on our financial position and results of operations.
In January 2016, the FASB issued ASU 2016-01, Financial Instruments Overall: Recognition and Measurement of Financial Assets and Financial Liabilities (Subtopic 825-10). The new standard requires equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset, and eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. The new standard will be effective for us on January 1, 2018. The expected adoption method of ASU 2016-01 is being evaluated by the Company and the adoption is not expected to have a significant impact on our financial position or results of operations.
In February, 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The new standard requires Lessees to recognize almost all leases on their balance sheet as a right-of-use asset and a lease liability. For income statement purposes, the FASB retained a dual model, requiring leases to be classified as either operating or finance. Lessor accounting is similar to the current model, but updated to align with certain changes to the lessee model and the new revenue recognition standard. Existing sale-leaseback guidance, including guidance for real estate, is replaced with a new model applicable to both lessees and lessors. The new standard will be effective for us on January 1, 2019 with early adoption permitted. We are currently evaluating the potential impact that Topic 842 may have on our financial position and results of operations.
In March, 2016 the FASB issued ASU 2016-09, CompensationStock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. The ASU includes multiple provisions intended to simplify various aspects of the accounting for share-based payments. The new standard requires the recognition of the income tax effects of awards in the income statement when the awards vest or are settled, thus eliminating additional paid in capital pools. The standard also allows for the employer to repurchase more of an employees shares for tax withholding purposes without triggering liability accounting. In addition, the ASU allows for a policy election to account for forfeitures as they occur rather than on an estimated basis. The new standard will be effective for us on January, 1, 2017 with early adoption permitted. We are currently evaluating the potential impact that Topic 718 may have on our financial position and results of operations.
[-16]
3 Acquisitions and Divestments
On December 7, 2015, we acquired Freescale for a purchase price of $11,639 million. During the first three months of 2016 we recognized additional acquisition related transaction costs of $5 million (legal, accounting and other related expenses) within selling, general and administrative expense in our consolidated statements of operations.
Under the terms of the merger agreement, each holder of Freescale common shares received (i) 0.3521 of an NXP ordinary share and (ii) $6.25 in cash per such common share.
The total purchase price amounts to $11,639 million and consisted of the following:
Cash payment of $6.25 per Freescale common share |
1,948 | |||||||
Total value of NXP ordinary shares delivered |
9,449 | |||||||
Value of NXP restricted share units delivered to holders of Freescale restricted share units and performance-based restricted share units |
157 | |||||||
Value of NXP stock options delivered to holders of Freescale stock options |
85 | |||||||
Total purchase price |
11,639 |
The total purchase price has been preliminarily allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values as of the date of the merger, December 7, 2015. The fair value of acquired tangible and identified intangible assets is determined based on inputs that are unobservable and significant to the overall fair value measurement. As such, acquired tangible and identified intangible assets are classified as Level 3 assets. During the three month period ended April 3, 2016, we made certain adjustments to the preliminary allocation of the purchase price. A decrease of $30 million was recorded to deferred tax liabilities, a decrease of $4 million was recorded to accounts payable, accrued liabilities and other current liabilities, a decrease of $5 million was recorded to inventories with a corresponding net decrease of $29 million recorded to goodwill. The measurement period still remains open pending the completion of valuation procedures related to the acquired assets and assumed liabilities, primarily in the areas of in-process research and development and deferred taxes, including any related income tax effects. As we obtain additional information, we may further revise our preliminary purchase price allocation during the remainder of the measurement period (which will not exceed 12 months from the acquisition date). Any such revisions or changes may be material.
[-17]
The identified intangible assets consist of existing technology and platform technology, In-Process Research & Development (IPR&D), order backlog, trade name and customer relationships. The estimated useful lives range between one year and nineteen years.
The revised preliminary allocation of the purchase price is as follows:
Total purchase price |
11,639 | |||||||
|
|
|||||||
Estimated fair value of net tangible assets acquired and liabilities assumed: |
||||||||
Cash and cash equivalents |
427 | |||||||
Accounts receivable, net |
511 | |||||||
Inventories, net |
1,280 | |||||||
Other current assets |
93 | |||||||
Property, plant and equipment |
1,827 | |||||||
Other non-current assets |
64 | |||||||
Accounts payable, accrued liabilities and other current liabilities |
(707 | ) | ||||||
Deferred taxes |
(2,295 | ) | ||||||
Other long-term liabilities |
(329 | ) | ||||||
Long-term debt |
(5,091 | ) | ||||||
|
|
|||||||
Net tangible assets acquired and liabilities assumed |
(4,220 | ) |
Estimated fair value (and estimated useful lives) of identified intangible assets acquired:
Customer relationships (included in customer-related) (19 years) |
764 | |||||||
Developed technology (included in technology-based) (5 years) |
5,371 | |||||||
Sales order backlog (included in marketing-related) (1 year) |
190 | |||||||
Trade name (included in marketing-related) (5 years) |
81 | |||||||
In-process research and development * |
2,017 | |||||||
Other |
41 | |||||||
|
|
|||||||
Identified intangible assets acquired |
8,464 | |||||||
Estimated goodwill |
7,395 |
* | Acquired in-process research and development (IPR&D) is an intangible asset classified as an indefinite lived asset until the completion or abandonment of the associated research and development effort. IPR&D will be amortized over an estimated useful life to be determined at the date the associated research and development effort is completed, or expensed immediately when, and if, the project is abandoned. Acquired IPR&D is not amortized during the period that it is considered indefinite lived, but rather is subject to annual testing for impairment or when there are indicators for impairment. |
Goodwill is primarily attributable to the anticipated synergies and economies of scale expected from the operations of the combined company and to the assembled workforce of Freescale. All of the goodwill has been allocated to NXPs HPMS segment. Goodwill is not deductible for income tax purposes.
There were no material divestments or other acquisitions, as of April 3, 2016.
[-18]
4 Identified Intangible Assets
Identified intangible assets as of April 3, 2016 and December 31, 2015 respectively were composed of the following:
April 3, 2016 | December 31, 2015 | |||||||||||||||
Gross carrying amount |
Accumulated amortization |
Gross carrying amount |
Accumulated amortization |
|||||||||||||
IPR&D 1) |
1,702 | | 2,016 | | ||||||||||||
Marketing-related |
141 | (28 | ) | 119 | (18 | ) | ||||||||||
Customer-related |
1,299 | (280 | ) | 1,287 | (224 | ) | ||||||||||
Technology-based |
6,740 | (1,166 | ) | 6,410 | (841 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
9,882 | (1,474 | ) | 9,832 | (1,083 | ) | |||||||||||
Software |
150 | (112 | ) | 146 | (105 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Identified intangible assets |
10,032 | (1,586 | ) | 9978 | 1,188 |
1) | IPR&D is not subject to amortization until completion or abandonment of the associated research and development effort. The IPR&D acquired in the acquisition of Freescale encompasses a broad technology portfolio of product innovations. As of April 3, 2016 we are still obtaining information relative to the percent complete and remaining costs to complete for each project. |
The estimated amortization expense for these identified intangible assets, excluding software, for each of the five succeeding years is:
2016 (remaining) |
1,075 | |||
2017 |
1,490 | |||
2018 |
1,482 | |||
2019 |
1,424 | |||
2020 |
1,174 |
All intangible assets, excluding goodwill, are subject to amortization and have no assumed residual value.
The expected weighted average remaining life of identified intangibles is 6 years as of April 3, 2016 (December 31, 2015: 7 years).
5 Supplemental Financial Information
Statement of Operations Information:
Depreciation, amortization and impairment
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Depreciation of property, plant and equipment |
149 | 58 | ||||||
Amortization of internal use software |
7 | 6 | ||||||
Amortization of other identified intangible assets |
373 | 31 | ||||||
|
|
|
|
|||||
Total |
529 | 95 |
[-19]
Financial income and expense
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Interest income |
2 | 1 | ||||||
Interest expense |
(107 | ) | (47 | ) | ||||
|
|
|
|
|||||
Total interest expense, net |
(105 | ) | (46 | ) | ||||
Foreign exchange rate results |
(10 | ) | (208 | ) | ||||
Change in fair value of the warrant liability |
| (115 | ) | |||||
Miscellaneous financing costs/income, net |
(1 | ) | (4 | ) | ||||
|
|
|
|
|||||
Total other financial income (expense) |
(11 | ) | (327 | ) | ||||
|
|
|
|
|||||
Total |
(116 | ) | (373 | ) |
Earnings per share
The computation of earnings per share (EPS) is presented in the following table:
($ in millions, unless otherwise stated) | For the three months ended | |||||||
April 3, 2016 | April 5, 2015 | |||||||
Net income (loss) |
(387 | ) | (90 | ) | ||||
Less: net income (loss) attributable to non-controlling interests |
11 | 17 | ||||||
|
|
|
|
|||||
Net income (loss) attributable to stockholders |
(398 | ) | (107 | ) | ||||
Weighted average number of shares outstanding (after deduction of treasury shares) during the year (in thousands) |
341,830 | 233,116 | ||||||
Plus incremental shares from assumed conversion of: |
||||||||
Options 1) |
| | ||||||
Restricted Share Units, Performance Share Units and Equity Rights 2) |
| | ||||||
Warrants 3) |
| | ||||||
|
|
|
|
|||||
Dilutive potential common share |
| | ||||||
Adjusted weighted average number of share outstanding (after deduction of treasury shares) during the year (in thousands) |
341,830 | 233,116 | ||||||
EPS attributable to stockholders in $: |
||||||||
Basic net income (loss) |
(1.16 | ) | (0.46 | ) | ||||
Diluted net income (loss) |
(1.16 | ) | (0.46 | ) |
1) | Stock options to purchase up to 11.7 million shares of NXPs common stock that were outstanding in Q1 2016 (Q1 2015: 10.4 million shares) were anti-dilutive and were not included in the computation of diluted EPS because the exercise price was greater than the average fair market value of the common stock or the number of shares assumed to be repurchased using the proceeds of unrecognized compensation expense and exercise prices was greater than the weighted average number of shares underlying outstanding stock options. |
2) | Unvested RSUs, PSUs and equity rights of 7.6 million shares that were outstanding in Q1 2016 (Q1 2015: 6.6 million shares) were anti-dilutive and were not included in the computation of diluted EPS because the number of shares assumed to be repurchased using the proceeds of unrecognized compensation expense was greater than the weighted average number of outstanding unvested RSUs, PSUs and equity rights. |
3) | Warrants to purchase up to approximately 11.2 million shares of NXPs common stock at a price of $133.32 per share was outstanding in Q1 2016 (Q1 2015: 11.2 million shares at a price of $133.32). Upon exercise, the warrants will be net share settled. At the end of Q1, 2016 the warrants were not included in the computation of diluted EPS because the warrants exercise price was greater than the average fair market value of the common shares. (As a net loss was incurred in Q1, 2015, the warrants were not included in the Q1 2015 computation of diluted EPS). |
[-20]
Balance Sheet Information
Cash and cash equivalents
At April 3, 2016 and December 31, 2015, our cash balance was $1,488 million and $1,614 million, respectively, of which $528 million and $485 million was held by SSMC, our consolidated joint venture company with TSMC. Under the terms of our joint venture agreement with TSMC, a portion of this cash can be distributed by way of a dividend to us, but 38.8% of the dividend will be paid to our joint venture partner.
Inventories
Inventories are summarized as follows:
April 3, 2016 |
December 31, 2015 |
|||||||
Raw materials |
64 | 66 | ||||||
Work in process |
1,002 | 1,376 | ||||||
Finished goods |
386 | 437 | ||||||
|
|
|
|
|||||
1,452 | 1,879 |
The portion of finished goods stored at customer locations under consignment amounted to $66 million as of April 3, 2016 (December 31, 2015: $69 million).
The amounts recorded above are net of allowance for obsolescence of $95 million as of April 3, 2016 (December 31, 2015: $84 million).
Accumulated other comprehensive income (loss)
Total comprehensive income (loss) represents net income (loss) plus the results of certain equity changes not reflected in the Consolidated Statements of Operations. The after-tax components of accumulated other comprehensive income (loss) and their corresponding changes are shown below:
Net investment hedge |
Currency translation differences |
Change in fair value cash flow hedges |
Net actuarial gain/(losses) |
Accumulated Other Comprehensive Income (loss) |
||||||||||||||||
As of December 31, 2015 |
(521 | ) | 758 | (2 | ) | (54 | ) | 181 | ||||||||||||
Reclassification |
521 | (521 | ) | | | | ||||||||||||||
Other comprehensive income (loss) before reclassifications |
| 51 | 3 | 4 | 58 | |||||||||||||||
Amounts reclassified out of accumulated other comprehensive income (loss) |
| | 1 | | 1 | |||||||||||||||
Tax effects |
| | | 1 | 1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss) |
| 51 | 4 | 5 | 60 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
As of April 3, 2016 |
| 288 | 2 | (49 | ) | 241 |
Cash Flow Information
For the three months ended | ||||||||
April 3, 2016 | April 5, 2015 | |||||||
Supplemental disclosures to the condensed consolidated cash flows |
||||||||
Net cash paid during the period for: |
||||||||
Interest |
74 | 43 | ||||||
Income taxes |
14 | 4 |
[-21]
6 Fair Value of Financial Assets and Liabilities
The following table summarizes the estimated fair value and carrying amount of our financial instruments measured on a recurring basis:
April 3, 2016 | December 31, 2015 | |||||||||||||||||||
Fair value hierarchy(1) |
Carrying amount |
Estimated fair value |
Carrying amount |
Estimated fair value |
||||||||||||||||
Assets: |
||||||||||||||||||||
Notes hedge |
2 | 212 | 212 | 241 | 241 | |||||||||||||||
Other financial assets |
2 | 46 | 46 | 47 | 47 | |||||||||||||||
Derivative instruments assets |
2 | 7 | 7 | 2 | 2 | |||||||||||||||
Liabilities: |
||||||||||||||||||||
Short-term debt |
2 | (16 | ) | (16 | ) | (22 | ) | (22 | ) | |||||||||||
Short-term debt (bonds) |
2 | (720 | ) | (722 | ) | (534 | ) | (535 | ) | |||||||||||
Long-term debt (bonds) |
2 | (7,277 | ) | (7,424 | ) | (7,669 | ) | (7,723 | ) | |||||||||||
2019 Cash Convertible Senior Notes |
2 | (982 | ) | (1,274 | ) | (972 | ) | (1,260 | ) | |||||||||||
Other long-term debt |
2 | (11 | ) | (11 | ) | (15 | ) | (15 | ) | |||||||||||
Notes Embedded Conversion Derivative |
2 | (212 | ) | (212 | ) | (241 | ) | (241 | ) | |||||||||||
Warrants |
2 | | | (168 | ) | (168 | ) | |||||||||||||
Derivative instruments liabilities |
2 | (1 | ) | (1 | ) | (4 | ) | (4 | ) |
(1) | Transfers between the levels of fair value hierarchy are recognized when a change in circumstances would require it. [There were no transfers during the reporting periods presented in the table above.] |
The following methods and assumptions were used to estimate the fair value of financial instruments:
Other financial assets and derivatives
For other financial assets and derivatives the fair value is based upon significant other observable inputs depending on the nature of the other financial asset and derivative.
Notes hedges
The Notes hedges are measured at fair value using level 2 inputs. The instrument is not actively traded and is valued using an option pricing model that uses observable market data for all inputs, such as implied volatility of NXPs common stock, risk-free interest rate and other factors.
Debt
The fair value is estimated on the basis of observable inputs other than quoted market prices in active markets for identical liabilities for certain issues, or on the basis of discounted cash flow analyses. Accrued interest is included under accrued liabilities and not within the carrying amount or estimated fair value of debt.
Notes Embedded Conversion Derivative
The Notes Embedded Conversion Derivative is measured at fair value using level 2 inputs. This instrument is not actively traded and is valued using an option pricing model that uses observable market data for all inputs, such as implied volatility of NXPs common stock, risk-free interest rate and other factors.
Warrants
At the time of the issuance of the 2019 Cash Convertible Senior Notes, NXP entered into separate warrant transactions with various parties for the purchase of up to approximately 11.18 million shares of NXPs common stock at a price of $133.32 per share in a private placement. The warrants expire on various dates from March 2, 2020, through April 30, 2020, and will be net share settled. NXP received $134 million in cash proceeds from the sale of the Warrants, which was recorded in other non-current liabilities. As of January 1, 2016, as a result of the acquisition of Freescale, NXP has concluded that the functional currency of the holding company is USD. Consequently, beginning from January 1, 2016, the warrants with a carrying value of $168 million were reclassified to stockholders equity, and mark-to-market accounting is no longer applicable. The warrants are included in diluted earnings per share to the extent the impact is dilutive. As of April 3, 2016, the warrants were not dilutive.
[-22]
Assets and liabilities recorded at fair value on a non-recurring basis
We measure and record our non-marketable equity investments (non-marketable equity method and cost method investments) and non-financial assets, such as intangible assets and property, plant and equipment, at fair value when an impairment charge is required.
7 Debt
Short-term debt
April 3, 2016 |
December 31, 2015 |
|||||||
Short-term bank borrowings |
1 | 6 | ||||||
Current portion of long-term debt (*) |
735 | 550 | ||||||
|
|
|
|
|||||
Total |
736 | 556 |
(*) | Net of adjustment for debt issuance costs. |
At April 3, 2016, short-term bank borrowings of $1 million (December 31, 2015: $6 million) consisted of a local bank borrowing by our Chinese subsidiary. The applicable weighted average interest rate during the first quarter of 2016 was 2.6% (2015: 2.5%).
Long-term debt
Range of interest rates |
Average rate of interest |
Principal amount outstanding April 3, 2016 |
Due within 1 yr |
Due after Q1, 2017 |
Due after Q1, 2021 |
Average remaining term (in years) |
Principal amount outstanding December 31, 2015 |
|||||||||||||||||||||||||
USD notes |
2.8%-6.0 | % | 4.3 | % | 7,984 | 722 | 7,262 | 2,360 | 4.4 | 8,193 | ||||||||||||||||||||||
2019 Cash Convertible Senior Notes |
1.0%-1.0 | % | 1.0 | % | 1,150 | | 1,150 | | 3.7 | 1,150 | ||||||||||||||||||||||
New Revolving Credit Facility (1) |
| | | | | | | | ||||||||||||||||||||||||
Bank borrowings |
| | | | | | | | ||||||||||||||||||||||||
Liabilities arising from capital lease transactions |
2.5%-13.8 | % | 2.8 | % | 26 | 15 | 11 | | 1.3 | 31 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
3.9 | % | 9,160 | 737 | 8,423 | 2,360 | 4.3 | 9,374 |
YTD 2016 Financing Activities
2016 Senior Unsecured Notes
On February 23, 2016, NXP B.V., together with NXP Funding LLC, issued redemption notices for an aggregate principal amount of $200 million of its $500 million outstanding 3.5% senior notes due 2016. This partial redemption was made as permitted under Article 3 of the indenture dated as of September 24, 2013 and paragraph 5 of the Notes. The funds from this redemption came from available surplus cash.
Warrants
At the time of the issuance of the 2019 Cash Convertible Senior Notes, NXP entered into separate warrant transactions with various parties for the purchase of up to approximately 11.18 million shares of NXPs common stock at a price of $133.32 per share in a private placement. The warrants expire on various dates from March 2, 2020, through April 30, 2020, and will be net share settled. NXP received $134 million in cash proceeds from the sale of the Warrants, which was recorded in other non-current liabilities. As of January 1, 2016, as a result of the acquisition of Freescale, NXP has concluded that the functional currency of the holding company is USD. Consequently, beginning from January 1, 2016, the warrants with a carrying value of $168 million were reclassified to stockholders equity, and mark-to-market accounting is no longer applicable. The warrants are included in diluted earnings per share to the extent the impact is dilutive. As of April 3, 2016, the warrants were not dilutive.
[-23]
U.S. dollar-denominated notes
The following table summarizes the outstanding notes as of April 3, 2016
Principal amount |
Fixed/ floating |
Interest rate | Current coupon rate |
Maturity date |
||||||||||||||||
Term Loan |
$ | 391 | Floating | |
LIBOR plus 2% with a floor of 0.75% |
|
2.75 | % | 2017 | |||||||||||
Term Loan |
$ | 390 | Floating | |
LIBOR plus 2.50% with a floor of 0.75% |
|
3.25 | % | 2020 | |||||||||||
Term Loan |
$ | 2,693 | Floating | |
LIBOR plus 3% with a floor of 0.75% |
|
3.75 | % | 2020 | |||||||||||
Senior Unsecured Notes |
$ | 300 | Fixed | 3.5 | % | 3.5 | % | 2016 | ||||||||||||
Senior Unsecured Notes |
$ | 750 | Fixed | 3.75 | % | 3.75 | % | 2018 | ||||||||||||
Senior Unsecured Notes |
$ | 600 | Fixed | 4.125 | % | 4.125 | % | 2020 | ||||||||||||
Senior Unsecured Notes |
$ | 500 | Fixed | 5.75 | % | 5.75 | % | 2021 | ||||||||||||
Senior Secured Notes |
$ | 500 | Fixed | 5 | % | 5 | % | 2021 | ||||||||||||
Senior Secured Notes |
$ | 960 | Fixed | 6 | % | 6 | % | 2022 | ||||||||||||
Senior Unsecured Notes |
$ | 400 | Fixed | 4.625 | % | 4.625 | % | 2022 | ||||||||||||
Senior Unsecured Notes |
$ | 500 | Fixed | 5.75 | % | 5.75 | % | 2023 | ||||||||||||
Cash Convertible Notes |
$ | 1,150 | Fixed | 1 | % | 1 | % | 2019 | ||||||||||||
Revolving Credit Facility |
| Floating | | | 2020 |
Certain terms and Covenants of the U.S. dollar-denominated notes
The Company is not required to make mandatory redemption payments or sinking fund payments with respect to the notes. With respect to the Term Loans, the Company is required to repay $35 million annually.
The indentures governing the notes contain covenants that, among other things, limit the Companys ability and that of restricted subsidiaries to incur additional indebtedness, create liens, pay dividends, redeem capital stock or make certain other restricted payments or investments; enter into agreements that restrict dividends from restricted subsidiaries; sell assets, including capital stock of restricted subsidiaries; engage in transactions with affiliates; and effect a consolidation or merger. The merger with Freescale has been in compliance with any such indentures and financing covenants.
Certain portions of long-term and short-term debt as of April 3, 2016 in the principal amount of $4,934 million (December 31, 2015: $4,943 million) have been secured by collateral on substantially all of the Companys assets and of certain of its subsidiaries.
Each series of the Senior Unsecured Notes are fully and unconditionally guaranteed jointly and severally, on a senior basis by certain of the Companys current and future material wholly owned subsidiaries (Guarantors).
Pursuant to various security documents related to the above mentioned term loans and the $600 million committed new revolving credit facility, the Company and each Guarantor has granted first priority liens and security interests in, amongst others, the following, subject to the grant of further permitted collateral liens:
(a) | all present and future shares of capital stock of (or other ownership or profit interests in) each of its present and future direct subsidiaries, other than SMST Unterstützungskasse GmbH, and material joint venture entities; |
(b) | all present and future intercompany debt of the Company and each Guarantor; |
(c) | all of the present and future property and assets, real and personal, of the Company, and each Guarantor, including, but not limited to, machinery and equipment, inventory and other goods, accounts receivable, owned real estate, leaseholds, fixtures, general intangibles, license rights, patents, trademarks, trade names, copyrights, chattel paper, insurance proceeds, contract rights, hedge agreements, documents, instruments, indemnification rights, tax refunds, but excluding cash and bank accounts; and |
(d) | all proceeds and products of the property and assets described above. |
[-24]
Notwithstanding the foregoing, certain assets may not be pledged (or the liens not perfected) in accordance with agreed security principles, including:
| if the cost of providing security is not proportionate to the benefit accruing to the holders; and |
| if providing such security requires consent of a third party and such consent cannot be obtained after the use of commercially reasonable efforts; and |
| if providing such security would be prohibited by applicable law, general statutory limitations, financial assistance, corporate benefit, fraudulent preference, thin capitalization rules or similar matters or providing security would be outside the applicable pledgors capacity or conflict with fiduciary duties of directors or cause material risk of personal or criminal liability after using commercially reasonable efforts to overcome such obstacles; and |
| if providing such security would have a material adverse effect (as reasonably determined in good faith by such subsidiary) on the ability of such subsidiary to conduct its operations and business in the ordinary course as otherwise permitted by the indenture; and |
| if providing such security or perfecting liens thereon would require giving notice (i) in the case of receivables security, to customers or (ii) in the case of bank accounts, to the banks with whom the accounts are maintained. Such notice will only be provided after the secured notes are accelerated. |
Subject to agreed security principles, if material property is acquired by the Company or a Guarantor that is not automatically subject to a perfected security interest under the security documents, then the Company or relevant Guarantor will within 60 days provide security over this property and deliver certain certificates and opinions in respect thereof as specified in the indenture governing the notes.
8 Litigation
We are regularly involved as plaintiffs or defendants in claims and litigation relating to a variety of matters such as contractual disputes, personal injury claims, employee grievances and intellectual property litigation. In addition, our acquisitions, divestments and financial transactions sometimes result in, or are followed by, claims or litigation. Although the ultimate disposition of asserted claims cannot be predicted with certainty, it is our belief that the outcome of any such claims, either individually or on a combined basis, will not have a material adverse effect on our consolidated financial position. However, such outcomes may be material to our consolidated statement of operations for a particular period. The Company records an accrual for any claim that arises whenever it considers that it is probable that it is exposed to a loss contingency and the amount of the loss contingency can be reasonably estimated.
Based on the most current information available to it and based on its best estimate, the Company also reevaluates at least on a quarterly basis the claims that have arisen to determine whether any new accruals need to be made or whether any accruals made need to be adjusted. Based on the procedures described above, the Company has an aggregate amount of approximately $28 million accrued for legal proceedings pending as of April 3, 2016, consistent with the amount accrued for at December 31, 2015. The accruals are included in Accrued liabilities and Other non-current liabilities. There can be no assurance that the Companys accruals will be sufficient to cover the extent of its potential exposure to losses, but historically, legal actions have not had a material adverse effect on the Companys business, results of operations or financial condition.
The Company also estimates the aggregate range of reasonably possible losses in excess of the amount accrued based on currently available information for those cases for which such estimate can be made. The estimated aggregate range requires significant judgment, given the varying stages of the proceedings (including the fact that many of them are currently in preliminary stages), the existence of multiple defendants (including the Company) in such claims whose share of liability has yet to be determined, the numerous yet-unresolved issues in many of the claims, and the attendant uncertainty of the various potential outcomes of such claims. Accordingly, the Companys estimate will change from time to time, and actual losses may be more than the current estimate. As at April 3, 2016, the Company believes that for all litigation pending its aggregate exposure to loss in excess of the amount accrued could range between 0 and approximately $124 million.
[-25]
Intellectual property litigation and infringement claims could cause us to incur significant expenses or prevent us from selling our products. The resolution of intellectual property litigation may require us to pay damages for past infringement or to obtain a license under the other partys intellectual property rights that could require one-time license fees or ongoing royalties, require us to make material changes to our products and/or manufacturing processes, require us to cross-license certain of our patents and other intellectual property and/or prohibit us from manufacturing or selling one or more products in certain jurisdictions, which could adversely impact our operating results in future periods.
In addition, the Company is currently assisting Motorola in the defense of eight personal injury lawsuits due to indemnity obligations included in the agreement that separated Freescale from Motorola in 2004. The multi-plaintiff lawsuits are pending in the Circuit Court of Cook County, Illinois. These claims allege a link between working in semiconductor manufacturing clean room facilities and birth defects in 56 individuals. The eight suits allege exposures that occurred between 1965 and 2006. Each suit seeks an unspecified amount of damages in compensation for the alleged injuries; however, legal counsel representing the plaintiffs has indicated they will seek substantial compensatory and punitive damages from Motorola for the entire inventory of claims which, if proven and recovered, the Company considers to be material. A portion of any indemnity due to Motorola will be reimbursed to NXP if Motorola receives an indemnification payment from its insurance coverage. Motorola has denied liability for these alleged injuries based on numerous defenses. Motorola has potential insurance coverage for many of the years indicated above, but with differing types and levels of coverage, self-insurance retention amounts and deductibles. We are in discussions with Motorola and their insurers regarding the availability of applicable insurance coverage for each of the individual cases.
9 Related-Party Transactions
The Companys related parties are the members of the board of directors of NXP Semiconductors N.V., the members of the management team of NXP Semiconductors N.V. and equity-accounted investees.
We have a number of strategic alliances and joint ventures. We have relationships with certain of our alliance partners in the ordinary course of business whereby we enter into various sale and purchase transactions, generally on terms comparable to transactions with third parties. However, in certain instances upon divestment of former businesses where we enter into supply arrangements with the former owned business, sales are conducted at cost.
The following table presents the amounts related to revenue and expenses incurred in transactions with these related parties:
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Revenue |
12 | 3 | ||||||
Purchase of goods and services |
20 | 19 |
The following table presents the amounts related to receivable and payable balances with these related parties:
April 3, 2016 |
December 31, 2015 |
|||||||
Receivables |
15 | 24 | ||||||
Payables |
24 | 24 |
10 Restructuring
At each reporting date, we evaluate our restructuring liabilities, which consist primarily of termination benefits, to ensure that our accruals are still appropriate. In December 2015, we began the implementation of the planned restructuring and cost reduction activities in connection with the acquisition of Freescale. As of April 3, 2016, we recognized an additional $14 million of employee severance costs in our restructuring liabilities and during the three month period we recognized $7 million of other exit costs related to this plan in the first quarter of 2016.
[-26]
The following table presents the changes in the position of restructuring liabilities in 2016 by segment:
Balance January 1, 2016 |
Additions | Utilized | Released | Other changes |
Balance April 3, 2016 |
|||||||||||||||||||
HPMS |
234 | 13 | (32 | ) | (1 | ) | 5 | 219 | ||||||||||||||||
SP |
6 | 1 | (2 | ) | | | 5 | |||||||||||||||||
Corporate and Other |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
240 | 14 | (34 | ) | (1 | ) | 5 | 224 |
The total restructuring liability as of April 3, 2016 of $224 million is classified in the balance sheet under current liabilities ($193 million) and non-current liabilities ($31 million).
The utilization of the restructuring liabilities mainly reflects the execution of ongoing restructuring programs the Company initiated in earlier years.
The components of restructuring charges less releases recorded in the liabilities for the three months ended April 3, 2016 and April 5, 2015 are as follows:
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Personnel lay-off costs |
14 | 11 | ||||||
Other exit costs |
7 | | ||||||
Release of provisions/accruals |
(1 | ) | (1 | ) | ||||
|
|
|
|
|||||
Net restructuring charges |
20 | 10 |
The restructuring charges less releases recorded in operating income are included in the following line items in the statement of operations:
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Cost of revenue |
4 | | ||||||
Selling, general and administrative |
5 | 3 | ||||||
Research and development |
11 | 7 | ||||||
|
|
|
|
|||||
Net restructuring charges |
20 | 10 |
11 Benefit/Provision for Income Taxes
Benefit/provision for income taxes:
For the three months ended | ||||||||
April 3, 2016 |
April 5, 2015 |
|||||||
Tax expense (benefit) |
(199 | ) | 15 | |||||
Effective tax rate |
33.9 | % | (19.2 | )% |
Our effective tax rate reflects the impact of tax incentives, a portion of our earnings being taxed in foreign jurisdictions at rates different than the Netherlands statutory tax rate and the mix of income and losses in various jurisdictions. Our effective tax rate for the first three months of 2016 was a benefit of 33.9% compared with provision of 19.2% for the first three months of 2015. The significant decrease in our effective tax rate was primarily due to the impact of purchase accounting as a result of the acquisition of Freescale, slightly offset by the impact of the inclusion of a full quarter of operations of Freescale which contributed to a shift in the mix of income and losses between jurisdictions.
[-27]
The Company benefits from income tax holiday incentives in certain jurisdictions which provide that we pay reduced income taxes in those jurisdictions for a fixed period of time that varies depending on the jurisdiction. The predominant income tax holiday is expected to expire at the end of 2021. The impact of this tax holiday decreased foreign taxes by $4 million and $7 million for the first quarters of 2016 and 2015, respectively. The benefit of this tax holiday on net income per share (diluted) was $0.01 (first quarter of 2015: $0.03).
12 Segment Information
NXP is organized into two reportable segments, High Performance Mixed Signal (HPMS) and Standard Products (SP). Corporate and Other represents the remaining portion to reconcile to the Consolidated Financial Statements. Effective with the Merger, the operations of Freescale were primarily incorporated into the HPMS reportable segment.
Our HPMS business segment delivers high performance mixed signal solutions to our customers to satisfy their system and sub-systems needs across eight application areas: automotive, identification, mobile, consumer, computing, wireless infrastructure, lighting and industrial, and software solutions for mobile phones. Our SP business segment offers standard products for use across many application markets, as well as application-specific standard products predominantly used in application areas such as mobile handsets, computing, consumer and automotive. The segments each include revenue from the sale and licensing of intellectual property related to that segment.
Because the Company meets the criteria for aggregation set forth under ASC 280 Segment Reporting, and the operating segments have similar economic characteristics, the Company aggregates the results of operations of the Automotive, Secure Identification Solutions, Secure Connected Devices and Secure Interfaces and Infrastructure operating segments into one reportable segment, HPMS, and the Standard Products and General Purpose Logic operating segments into another reportable segment, SP.
Revenue and operating income (loss)
For the three months ended | ||||||||
April 3, 2016 | April 5, 2015 | |||||||
Revenue |
||||||||
HPMS |
1,911 | 1,104 | ||||||
SP |
274 | 323 | ||||||
Corporate and Other 1) |
39 | 40 | ||||||
|
|
|
|
|||||
2,224 | 1,467 | |||||||
For the three months ended | ||||||||
April 3, 2016 | April 5, 2015 | |||||||
Operating income (loss) |
||||||||
HPMS |
(486 | ) | 266 | |||||
SP |
39 | 52 | ||||||
Corporate and Other 1) |
(24 | ) | (23 | ) | ||||
|
|
|
|
|||||
(471 | ) | 295 |
1) | Corporate and Other is not a segment under ASC 280 Segment Reporting. Corporate and Other includes unallocated expenses not related to any specific business segment and corporate restructuring charges. |
[-28]