Total NXPHPMSCorp. & Other 
 Revenue$2.45 billion$2.35 billion$94 million 
 GAAP Gross margin51.4%53.3%2.1% 
 GAAP Operating margin90.4%10.2%2096.8% 
      
 Non-GAAP Gross margin53.0%54.6%11.7% 
 Non-GAAP Operating margin30.0%
31.1%1.1% 
      

EINDHOVEN, The Netherlands, Oct. 31, 2018 (GLOBE NEWSWIRE) -- NXP Semiconductors N.V. (NASDAQ: NXPI) today reported financial results for the third quarter 2018 ended September 30, 2018.

“NXP delivered strong results for the third quarter of 2018, with revenue at $2.45 billion, an increase of 2 percent year-on-year, an increase of 7 percent versus the prior quarter and $20 million above the mid-point of our guidance. HPMS segment revenue was $2.35 billion, an increase of 3 percent year-on-year, and an increase of 7 percent from the prior quarter,” said Richard Clemmer, NXP Chief Executive Officer.

“Within Automotive, third quarter revenue was $990 million, up 4 percent year-on-year, with advanced analog and infotainment primarily contributing to the year-on-year growth, while reduced pulls of automotive MCUs from tier-one customers impacted the overall year-on-year growth. Within Secure Connected Devices, third quarter revenue was $717 million, up 1 percent year-on-year driven by the continued demand for general purpose, multi-market MCUs, which were up high single digits, offset by a significant decline in demand for mobile transaction solutions after a strong new customer ramp during 2017. In Secure Interface and Infrastructure, third quarter revenue was $511 million, up 5 percent year-on-year due to early 5G network trials with North American carriers. Lastly, in Secure Identification Solutions, third quarter revenue was $133 million, down 4 percent year-on-year due to lower demand for bank card products.

“During the third quarter, we announced that we are in the process of simplifying our organizational structure, and promoted Kurt Sievers to President. Over Kurt’s tenure with NXP, he has successfully driven the NXP automotive business to become the industry leading automotive semiconductor supplier. These changes will enable us to drive improved cross business line collaboration, deliver holistic platform solutions to our customers and to strengthen our decision-making focus, speed, and efficiency. Additionally, during the quarter, we held a very well attended investor day, where we reiterated our strategic and financial goals. Given our strong balance sheet and the confidence of our strategic product development, we believe we are well positioned to drive significant value for our owners and to materially improve shareholder value. The NXP team is fully energized, focused, and motivated to outperform the market,” said Clemmer.  

“In the third quarter, our GAAP operating margin was 90.4 percent, as result of the receipt of the $2 billion termination fee associated with the failed Qualcomm transaction, and continued operational performance” said Peter Kelly, NXP Chief Financial Officer.

“Our third quarter non-GAAP operating margin was 30.0 percent, a decline of 80 basis points as compared to 30.8 percent reported in the third quarter of 2017, as result of product mix and increased R&D investments between the year-on-year periods. On a sequential basis, our non-GAAP operating margin increased 300-basis points due to higher revenue, lower than anticipated incentive accruals and improved operating expense control during the third quarter.

“During the quarter, we returned approximately $4.6 billion to shareholders via our previously announced $5 billion share repurchase program, and we announced a $0.25 per share quarterly cash dividend program. Leverage increased to 1.39x, below our long-term target of 2x as we executed on our previously announced buyback and added $1billion of debt in the form of a bridge loan,” said Kelly.

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

             
   Q3 2018 Q2 2018 Q3 2017 Q - Q Y - Y 
             
 Product Revenue $  2,351  $  2,193  $  2,288  7% 3% 
 Corporate & Other $  94  $  97  $  99  -3% -5% 
 Total Revenue $   2,445   $   2,290   $   2,387   7% 2% 
 GAAP Gross Profit $   1,256   $   1,180   $   1,215   6% 3% 
 Gross Profit Adjustments (1) $  (39) $  (30) $  (68)     
 Non-GAAP Gross Profit $   1,295   $   1,210   $   1,283   7% 1% 
 GAAP Gross Margin  51.4%  51.5%  50.9%     
 Non-GAAP Gross Margin  53.0%  52.8%  53.7%     
 GAAP Operating Income / (Loss) $   2,211   $   137   $   163   1514% 1256% 
 Operating Income Adjustments (1)    1,478     (481)    (572)     
 Non-GAAP Operating Income $   733   $   618   $   735   19% 0% 
 GAAP Operating Margin  90.4%  6.0%  6.8%     
 Non-GAAP Operating Margin  30.0%  27.0%  30.8%     
             
  1. For an explanation of GAAP to non-GAAP adjustments, please see “Non-GAAP Financial Measures” on page 4 of this release.

Additional Information for the Third Quarter 2018:

•  Capital structure:

  • Total gross debt was $6.36 billion, up from the $5.34 billion at the end of the second quarter of 2018, and down from the $6.56 billion at the end of the third quarter of 2017.
  • Cash was $1.94 billion, a decrease from the $2.98 billion at the end of the second quarter of 2018, and a decrease from the $3.07 billion at the end of the third quarter of 2017.  As previously disclosed, the increase in gross debt was due to the $1.0 billion senior unsecured bridge term credit facility agreement, announced on September 20, 2018.
  • Net debt at the end of the third quarter of 2018 was $4.41 billion, an increase from the $2.36 billion at the end of the second quarter of 2018, and an increase from the $3.49 billion at the end of the third quarter of 2017.
  • Trailing twelve months, adjusted EBITDA was $3.18 billion, flat sequentially, and an increase from $3.12 billion at the end of the third quarter of 2017.
  • Financial leverage, defined as net debt divided by trailing twelve months adjusted EBITDA was 1.39x, an increase from 0.74x at the end of the second quarter of 2018, and from 1.12x reported at the end of the third quarter of 2017.
  • Net cash paid for interest was $7 million in the third quarter.

•  Cash flow:

  • Cash flow from operations was $2.62 billion, an increase from the $403 million at the end of the second quarter of 2018, and from the $643 million at the end of the third quarter of 2017 due to the receipt during the quarter of the $2.0 billion termination fee from Qualcomm, and cash generated from ongoing operations.
  • Net capital expenditures on property, plant and equipment was $155 million, an increase from the $129 million at the end of the second quarter of 2018, and a decrease from the $161 million at the end of the third quarter of 2017.
  • Non-GAAP free cash flow, defined as cash flow from operations, less net capital expenditures on property, plant and equipment was $2.46 billion, an increase from the $274 million at the end of the second quarter of 2018, and from the $482 million at the end of the third quarter of 2017.

•  Capital return:

  • During the third quarter of 2018 NXP repurchased 49.0 million shares for a total cost of $4.58 billion as part of the $5 billion share repurchase program announced on July 26, 2018.
  • Weighted average number of diluted shares for the three-month period ended September 30, 2018 was 325 million, a reduction of 22 million shares as compared to the second quarter.
  • During October 2018, the NXP Board of Directors authorized the additional repurchase of approximately 15 million shares, up to the full 20 percent as approved by shareholders at the June 22, 2018 Annual General Meeting. The extended authorization, effective November 1, 2018 is above the completed $5 billion share repurchase program announced on July 26, 2018.
  • On September 10, 2018, NXP declared a $0.25 per share cash dividend. The interim cash dividend was paid to shareholders of record as of September 25, 2018, on October 5, 2018. 

•  Working capital and channel inventory metrics:

  • Days of inventory held by NXP was 100 days, down 11 days sequentially versus the second quarter;
  • Days payable was 74 days, down 16 days sequentially from the second quarter;
  • Days sales was 32 days an increase of 1 day sequentially from the second quarter;
  • The cash conversion cycle was 58 days, an increase of 6 days versus the second quarter;
  • Channel inventory held by NXP’s distribution partners was 2.4 months, flat on a sequential basis, and in line with NXPs long-term channel target of 2.5 months, plus or minus a half month.

•  Taxes:

  • Cash paid for income taxes related to on-going operations was $33 million.
  • Items not related to on-going operations resulted in additional cash payments of $47 million, which was mainly due to the divestment of the Standard Products business.

•  Manufacturing:

  • SSMC, NXP’s consolidated joint-venture wafer-fab with TSMC, reported third quarter 2018 operating income of $34 million, EBITDA of $45 million and a closing cash balance of $132 million. During the third quarter, SSMC paid a previously announced dividend of $139 million to NXP and TSMC, proportional to ownership in the joint venture.
  • NXP combined wafer-fab utilization averaged 87 percent, as compared to 92 percent in the prior quarter, and 93 percent in the third quarter of 2017.

Supplemental Information for the Third Quarter 2018 ($ millions, unaudited) (1)

 

 
 Q3 2018 Q2 2018 Q3 2017 Q-Q Y-Y
 
 Automotive$  990 $  1,008 $  948 -2% 4% 
 Secure Identification Solutions (SIS)$  133 $  143 $  139 -7% -4% 
 Secure Connected Devices (SCD)$  717 $  644 $  713 11% 1% 
 Secure Interface & Infrastructure (SI&I)$  511 $  398 $  488 28% 5% 
 High Performance Mixed Signal (HPMS)$  2,351 $  2,193 $  2,288 7% 3% 
 Corporate & Other$  94 $  97 $  99 -3% -5% 
 Total Revenue$  2,445 $  2,290 $  2,387 7% 2% 
        

 

 

  1. As of January 1, 2019, NXP will begin to provide supplemental revenue information by end-market, defined as Automotive; Industrial & IoT; Mobile; and Communications Infrastructure & Other. To help investors better understand this supplemental information NXP will provide the current and comparable period revenue in both the existing format and the new end market at the time of the fourth quarter earnings release.


Guidance for the Fourth Quarter 2018: ($ millions) (1)

      
  GAAP Reconciliationnon-GAAP
  Low Mid High   Low Mid High
Product Revenue $   2,225   $   2,300   $   2,375   $  -  $   2,225   $   2,300   $   2,375  
Q-Q  -5%  -2%  1%    -5%  -2%  1%
Y-Y  -5%  -2%  1%    -5%  -2%  1%
Other Revenue $  90  $  90  $  90  $  -  $  90  $  90  $  90 
Total Revenue $   2,315   $   2,390   $   2,465   $  -  $   2,315   $   2,390   $   2,465  
Q-Q  -5%  -2%  1%    -5%  -2%  1%
Y-Y  -6%  -3%  0%    -6%  -3%  0%
Gross Profit $   1,182   $   1,238   $   1,295   $  (29) $   1,211   $   1,267   $   1,324  
Gross Margin  51.1%  51.8%  52.5%    52.3%  53.0%  53.7%
Operating Income (loss) $   184   $   230   $   277   $   (487) $   671   $   717   $   764  
Operating Margin  7.9%  9.6%  11.2%    29.0%  30.0%  31.0%
Financial income (expense) $  (69) $  (70) $  (71) $  (13) $  (56) $  (57) $  (58)
                             

Note (1) Additional Information:

  1. GAAP Gross Profit includes Purchase Price Accounting (“PPA”) effects, ($18 million); Stock Based Compensation, ($11 million);
  2. GAAP Operating Profit includes PPA effects, ($381 million); Stock Based Compensation, ($93 million); Merger related costs ($9 million); Other Incidentals, ($4 million);
  3. GAAP Financial Income (expense) includes Other financial expense ($13 million);
  4. Net cash paid for income taxes is expected to be approximately ($30 million);
  5. Non-controlling interest is expected to be approximately ($13 million).
  6. Weighted average diluted share count is expected to be approximately 295 million

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 NXP's 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 "Non-GAAP Financial Measures" below.  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

Non-GAAP Financial Measures

In managing NXP's business on a consolidated basis, management develops an annual operating plan, which is approved by our Board of Directors, using non-GAAP financial measures. In measuring performance against this plan, management considers the actual or potential impacts on these non-GAAP financial measures from actions taken to reduce costs with the goal of increasing our gross margin and operating margin and when assessing appropriate levels of research and development efforts. In addition, management relies upon these non-GAAP financial measures when making decisions about product spending, administrative budgets, and other operating expenses. We believe that these non-GAAP financial measures, when coupled with the GAAP results and the reconciliations to corresponding GAAP financial measures, provide a more complete understanding of the Company’s results of operations and the factors and trends affecting NXP’s business. We believe that they enable investors to perform additional comparisons of our operating results, to assess our liquidity and capital position and to analyze financial performance excluding the effect of expenses unrelated to operations, certain non-cash expenses and share-based compensation expense, which may obscure trends in NXP's underlying performance.  This information also enables investors to compare financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management. 

These non-GAAP financial measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The presentation of these and other similar items in NXP’s non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent, or unusual.  Reconciliations of these non-GAAP measures to the most comparable measures calculated in accordance with GAAP are provided in the financial statements portion of this release in a schedule entitled “Financial Reconciliation of GAAP to non-GAAP Results (unaudited).” Please refer to the NXP Historic Financial Model file found on the Financial Information page of the Investor Relations section of our website at www.nxp.com/investor for additional information related to our rationale for using these non-GAAP financial measures, as well as the impact of these measures on the presentation of NXP's operations.  

In addition to providing financial information on a basis consistent with U.S. generally accepted accounting principles (“GAAP”), NXP also provides the following selected financial measures on a non-GAAP basis: (i) Gross profit, (ii) Gross margin, (iii) Research and development, (iv) Selling, general and administrative, (v) Amortization of acquisition-related intangible assets, (vi) Other income, (vii) Operating income (loss), (viii) Operating margin, (ix) Financial Income (expense), (x) EBITDA, adjusted EBITDA and trailing 12 month adjusted EBITDA, and (xi) free cash flow and free cash flow as a percent of Revenue. The non-GAAP information excludes the amortization of acquisition related intangible assets, the purchase accounting effect on inventory and property, plant and equipment, merger related costs (including integration costs), certain items related to divestitures, share-based compensation expense, restructuring and asset impairment charges, non-cash interest expense on convertible notes, extinguishment of debt, changes in the fair value of the warrant liability prior to January 1, 2016 and foreign exchange gains and losses.

Conference Call and Webcast Information

NXP will host a conference call on November 1, 2018 at 8:00 a.m. U.S. Eastern Time (2:00 p.m. Central European Time) to discuss its third quarter 2018 results and provide an outlook for the fourth quarter of 2018. 

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 6159326 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 over 30,000 employees in more than 30 countries and posted revenue of $9.26 billion in 2017. Find out more at www.nxp.com

Forward-looking Statements

This document includes forward-looking statements which include statements regarding NXP’s business strategy, financial condition, results of operations, and market data, as well as any other statements which are not historical facts.  By their nature, forward-looking statements are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those projected.  These factors, risks and uncertainties include the following: market demand and semiconductor industry conditions; the ability to successfully introduce new technologies and products; the end-market demand for the goods into which NXP’s products are incorporated; the ability to generate sufficient cash, raise sufficient capital or refinance corporate debt at or before maturity; the ability to meet the combination of corporate debt service, research and development and capital investment requirements; the ability to accurately estimate demand and match manufacturing production capacity accordingly or obtain supplies from third-party producers; the access to production capacity from third-party outsourcing partners; any events that might affect third-party business partners or NXP’s relationship with them;  the ability to secure adequate and timely supply of equipment and materials from suppliers; the ability to avoid operational problems and product defects and, if such issues were to arise, to correct them quickly; the ability to form strategic partnerships and joint ventures and to successfully cooperate with alliance partners; the ability to win competitive bid selection processes to develop products for use in customers’ equipment and products; the ability to successfully establish a brand identity; the ability to successfully hire and retain key management and senior product architects; possibility of adverse impacts resulting from the termination of the purchase agreement with Qualcomm; the disruption from the termination of the proposed transaction making it more difficult to maintain business and operational relationships; the diversion of management’s or employees’ attention from ongoing business operations as a result of the termination of the proposed transaction; the ability to successfully execute NXP’s share repurchase program, which may be suspended or discontinued at any time; and, the ability to maintain good relationships with our suppliers.  In addition, this document contains information concerning the semiconductor industry and NXP’s business segments generally, which is forward-looking in nature and is based on a variety of assumptions regarding the ways in which the semiconductor industry, NXP’s market segments and product areas may develop.  NXP has based these assumptions on information currently available, if any one or more of these assumptions turn out to be incorrect, actual market results may differ from those predicted.  While NXP does not know, what impact any such differences may have on its business, if there are such differences, its future results of operations and its financial condition could be materially adversely affected.  Readers are cautioned not to place undue reliance on these forward-looking statements, which speak to results only as of the date the statements were made.  Except for any ongoing obligation to disclose material information as required by the United States federal securities laws, NXP does not have any intention or obligation to publicly update or revise any forward-looking statements after we distribute this document, whether to reflect any future events or circumstances or otherwise.  For a discussion of potential risks and uncertainties, please refer to the risk factors listed in our SEC filings. Copies of our SEC filings are available on our Investor Relations website, www.nxp.com/investor or from the SEC website, www.sec.gov

For further information, please contact:

Investors: 
Jeff Palmer 
jeff.palmer@nxp.com 
+1 408 518 5411 
Media:
Jacey Zuniga
jacey.zuniga@nxp.com 
+1 512 895 7398


         
 NXP Semiconductors       
 Table 1: Condensed consolidated statement of operations (unaudited)     
         
         
 ($ in millions except share data) Three Months Ended 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 Revenue $   2,445   $   2,290   $   2,387   
         
 Cost of revenue    (1,189)    (1,110)    (1,172) 
         
 Gross profit    1,256      1,180      1,215   
         
 Research and development    (433)    (438)    (392) 
 Selling, general and administrative    (252)    (242)    (292) 
 Amortization of acquisition-related intangible assets    (362)    (363)    (363) 
 Total operating expenses    (1,047)    (1,043)    (1,047) 
         
 Other income (expense)    2,002     -     (5) 
         
 Operating income (loss)    2,211      137      163   
         
 Financial income (expense):       
 Extinguishment of debt    -     (26)    -  
 Other financial income (expense)    (119)    (45)    (76) 
         
 Income (loss) before taxes    2,092      66      87   
         
 Benefit (provision) for income taxes    (311)    (4)    30  
 Results relating to equity-accounted investees    52     4     6  
         
 Net income (loss)    1,833     66     123  
 Less: Net income (loss) attributable to non-controlling interests    13     12     15  
 Net income (loss) attributable to stockholders    1,820      54      108   
         
 Earnings per share data:        
 Net income (loss) per common share attributable to stockholders in $:     
         
 Basic $  5.64  $  0.16  $  0.32  
 Diluted $  5.60  $  0.16  $  0.31  
         
 Weighted average number of shares of common stock outstanding during the period (in thousands):   
         
 Basic  322,533   344,120   338,586  
 Diluted  325,267   347,027   346,152  
         
 Cash dividends declared per share $  0.25    -     -   
         
         

 

         
 NXP Semiconductors       
 Table 2: Condensed consolidated balance sheet (unaudited)       
         
         
 ($ in millions) As of 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 Current assets:       
 Cash and cash equivalents $  1,944 $  2,981 $  3,065 
 Accounts receivable, net    845    790    915 
 Inventories, net    1,284    1,326    1,205 
 Other current assets    330    414    321 
 Total current assets    4,403     5,511     5,506  
         
 Non-current assets:       
 Other non-current assets    632    793    862 
 Property, plant and equipment, net    2,394    2,352    2,288 
 Identified intangible assets, net    4,762    5,127    6,250 
 Goodwill    8,865    8,861    8,887 
 Total non-current assets    16,653     17,133     18,287  
         
 Total assets    21,056     22,644     23,793  
         
 Current liabilities:       
 Accounts payable    949    1,072    1,052 
 Restructuring liabilities-current    62    64    79 
 Accrued liabilities    1,583    712    818 
 Short-term debt    1,002    2    754 
 Total current liabilities    3,596     1,850     2,703  
 Non-current liabilities:       
 Long-term debt    5,354    5,341    5,802 
 Restructuring liabilities    9    9    20 
 Deferred tax liabilities    502    579    1,325 
 Other non-current liabilities    790    976    954 
 Total non-current liabilities    6,655     6,905     8,101  
 Non-controlling interests    172    159    174 
 Stockholders’ equity    10,633    13,730    12,815 
 Total equity    10,805     13,889     12,989  
 Total liabilities and equity    21,056     22,644     23,793  
         
         

 

         
 NXP Semiconductors       
 Table 3: Condensed consolidated statement of cash flows (unaudited)     
         
         
 ($ in millions) Three Months Ended 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 Cash Flows from operating activities       
 Net income (loss)  $   1,833   $   66   $   123   
 Adjustments to reconcile net income (loss):       
 Depreciation and amortization    497     496     537  
 Stock-based compensation    83     69     68  
 Amortization of discount on debt    10     11     10  
 Amortization of debt issuance costs    2     2     3  
 Net gain on sale of assets    -     -     -  
 Loss on extinguishment of debt    -     26     -  
 Results relating to equity accounted investees    (52)    1     (6) 
 Changes in deferred taxes    (50)    (67)    (109) 
 Changes in operating assets and liabilities:    -       
 (Increase) decrease in receivables and other current assets    (31)    86     3  
 (Increase) decrease in inventories    42     (76)    (24) 
 Increase (decrease) in accounts payable and accrued liabilities   310     (225)    36  
 Decrease (Increase) in other non-current assets    (36)    10     (5) 
 Exchange differences    1     (5)    8  
 Other items    6     9     (1) 
 Net cash provided by (used for) operating activities    2,615      403      643   
         
 Cash flows from investing activities:       
 Purchase of identified intangible assets    (18)    (10)    (16) 
 Capital expenditures on property, plant and equipment    (156)    (129)    (162) 
 Proceeds from disposals of property, plant and equipment    1     -     1  
 Purchase of interests in businesses, net of cash acquired    -     (18)    -  
 Proceeds from sale of interests in businesses, net of cash divested    127     32     14  
 Purchase of available-for-sale securities      (7)    -  
 Proceeds from return of equity investment    4     -     -  
 Net cash provided by (used for) investing activities    (42)    (132)    (163) 
         
 Cash flows from financing activities:       
 Net (repayments) borrowings of short-term debt    1,000     -     -  
 Repurchase of long-term debt    -     (1,273)    -  
 Principal payments on long-term debt    -     (1)    (4) 
 Cash paid for debt issuance costs    (11)    -     -  
 Dividends paid to non-controlling interests    (54)    -     (89) 
 Cash proceeds from exercise of stock options    6     10     36  
 Purchase of treasury shares    (4,550)    (2)    (2) 
 Net cash provided by (used for) financing activities    (3,609)    (1,266)    (59) 
         
 Effect of changes in exchange rates on cash positions    (1)    (7)    2  
 Increase (decrease) in cash and cash equivalents    (1,037)    (1,002)    423   
 Cash and cash equivalents at beginning of period    2,981      3,983      2,642   
 Cash and cash equivalents at end of period    1,944      2,981      3,065   
         
         
 Net cash paid during the period for:       
 Interest  7   75   27  
 Income taxes  80   3   114  
         

 

         
 NXP Semiconductors       
 Table 4: Reconciliation of GAAP to non-GAAP Segment Results (unaudited)     
         
         
 ($ in millions) Three Months Ended 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 High Performance Mixed Signal (HPMS)    2,351     2,193     2,288  
 Corporate and Other    94     97     99  
 Total Revenue $   2,445   $   2,290   $   2,387   
         
         
 HPMS Revenue $   2,351   $   2,193   $   2,288   
 Percent of Total Revenue  96.2%  95.8%  95.9% 
 HPMS segment GAAP gross profit    1,254      1,173      1,203   
 PPA effects    (19)    (19)    (58) 
 Stock based compensation    (10)    (8)    (7) 
 Merger-related costs    (1)    (1)    (1) 
 HPMS segment non-GAAP gross profit $   1,284   $   1,201   $   1,269   
         
 HPMS segment GAAP gross margin  53.3%  53.5%  52.6% 
 HPMS segment non-GAAP gross margin  54.6%  54.8%  55.5% 
         
 HPMS segment GAAP operating profit    240      160      235   
 PPA effects    (383)    (383)    (425) 
 Restructuring     (4)    -     -  
 Stock based compensation    (82)    (68)    (67) 
 Merger-related costs    (23)    (7)    (3) 
 HPMS segment non-GAAP operating profit $   732   $   618   $   730   
         
 HPMS segment GAAP operating margin  10.2%  7.3%  10.3% 
 HPMS segment non-GAAP operating margin  31.1%  28.2%  31.9% 
         
         
 Corporate and Other Revenue $   94   $   97   $   99   
 Percent of Total Revenue  3.8%  4.2%  4.1% 
 Corporate and Other segment GAAP gross profit    2      7      12   
 PPA effects    (1)    (1)    (1) 
 Restructuring    -     -     (1) 
 Stock based compensation    (1)    -     -  
 Merger-related costs    (7)    (1)    -  
 Corporate and Other segment non-GAAP gross profit $   11   $   9   $   14   
         
 Corporate and Other segment GAAP gross margin  2.1%  7.2%  12.1% 
 Corporate and Other segment non-GAAP gross margin  11.7%  9.3%  14.1% 
         
 Corporate and Other segment GAAP operating profit    1,971      (23)    (72) 
 PPA effects    (1)    (1)    (1) 
 Restructuring     (1)    1     (7) 
 Stock based compensation    (1)    (1)    (1) 
 Merger-related costs    1,937     (18)    (39) 
 Other incidentals    36     (4)    (29) 
 Corporate and Other segment non-GAAP operating profit $   1   $   -   $   5   
         
 Corporate and Other segment GAAP operating margin  2096.8%  -23.7%  -72.7% 
 Corporate and Other segment non-GAAP operating margin  1.1%  0.0%  5.1% 
         
         


         
 NXP Semiconductors       
 Table 5: Financial Reconciliation of GAAP to non-GAAP Results (unaudited)     
         
         
 ($ in millions except share data) Three Months Ended 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 Revenue $   2,445   $   2,290   $   2,387   
         
 GAAP Gross profit $   1,256   $   1,180   $   1,215   
 PPA effects    (20)    (20)    (59) 
 Restructuring    -     -     (1) 
 Stock Based Compensation    (11)    (8)    (7) 
 Merger-related costs    (8)    (2)    (1) 
 Non-GAAP Gross profit $   1,295   $   1,210   $   1,283   
         
 GAAP Gross margin  51.4%  51.5%  50.9% 
         
 Non-GAAP Gross margin  53.0%  52.8%  53.7% 
         
 GAAP Research and development $  (433) $  (438) $  (392) 
 Stock based compensation    (34)    (32)    (30) 
 Merger-related costs    (18)    (2)    -  
 Non-GAAP Research and development $  (381) $  (404) $  (362) 
         
 GAAP Selling, general and administrative $  (252) $  (242) $  (292) 
 PPA effects    (2)    (1)    (4) 
 Restructuring    (5)    -     (6) 
 Stock based compensation    (38)    (29)    (31) 
 Merger-related costs    (21)    (21)    (41) 
 Other incidentals    (4)    (4)    (23) 
 Non-GAAP Selling, general and administrative $  (182) $  (187) $  (187) 
         
 GAAP amortization of acquisition-related intangible assets $  (362) $  (363) $  (363) 
 PPA effects    (362)    (363)    (363) 
 Non-GAAP amortization of acquisition-related intangible assets$  -   $  -   $  -   
         
 GAAP Other income (expense) $  2,002  $  -  $  (5) 
 Restructuring    -     1     -  
 Merger-related costs    1,961      
 Other incidentals    40     -     (6) 
 Non-GAAP Other income (expense) $  1  $  (1) $  1  
         
 GAAP Operating income (loss) $   2,211   $   137   $   163   
 PPA effects    (384)    (384)    (426) 
 Restructuring    (5)    1     (7) 
 Stock based compensation    (83)    (69)    (68) 
 Merger-related costs    1,914     (25)    (42) 
 Other incidentals    36     (4)    (29) 
 Non-GAAP Operating income (loss) $   733   $   618   $   735   
         
 GAAP Operating margin  90.4%  6.0%  6.8% 
         
 Non-GAAP Operating margin  30.0%  27.0%  30.8% 
         
 GAAP Financial income (expense) $  (119) $  (71) $  (76) 
 Non-cash interest expense on convertible notes    (11)    (11)    (11) 
 Foreign exchange gain (loss)    (3)    -     (5) 
 Extinguishment on debt    -     (26)    -  
 Other financial expense    (71)1)    (3)    (3) 
 Non-GAAP Financial income (expense) $   (34) $   (31) $   (57) 
         
  1. Other financial expense includes one time charges ($60 million) on certain financial instruments and the origination fees ($11 million) related to the $1 billion senior unsecured bridge term credit facility. 

 

 

         
 NXP Semiconductors       
 Table 6: Adjusted EBITDA and Free Cash Flow (unaudited)       
         
         
 ($ in millions) Three Months Ended 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 Net Income (loss) $   1,833   $   66   $   123   
         
 Reconciling items to EBITDA       
 Financial (income) expense    119     71     76  
 (Benefit) provision for income taxes    311     4     (30) 
 Depreciation    119     119     157  
 Amortization    378     377     380  
 EBITDA $   2,760   $   637   $   706   
         
 Reconciling items to adjusted EBITDA       
 Results of equity-accounted investees    (52)    (4)    (6) 
 Restructuring    5     (1)    7  
 Stock based compensation    83     69     68  
 Merger-related costs    (1,914)    25     42  
 Other incidental items    (36)    4     29  
 Adjusted EBITDA $   846   $   730   $   846   
         
 Trailing twelve month adjusted EBITDA $   3,176   $   3,176   $   3,116   
         
         
         
         
         
 ($ in millions) Three Months Ended 
   Sept. 30, 2018 July 1, 2018 Oct. 1, 2017 
         
 Net cash provided by (used for) operating activities  $   2,615   $   403   $   643   
 Net capital expenditures on property, plant and equipment    (155)    (129)    (161) 
         
 Non-GAAP free cash flow $   2,460   $   274   $   482   
 Non-GAAP free cash flow as a percent of Revenue  101%  12%  20%