Form 6-K

 

 

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 27, 2012

 

 

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 further contains the press release dated April 26, 2012 entitled “NXP Semiconductors Reports First Quarter 2012 Results”.

 

Exhibits

     

1.

   press release dated April 26, 2012.


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 27th day of April 2012.

 

  NXP Semiconductors N.V.  
 

/s/ K.-H. Sundström

 
  K.-H. Sundström, CFO  


LOGO

NXP Semiconductors Reports First Quarter 2012 Results

 

     Q1 2012  

Revenue

   $ 978 million   

GAAP Gross margin

     43.4

GAAP Operating margin

     5.6

GAAP Earnings/(Loss) per share

     ($0.10

Non-GAAP Gross margin

     44.3

Non-GAAP Operating margin

     14.4

Non-GAAP Earnings per share

     $0.19   

 

   

Trailing twelve month adjusted EBITDA $1,004 million

 

   

Net debt reduced $707 million year-on-year to $3,047 million

 

   

Ratio of net debt to trailing 12-month adjusted EBITDA at 3.0x

Eindhoven, The Netherlands, April 26, 2012 – NXP Semiconductors N.V. (NASDAQ: NXPI) today reported financial results for the first quarter of 2012, ended April 1, 2012, and provided guidance for the second quarter 2012.

“We are pleased with our performance in the first quarter of 2012 as we delivered revenue of $978 million, which was near the upper end of our original guidance range. We believe NXP is in the early stages of a positive cyclical rebound, but more importantly we are beginning to see tangible acceleration of company specific design-wins driven by the material adoption of our technology. This has resulted in an improvement in order rates with many of our customers and across nearly all product lines. We are encouraged that our efforts over the last few years are delivering tangible results as demonstrated by a combination of our first quarter results and our outlook for the second quarter. We continue to believe the combination of our unique product portfolio, applications knowledge and customer focus should enable NXP to grow in excess of the overall semiconductor industry,” said Richard Clemmer, NXP Chief Executive Officer.

First Quarter 2012 GAAP Results ($ millions, except EPS)

 

     Q1 2011     Q4 2011     Q1 2012     Q - Q     Y - Y  

Product Revenue

   $ 979      $ 857      $ 912        6.4     -6.8

Mfg. & Other Revenue

   $ 103      $ 74      $ 66        -10.8     -35.9
  

 

 

   

 

 

   

 

 

     

Total Revenue

   $ 1,082      $ 931      $ 978        5.0     -9.6

Gross Profit

   $ 506      $ 389      $ 424        9.0     -16.2

Gross Margin

     46.8     41.8     43.4    

Operating Income

   $ 108      $ 7      $ 55        685.7     -49.1

Operating Margin

     10.0     0.8     5.6    

Net Income / (Loss)

   $ 187      $ (182   $ (24     NM        NM   

GAAP EPS

   $ 0.73      $ (0.73   $ (0.10     NM        NM   

First Quarter 2012 non-GAAP Results ($ millions, except EPS)

 

     Q1 2011     Q4 2011     Q1 2012     Q - Q     Y - Y  

Total Revenue

   $ 1,082      $ 931      $ 978        5.0     -9.6

Gross Profit

   $ 517      $ 423      $ 433        2.4     -16.2

Gross Margin

     47.8     45.4     44.3    

Operating Income

   $ 223      $ 148      $ 141        -4.7     -36.8

Operating Margin

     20.6     15.9     14.4    

Net Income / (Loss)

   $ 117      $ 59      $ 48        -18.6     -59.0

Non – GAAP EPS

   $ 0.46      $ 0.24      $ 0.19        -20.8     -58.7

 

1


Supplemental Information ($ millions)

 

     Q1 2011      Q4 2011      Q1 2012      Q1 % Total     Q - Q     Y - Y  

AUTO

   $ 238       $ 218       $ 229         23     5.0     -4

IDEN

   $ 189       $ 155       $ 187         19     20.6     -1

WILI

   $ 135       $ 122       $ 121         12     -0.8     -10

MCC

   $ 180       $ 164       $ 173         18     5.5     -4
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

HPMS

   $ 742       $ 659       $ 710         73     7.7     -4

STDP

   $ 237       $ 198       $ 202         21     2.0     -15
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Product Revenue

   $ 979       $ 857       $ 912         93     6.4     -7

MFG & OTHER

   $ 103       $ 74       $ 66         7     -10.8     -36
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Revenue

   $ 1,082       $ 931       $ 978         100     5.0     -10
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Note: AUTO is the HPMS Automotive business; IDEN is the HPMS Identification business; WILI is the HPMS Wireless Infrastructure, Lighting and Industrial business; MCC is the HPMS Mobile, Consumer and Computing business; HPMS is the High Performance Mixed Signal segment; STDP is the Standard Products segment; MFG & OTHER is the combination of Manufacturing Services and Other Corporate revenue.

Product Revenue is the combination of revenue from the High Performance Mixed Signal (HPMS) and Standard Products segments. The decline in the Manufacturing Operations and Other segment is due to the expiration of contractual obligations to provide manufacturing services for previously divested businesses.

Additional Information for the First Quarter of 2012:

 

   

During the first quarter 2012, NXP completed a new $475 million Senior Secured Term Loan Facility due 2019. The new term loan has a seven year maturity, with margin of LIBOR + 400bps, a LIBOR floor of 1.25% and was priced at 98.5% of par. The covenants of the term loan substantially correspond to those contained in NXP’s existing secured notes and credit facilities. Utilizing the net proceeds from the new $475 million term loan and drawing on its existing revolving credit facility, NXP redeemed $509.8 million of its U.S. dollar-denominated Senior Secured Floating Rate Notes due 2015 and €203.4 million of its Euro-denominated Senior Secured Floating Rate Notes due 2015.

 

   

The total debt balance at the end of the first quarter 2012 was $3,829 million, an increase of $30 million from the $3,799 million in the prior quarter primarily due a combination of currency fluctuations on NXPs euro-based debt and refinancing costs associated with the new 2019 term loan.

 

   

Net cash interest paid in the first quarter of 2012 was $115 million.

 

   

SSMC, NXP’s consolidated joint-venture wafer fab with TSMC, reported first quarter 2012 operating income of $34 million, EBITDA of $45 million and a closing cash balance of $274 million.

 

   

Utilization in NXP wafer fabs averaged 84 percent in the first quarter 2012 compared to 97 percent in the year ago period and 71 percent in the prior quarter.

Guidance for the Second Quarter 2012: ($ millions, except share count and EPS)

 

     Guidance Range  
     Low     Mid     High  

Product Revenue

   $ 976      $ 994      $ 1,012   

Q-Q

     7     9     11

Mfg. & Other Revenue

   $ 59      $ 59      $ 59   
  

 

 

   

 

 

   

 

 

 

Total Revenue

   $ 1,035      $ 1,053      $ 1,071   

Q-Q

     6     8     10

Non-GAAP Gross Profit

   $ 490      $ 499      $ 509   

Gross Margin

     47.3     47.4     47.5

Non-GAAP Operating Income

   $ 191      $ 196      $ 202   

Operating Margin

     18.5     18.6     18.9

Interest Expense

   $ 71      $ 71      $ 71   

Cash Taxes

   $ 10      $ 9      $ 8   

Non-controlling Interest

   $ 13      $ 14      $ 15   
  

 

 

   

 

 

   

 

 

 

Non-GAAP Net Income

   $ 97      $ 102      $ 108   

Ave. Diluted Shares

     254        254        254   

Non – GAAP EPS

   $ 0.38      $ 0.40      $ 0.43   

 

2


Discussion of GAAP to non-GAAP Reconciliations

NXP provides financial information on both a U.S. generally accepted accounting principles (GAAP) and non-GAAP basis. Reconciliations of these non-GAAP measures to the most comparable measures calculated in accordance with GAAP are provided in this release.

Non-GAAP information should not be considered a substitute for any information derived or calculated in accordance with GAAP. NXP provides this information as an additional insight as to how management assesses the performance and allocation of resources among its various segments and because the financial community uses it in its analysis of NXP’s operating performance, historical results and projections of NXP’s future operating results.

The non-GAAP measures used herein are not intended to be measures of financial performance or condition, liquidity or profitability in accordance with GAAP, and should not be considered as alternatives to net income (loss), operating income, or any other performance measures determined in accordance with GAAP.

Certain information referred to in this release, including “non-GAAP gross margin”, “non-GAAP operating margin”, “EBITDA”, “Adjusted EBITDA” and “Trailing 12 month adjusted EBITDA”, have not been derived in accordance with GAAP and can vary from other participants in the semiconductor industry. These measures have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of NXP’s financial results as reported under GAAP. In this release the use of the terms:

 

   

“Non-GAAP gross profit”, “non-GAAP gross margin”, “non-GAAP operating margin”, “non-GAAP operating income”, “non-GAAP net income” and “non-GAAP EPS” are all non-GAAP financial measure that reflect the underlying operating and profit structure of NXP operations net of purchase price accounting (“PPA”), restructuring, other incidental items and the impact of other non-cash adjustments.

 

   

“EBITDA”, “Adjusted EBITDA” and “Trailing 12 month adjusted EBITDA”, are not intended to be a measure of free cash flow for management’s discretionary use, as these metrics do not consider certain cash requirements such as interest payments, tax payments, debt service requirements and replacement of fixed assets.

 

   

“PPA effects” reflect the fair value adjustments impacting acquisition accounting and other acquisition adjustments charged to the income statement applied to the formation of NXP on September 29, 2006 and all subsequent acquisitions. The PPA effect on the Company’s gross profit refers to additional depreciation charges on tangible fixed assets, resulting from the step-up in fair values. The amortization charges related to long-lived intangible assets are primarily reflected in general and administrative expenses.

 

   

“Other incidental items” consist of process and product transfer costs (which refer to the costs incurred in transferring a production process and products from one manufacturing site to another). NXP presents other incidental items in its analysis of results of operations because these costs, gains and losses, have affected the comparability of the company’s results over the years.

 

   

“Net debt” refers to the sum total of long and short term debt less total cash and cash equivalents, as reflected on the balance sheet.

Conference Call and Webcast Information

NXP will host a conference call on April 26, 2012 at 4:45 p.m. U.S. Eastern Daylight Time (10:45 p.m. Central European Time) to discuss its first quarter 2012 results and provide an outlook for the second quarter of 2012.

Interested parties may join the conference call by dialing 1-866-804-6924 (within the U.S.) or 1-857-350-1670 (outside the U.S.). The participant passcode is 52164375. To listen to the webcast, 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.

 

3


About NXP Semiconductors

NXP Semiconductors N.V. (NASDAQ: NXPI) provides High Performance Mixed Signal and Standard Product solutions that leverage its leading RF, Analog, Power Management, Interface, Security and Digital Processing expertise. These innovations are used in a wide range of automotive, identification, wireless infrastructure, lighting, industrial, mobile, consumer and computing applications. A global semiconductor company with operations in more than 25 countries, NXP posted revenue of $4.2 billion in 2011. Additional information can be found by visiting 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 NPX’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; 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.

 

4


NXP Semiconductors

Condensed consolidated statements of operations (unaudited)

Table 1

 

($ in millions except share data)    Q1 2011     Q4 2011     Q1 2012  

Revenue

     1,082        931        978   

Cost of revenue

     (576     (542     (554
  

 

 

   

 

 

   

 

 

 

Gross profit

     506        389        424   

Research and development

     (154     (151     (148

Selling, general and administrative

     (234     (236     (222
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     (388     (387     (370

Other income (expense)

     (10     5        1   
  

 

 

   

 

 

   

 

 

 

Operating income (loss)

     108        7        55   

Financial income (expense):

      

Interest income (expense) – net

     (81     (74     (76

Foreign exchange gain (loss) on debt

     190        (65     53   

Gain (loss) on extinguishment of long term debt

     —          (7     (36

Other financial expense

     (8     (19     (14
  

 

 

   

 

 

   

 

 

 

Income (loss) before taxes

     209        (158     (18

Benefit (provision) for income taxes

     1        (2     5   

Results relating to equity-accounted investees 1)

     (22     (15     1   
  

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations

     188        (175     (12

Income (loss) on discontinued operations, net of tax

     13        2        1   
  

 

 

   

 

 

   

 

 

 

Net income (loss)

     201        (173     (11

Net (income) loss attributable to non-controlling interests

     (14     (9     (13
  

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to stockholders

     187        (182     (24

Earnings per share data:

      

Net income (loss) attributable to stockholders per common share in $:

      

Basic earnings per common share in $

      

Income (loss) from continuing operations

     0.70        (0.74     (0.10

Income (loss) from discontinued operations

     0.05        0.01        —     

Net income (loss)

     0.75        (0.73     (0.10

Diluted earnings per common share in $

      

Income (loss) from continuing operations

     0.68        (0.74     (0.10

Income (loss) from discontinued operations

     0.05        0.01        —     

Net income (loss)

     0.73        (0.73     (0.10

Weighted average number of shares of common stock used in computing per share amounts (in thousands):

      

- Basic

     250,402        247,586        247,979   

- Diluted

     256,589        247,586        247,979   

 

5


NXP Semiconductors

Condensed consolidated balance sheets (unaudited)

Table 2

 

($ in millions unless otherwise stated)    April 3,
2011
     Dec. 31,
2011
     April 1,
2012
 

Current assets:

        

Cash and cash equivalents

     879         743         782   

Receivables:

        

Accounts receivable – net

     431         441         410   

Other receivables

     32         38         23   
  

 

 

    

 

 

    

 

 

 

Total receivables

     463         479         433   

Assets held for sale

     45         39         38   

Current assets of discontinued operations

     102         —           —     

Inventories

     537         618         619   

Other current assets

     129         87         117   
  

 

 

    

 

 

    

 

 

 

Total current assets

     2,155         1,966         1,989   

Non-current assets:

        

Investments in equity-accounted investees

     110         37         38   

Non-current assets of discontinued operations

     290         —           —     

Other non-current assets

     175         144         145   

Property, plant and equipment

     1,148         1,063         1,049   

Intangible assets excluding goodwill

     1,466         1,171         1,173   

Goodwill

     2,409         2,231         2,288   
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     5,598         4,646         4,693   

Total assets

     7,753         6,612         6,682   

Current liabilities:

        

Accounts payable

     539         455         462   

Liabilities held for sale

     21         21         22   

Current liabilities of discontinued operations

     59         —           —     

Accrued liabilities

     445         332         359   

Short-term provisions

     67         130         123   

Other current liabilities

     115         59         56   

Short-term debt

     435         52         382   
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     1,681         1,049         1,404   

Non-current liabilities:

        

Long-term debt

     4,198         3,747         3,447   

Long-term provisions

     370         347         342   

Non-current liabilities of discontinued operations

     22         —           —     

Other non-current liabilities

     105         112         135   
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     4,695         4,206         3,924   

Non-controlling interests

     246         212         186   

Stockholder’s equity

     1,131         1,145         1,168   
  

 

 

    

 

 

    

 

 

 

Total equity

     1,377         1,357         1,354   

Total liabilities and equity

     7,753         6,612         6,682   
  

 

 

    

 

 

    

 

 

 

 

6


NXP Semiconductors

Condensed consolidated statements of cash flows (unaudited)

Table 3

 

($ in millions unless otherwise stated)    Q1 2011     Q4 2011     Q1 2012  
Cash Flows from operating activities       

Net income (loss)

     201        (173     (11

(Income) loss from discontinued operations, net of tax

     (13     (2     (1

Adjustments to reconcile net income (loss):

      

Depreciation and amortization

     145        151        134   

Net (gain) loss on sale of assets

     15        (2     —     

(Gain) loss on extinguishment of debt

     —          7        36   

Results relating to equity accounted investees

     22        15        (1

Changes in operating assets and liabilities:

      

(Increase) decrease in trade receivables

     (16     (45     41   

(Increase) decrease in inventories

     (10     (14     12   

Increase (decrease) in trade payables

     (66     (70     1   

(Increase) decrease in other receivables

     (13     28        (7

Increase (decrease) in other payables

     (15     (41     (49

Increase (decrease) in provisions

     (98     30        (16

Changes in deferred taxes

     17        4        (5

Exchange differences

     (190     65        (53

Other items

     18        13        16   
  

 

 

   

 

 

   

 

 

 
Net cash provided by (used for) operating activities      (3     (34     97   
Cash flows from investing activities:       

Purchase of intangible assets

     (2     (5     (7

Capital expenditures on property, plant and equipment

     (64     (41     (39

Proceeds from disposals of property, plant and equipment

     11        1        —     

Proceeds from disposals of assets held for sale

     —          11        —     

Proceeds from the sale of other non-current financial assets

     1        1        1   
  

 

 

   

 

 

   

 

 

 
Net cash (used for) provided by investing activities      (54     (33     (45
Cash flows from financing activities:       

Net (repayments) borrowings of short-term debt

     10        (1     (5

Amounts drawn under the revolving credit facility

     —          —          330   

Repurchase of long-term debt

     —          (1,089     (815

Principal payments on long-term debt

     (2     (5     (4

Net proceeds from the issuance of long-term debt

     —          1,082        464   

Cash proceeds from exercise of stock options

     —          1        2   
  

 

 

   

 

 

   

 

 

 
Net cash provided by (used for) financing activities      8        (12     (28
Net cash provided by (used for) continuing operations      (49     (79     24   

Cash flows from discontinued operations:

      

Net cash provided by (used for) operating activities

     16        —          —     

Net cash provided by (used for) investing activities

     (10     (31     —     

Net cash provided by (used for) financing activities

     —          —          —     
  

 

 

   

 

 

   

 

 

 
Net cash provided by (used for) discontinued operations      6        (31     —     
Net cash from continuing and discontinued operations      (43     (110     24   

Effect of changes in exchange rates on cash positions

     30        (12     15   
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     (13     (122     39   

Cash and cash equivalents at beginning of period

     908        865        743   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

     895        743        782   

Less: cash and cash equivalents at end of period-discontinued operations

     16        —          —     
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period-continuing operations

     879        743        782   

For a number of reasons, principally the effects of translation differences and consolidation changes, certain items in the statements of cash flows do not correspond to the differences between the balance sheet amounts for the respective items.

 

7


NXP Semiconductors

Segment Results

Segment Revenue

Table 4

 

($ in millions)    Q1 2011      Q4 2011      Q1 2012  

High Performance Mixed Signal

     742         659         710   

Standard Products

     237         198         202   
  

 

 

    

 

 

    

 

 

 

Product Revenue

     979         857         912   

Manufacturing Operations

     92         62         57   

Corporate and Other

     11         12         9   
  

 

 

    

 

 

    

 

 

 

Total NXP revenue

     1,082         931         978   
  

 

 

    

 

 

    

 

 

 

High Performance Mixed Signal Segment Results

Table 5

 

($ in millions, unless otherwise stated)    Q1 2011     Q4 2011     Q1 2012  

Revenue

     742        659        710   

% of Product Revenue

     75.8     76.9     77.9

GAAP gross profit

     422        321        364   

% of revenue

     56.9     48.7     51.3

Non-GAAP gross profit

     423        345        366   

% of revenue

     57.0     52.4     51.5

Operating income (loss)

     121        20        71   

% of revenue

     16.3     3.0     10.0

Non-GAAP operating income

     175        111        123   

% of revenue

     23.6     16.8     17.3

Standard Products Segment Results

Table 6

 

($ in millions, unless otherwise stated)    Q1 2011     Q4 2011     Q1 2012  

Revenue

     237        198        202   

% of Product Revenue

     24.2     23.1     22.1

GAAP gross profit

     87        67        58   

% of revenue

     36.7     33.8     28.7

Non-GAAP gross profit

     87        72        59   

% of revenue

     36.7     36.4     29.2

Operating income (loss)

     35        17        9   

% of revenue

     14.8     8.6     4.5

Non-GAAP operating income (loss)

     49        37        22   

% of revenue

     20.7     18.7     10.9

 

8


NXP Semiconductors

Segments Reconciliation

Q1 2012

Table 7

 

($ in millions)    GAAP     PPA
effects
    Restructuring     Other
Incidentals
    Non-GAAP  

Gross profit

          

HPMS

     364        (2     —          —          366   

Standard Products

     58        (1     —          —          59   

Manufacturing Operations

     (7     (2     (2     (2     (1

Corporate and Other

     9        —          —          —          9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total NXP

     424        (5     (2     (2     433   

Operating income (loss)

          

HPMS

     71        (50     —          (2     123   

Standard Products

     9        (13     —          —          22   

Manufacturing Operations

     (10     (6     (2     (2     —     

Corporate and Other

     (15     —          (6     (5     (4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total NXP

     55        (69     (8     (9     141   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Q4 2011

Table 8

 

($ in millions)    GAAP     PPA
effects
    Restructuring     Other
Incidentals
    Non-GAAP  

Gross profit

          

HPMS

     321        (4     (20     —          345   

Standard Products

     67        (1     (4     —          72   

Manufacturing Operations

     (7     (1     1        (5     (2

Corporate and Other

     8        —          —          —          8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total NXP

     389        (6     (23     (5     423   

Operating income (loss)

          

HPMS

     20        (53     (38     —          111   

Standard Products

     17        (14     (5     (1     37   

Manufacturing Operations

     (10     (6     2        (4     (2

Corporate and Other

     (20     —          (18     (4     2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total NXP

     7        (73     (59     (9     148   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Q1 2011

Table 9

 

($ in millions)    GAAP     PPA
effects
    Restructuring     Other
Incidentals
    Non-GAAP  

Gross profit

          

HPMS

     422        (1     —          —          423   

Standard Products

     87        —          —          —          87   

Manufacturing Operations

     (14     (2     (6     (2     (4

Corporate and Other

     11        —          —          —          11   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total NXP

     506        (3     (6     (2     517   

Operating income (loss)

          

HPMS

     121        (52     (1     (1     175   

Standard Products

     35        (14     —          —          49   

Manufacturing Operations

     (16     (7     (6     (1     (2

Corporate and Other

     (32     —          (9     (24     1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total NXP

     108        (73     (16     (26     223   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


NXP Semiconductors

Financial Reconciliation – GAAP to non-GAAP (unaudited)

Q1 2012

Table 10

 

($ in millions)    GAAP     PPA
effects
    Restructuring     Other
Incidental
    Other
Adjustments
    Non-GAAP  

Revenue

     978        —          —          —          —          978   

Gross profit

     424        (5     (2     (2     —          433   

% of revenue

     43.4             44.3

Research and development

     (148     —          —          (2     —          (146

Selling, general and administrative

     (222     (64     (6     (5     —          (147
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expense

     (370     (64     (6     (7     —          (293

Other income (expense)

     1        —          —          —          —          1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     55        (69     (8     (9     —          141   

% of revenue

     5.6             14.4

Interest income (expense) net

     (76             (76

Benefit (provision) for income taxes

     5                (4 )1) 

Income (loss) from continuing operations

     (12     (69     (8     (9     13 2)      61   

Income (loss) on discontinued operations, net of tax

     1              1        —     

Net (income) loss attributable to non-controlling interests

     (13             (13
  

 

 

           

 

 

 

Net income (loss) attributable to stockholders

     (24     (69     (8     (9     14        48 3) 

Weighted average diluted shares outstanding (in thousands):

     247,979                252,844   

Diluted earnings (loss) per common share attributable to stockholders

     (0.10             0.19   

 

1) 

Cash income taxes paid during the period.

2) 

Includes: Foreign exchange gain on debt: $53 million; Loss on extinguishment of long-term debt: $(36) million; Other financial expense: $(14) million; Results relating to equity-accounted investees: $1 million; and difference between book and cash income taxes: $9 million.

3) 

Includes stock-based compensation expense of $9 million.

 

10


NXP Semiconductors

Financial Reconciliation – GAAP to non-GAAP (unaudited)

Q4 2011

Table 11

 

($ in millions)    GAAP     PPA
effects
    Restructuring     Other
Incidental
    Other
Adjustments
    Non-GAAP  

Revenue

     931        —          —          —          —          931   

Gross profit

     389        (6     (23     (5     —          423   

% of revenue

     41.8             45.4

Research and development

     (151     —          (18     —          —          (133

Selling, general and administrative

     (236     (67     (18     (7     —          (144
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expense

     (387     (67     (36     (7     —          (277

Other income (expense)

     5        —          —          3        —          2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     7        (73     (59     (9     —          148   

% of revenue

     0.8             15.9

Interest income (expense) net

     (74             (74

Benefit (provision) for income taxes

     (2             (6 )1) 

Income (loss) from continuing operations

     (175     (73     (59     (9     (102 )2)      68   

Income (loss) on discontinued operations, net of tax

     2              2        —     

Net (income) loss attributable to non-controlling interests

     (9             (9
  

 

 

           

 

 

 

Net income (loss) attributable to stockholders

     (182     (73     (59     (9     (100     59 3) 

Weighted average diluted shares outstanding (in thousands):

     247,586                249,915   

Diluted earnings (loss) per common share attributable to stockholders

     (0.73             0.24   

 

1) 

Cash income taxes paid during the period.

2) 

Includes: Foreign exchange loss on debt: $(65) million; Loss on extinguishment of long-term debt: $(7) million; Other financial expense: $(19) million; Results relating to equity-accounted investees: $(15) million; and difference between book and cash income taxes: $4 million.

3) 

Includes stock-based compensation expense of $9 million.

 

11


NXP Semiconductors

Financial Reconciliation – GAAP to non-GAAP (unaudited)

Q1 2011

Table 12

 

($ in millions)

   GAAP     PPA
effects
    Restructuring     Other
Incidental
    Other
Adjustments
    Non-GAAP  

Revenue

     1,082        —          —          —          —          1,082   

Gross profit

     506        (3     (6     (2     —          517   

% of revenue

     46.8             47.8

Research and development

     (154     —          —          —          —          (154

Selling, general and administrative

     (234     (70     (10     (6     —          (148
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expense

     (388     (70     (10     (6     —          (302

Other income (expense)

     (10     —          —          (18     —          8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     108        (73     (16     (26     —          223   

% of revenue

     10.0             20.6

Interest income (expense) net

     (81             (81

Benefit (provision) for income taxes

     1                (11 )1) 

Income (loss) from continuing operations

     188        (73     (16     (26     172 2)      131   

Income (loss) on discontinued operations, net of tax

     13              13        —     

Net (income) loss attributable to non-controlling interests

     (14             (14
  

 

 

           

 

 

 

Net income (loss) attributable to stockholders

     187        (73     (16     (26     185        117 3) 

Weighted average diluted shares outstanding (in thousands):

     256,589                256,589   

Diluted earnings (loss) per common share attributable to stockholders

     0.73                0.46   

 

1) 

Cash income taxes.

2) 

Includes: Foreign exchange gain on debt: $190 million; Other financial expense: $(8) million; Results relating to equity-accounted investees: $(22) million; and difference between book and cash income taxes: $12 million.

3) 

Includes stock based compensation expense of $6 million.

 

12


NXP Semiconductors

Adjusted EBITDA

Table 13

 

($ in millions)    Q1 2011     Q4 2011     Q1 2012  

Net Income

     201        (173     (11

Income (loss) on discontinued operations

     13        2        1   
  

 

 

   

 

 

   

 

 

 

Income (loss) on continuing operations

     188        (175     (12

Reconciling items to EBITDA:

      

Financial (income) expense

     (101     165        73   

Benefit (provision) for income taxes

     (1     2        (5

Depreciation

     72        78        63   

Amortization

     73        73        71   
  

 

 

   

 

 

   

 

 

 

EBITDA

     231        143        190   

Results of equity-accounted investees

     22        15        (1

Restructuring1)

     16        55        7   

Other incidental items1)

     26        8        9   
  

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     295        221        205   

Trailing twelve month adjusted EBITDA

     1,108        1,094        1,004   

 

1)      Excluding depreciation property, plant and equipment related to:

      

Restructuring

     —          4        1   

Other incidental items

     —          1        —     

For further information, please contact:

Investors:

Jeff Palmer

jeff.palmer@nxp.com

+1 408 518 5411

Media:

Lieke de Jong-Tops

lieke.de.jong-tops@nxp.com

+31(0)40 272 5202

 

13