Item 1. Financial Statements
70K characters. Original on sec.gov · Markdown
Item 1. Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
($ in millions, unless otherwise stated)
| For the three months ended | For the nine months ended | ||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||
| Revenue | 3,445 | 2,861 | 9,893 | 8,024 | |||||||||||||||||||
| Cost of revenue | (1,478) | (1,278) | (4,267) | (3,664) | |||||||||||||||||||
| Gross profit | 1,967 | 1,583 | 5,626 | 4,360 | |||||||||||||||||||
| Research and development | (548) | (492) | (1,608) | (1,429) | |||||||||||||||||||
| Selling, general and administrative | (289) | (243) | (805) | (699) | |||||||||||||||||||
| Amortization of acquisition-related intangible assets | (131) | (137) | (400) | (456) | |||||||||||||||||||
| Total operating expenses | (968) | (872) | (2,813) | (2,584) | |||||||||||||||||||
| Other income (expense) | 2 | — | 4 | — | |||||||||||||||||||
| Operating income (loss) | 1,001 | 711 | 2,817 | 1,776 | |||||||||||||||||||
| Financial income (expense): | |||||||||||||||||||||||
| Extinguishment of debt | — | — | (18) | — | |||||||||||||||||||
| Other financial income (expense) | (98) | (93) | (313) | (280) | |||||||||||||||||||
| Income (loss) before income taxes | 903 | 618 | 2,486 | 1,496 | |||||||||||||||||||
| Benefit (provision) for income taxes | (149) | (95) | (392) | (200) | |||||||||||||||||||
| Results relating to equity-accounted investees | (4) | 3 | 5 | — | |||||||||||||||||||
| Net income (loss) | 750 | 526 | 2,099 | 1,296 | |||||||||||||||||||
| Less: Net income (loss) attributable to non-controlling interests | 12 | 7 | 34 | 27 | |||||||||||||||||||
| Net income (loss) attributable to stockholders | 738 | 519 | 2,065 | 1,269 | |||||||||||||||||||
| Earnings per share data: | |||||||||||||||||||||||
| Net income (loss) per common share attributable to stockholders in $ | |||||||||||||||||||||||
| Basic | 2.81 | 1.95 | 7.86 | 4.66 | |||||||||||||||||||
| Diluted | 2.79 | 1.91 | 7.80 | 4.57 | |||||||||||||||||||
| Weighted average number of shares of common stock outstanding during the period (in thousands): | |||||||||||||||||||||||
| Basic | 262,180 | 266,557 | 262,620 | 272,314 | |||||||||||||||||||
| Diluted | 264,705 | 271,359 | 264,838 | 277,886 |
See accompanying notes to the Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
($ in millions, unless otherwise stated)
| For the three months ended | For the nine months ended | ||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||
| Net income (loss) | 750 | 526 | 2,099 | 1,296 | |||||||||||||||||||
| Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||
| Change in fair value cash flow hedges | (13) | (2) | (25) | (16) | |||||||||||||||||||
| Change in foreign currency translation adjustment | (78) | (23) | (165) | (56) | |||||||||||||||||||
| Change in net actuarial gain (loss) | 1 | — | — | — | |||||||||||||||||||
| Total other comprehensive income (loss) | (90) | (25) | (190) | (72) | |||||||||||||||||||
| Total comprehensive income (loss) | 660 | 501 | 1,909 | 1,224 | |||||||||||||||||||
| Less: Comprehensive income (loss) attributable to non-controlling interests | 12 | 7 | 34 | 27 | |||||||||||||||||||
| Total comprehensive income (loss) attributable to stockholders | 648 | 494 | 1,875 | 1,197 |
See accompanying notes to the Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
($ in millions, unless otherwise stated)
| October 2, 2022 | December 31, 2021 | |||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | 3,759 | 2,830 | ||||||||||||
| Accounts receivable, net | 1,012 | 923 | ||||||||||||
| Inventories, net | 1,581 | 1,189 | ||||||||||||
| Other current assets | 351 | 286 | ||||||||||||
| Total current assets | 6,703 | 5,228 | ||||||||||||
| Non-current assets: | ||||||||||||||
| Other non-current assets | 1,940 | 1,346 | ||||||||||||
| Property, plant and equipment, net of accumulated depreciation of $5,055 and $4,676 | 2,971 | 2,635 | ||||||||||||
| Identified intangible assets, net of accumulated amortization of $2,729 and $3,021 | 1,417 | 1,694 | ||||||||||||
| Goodwill | 9,909 | 9,961 | ||||||||||||
| Total non-current assets | 16,237 | 15,636 | ||||||||||||
| Total assets | 22,940 | 20,864 | ||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | 1,534 | 1,252 | ||||||||||||
| Restructuring liabilities-current | 8 | 25 | ||||||||||||
| Other current liabilities | 1,677 | 1,175 | ||||||||||||
| Total current liabilities | 3,219 | 2,452 | ||||||||||||
| Non-current liabilities: | ||||||||||||||
| Long-term debt | 11,162 | 10,572 | ||||||||||||
| Restructuring liabilities | 12 | 12 | ||||||||||||
| Deferred tax liabilities | 39 | 57 | ||||||||||||
| Other non-current liabilities | 1,123 | 1,001 | ||||||||||||
| Total non-current liabilities | 12,336 | 11,642 | ||||||||||||
| Total liabilities | 15,555 | 14,094 | ||||||||||||
| Equity: | ||||||||||||||
| Non-controlling interests | 279 | 242 | ||||||||||||
| Stockholders’ equity: | ||||||||||||||
| Common stock, par value €0.20 per share: | 56 | 56 | ||||||||||||
| Capital in excess of par value | 13,996 | 13,727 | ||||||||||||
| Treasury shares, at cost: | ||||||||||||||
| 14,130,857 shares (2021: 9,569,359 shares) | (2,765) | (1,932) | ||||||||||||
| Accumulated other comprehensive income (loss) | (142) | 48 | ||||||||||||
| Accumulated deficit | (4,039) | (5,371) | ||||||||||||
| Total stockholders’ equity | 7,106 | 6,528 | ||||||||||||
| Total equity | 7,385 | 6,770 | ||||||||||||
| Total liabilities and equity | 22,940 | 20,864 |
See accompanying notes to the Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
($ in millions, unless otherwise stated)
| For the nine months ended | |||||||||||
| October 2, 2022 | October 3, 2021 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income (loss) | 2,099 | 1,296 | |||||||||
| Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities: | |||||||||||
| Depreciation and amortization | 948 | 952 | |||||||||
| Share-based compensation | 267 | 265 | |||||||||
| Amortization of discount (premium) on debt, net | 2 | 1 | |||||||||
| Amortization of debt issuance costs | 5 | 5 | |||||||||
| Net (gain) loss on sale of assets | (2) | — | |||||||||
| (Gain) loss on equity security, net | 6 | (2) | |||||||||
| (Gain) loss on extinguishment of debt | 18 | — | |||||||||
| Results relating to equity-accounted investees | (5) | — | |||||||||
| Deferred tax expense (benefit) | (196) | 6 | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| (Increase) decrease in receivables and other current assets | (165) | (214) | |||||||||
| (Increase) decrease in inventories | (392) | (143) | |||||||||
| Increase (decrease) in accounts payable and other liabilities | 545 | 242 | |||||||||
| Decrease (increase) in other non-current assets | (325) | (106) | |||||||||
| Exchange differences | (2) | (3) | |||||||||
| Other items | 16 | (7) | |||||||||
| Net cash provided by (used for) operating activities | 2,819 | 2,292 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Purchase of identified intangible assets | (122) | (99) | |||||||||
| Capital expenditures on property, plant and equipment | (830) | (501) | |||||||||
| Purchase of equipment leased to others | (5) | (14) | |||||||||
| Insurance recoveries received for equipment damage | — | 7 | |||||||||
| Proceeds from disposals of property, plant and equipment | 2 | 1 | |||||||||
| Purchase of interests in businesses, net of cash acquired | (27) | (17) | |||||||||
| Purchase of investments | (9) | (6) | |||||||||
| Proceeds from sale of investments | 12 | 8 | |||||||||
| Proceeds from return of equity investment | 2 | 3 | |||||||||
| Net cash provided by (used for) investing activities | (977) | (618) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Repurchase of long-term debt | (917) | — | |||||||||
| Proceeds from the issuance of long-term debt | 1,496 | 2,000 | |||||||||
| Cash paid for debt issuance costs | (13) | (22) | |||||||||
| Dividends paid to common stockholders | (594) | (412) | |||||||||
| Proceeds from issuance of common stock through stock plans | 58 | 60 | |||||||||
| Purchase of treasury shares and restricted stock unit withholdings | (920) | (3,265) | |||||||||
| Other, net | (1) | (1) | |||||||||
| Net cash provided by (used for) financing activities | (891) | (1,640) | |||||||||
| Effect of changes in exchange rates on cash positions | (22) | (6) | |||||||||
| Increase (decrease) in cash and cash equivalents | 929 | 28 | |||||||||
| Cash and cash equivalents at beginning of period | 2,830 | 2,275 | |||||||||
| Cash and cash equivalents at end of period | 3,759 | 2,303 |
| Supplemental disclosures to the condensed consolidated cash flows | |||||||||||
| Net cash paid during the period for: | |||||||||||
| Interest | 217 | 216 | |||||||||
| Income taxes, net of refunds | 432 | 250 | |||||||||
| Net gain (loss) on sale of assets: | |||||||||||
| Cash proceeds from the sale of assets | 2 | — | |||||||||
| Book value of these assets | — | — | |||||||||
| Non-cash investing activities: | |||||||||||
| Non-cash capital expenditures | 176 | 224 |
See accompanying notes to the Condensed Consolidated Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (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 stock- holders’ equity | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2021 | 264,950 | 56 | 13,727 | (1,932) | 48 | (5,371) | 6,528 | 242 | 6,770 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 657 | 657 | 9 | 666 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income | (22) | (22) | (22) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation plans | 92 | 92 | 92 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares issued pursuant to stock awards | 256 | 51 | (23) | 28 | 28 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury shares repurchased and retired | (2,653) | (552) | (552) | (552) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dividends common stock ($0.845 per share) | (222) | (222) | (222) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of April 3, 2022 | 262,553 | 56 | 13,819 | (2,433) | 26 | (4,959) | 6,509 | 251 | 6,760 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 670 | 670 | 13 | 683 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income | (78) | (78) | (78) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation plans | 85 | 85 | 85 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares issued pursuant to stock awards | 57 | 11 | (11) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury shares repurchased and retired | (15) | (2) | (2) | (2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dividends common stock ($0.845 per share) | (222) | (222) | (222) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of July 3, 2022 | 262,595 | 56 | 13,904 | (2,424) | (52) | (4,522) | 6,962 | 264 | 7,226 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 738 | 738 | 12 | 750 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income | (90) | (90) | (90) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation plans | 92 | 92 | 92 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares issued pursuant to stock awards | 295 | 60 | (30) | 30 | 30 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury shares and restricted stock unit withholdings | (2,501) | (401) | (401) | (401) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Change in participation | (3) | (3) | 3 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dividends common stock ($0.845 per share) | (222) | (222) | (222) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of October 2, 2022 | 260,389 | 56 | 13,996 | (2,765) | (142) | (4,039) | 7,106 | 279 | 7,385 |
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited)
($ 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 stock- holders’ equity | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of December 31, 2020 | 280,475 | 59 | 14,133 | (1,037) | 117 | (4,328) | 8,944 | 207 | 9,151 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 353 | 353 | 11 | 364 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income | (56) | (56) | (56) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation plans | 91 | 91 | 91 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares issued pursuant to stock awards | 361 | 37 | (6) | 31 | 31 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury shares repurchased and retired | (5,087) | (905) | (905) | (905) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dividends common stock ($0.5625 per share) | (155) | (155) | (155) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of April 4, 2021 | 275,749 | 59 | 14,224 | (1,905) | 61 | (4,136) | 8,303 | 218 | 8,521 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 397 | 397 | 9 | 406 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income | 9 | 9 | 9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation plans | 88 | 88 | 88 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares issued pursuant to stock awards | 64 | 6 | (6) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury shares repurchased and retired | (6,103) | (1,203) | (1,203) | (1,203) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dividends common stock ($0.5625 per share) | (152) | (152) | (152) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of July 4, 2021 | 269,710 | 59 | 14,312 | (3,102) | 70 | (3,897) | 7,442 | 227 | 7,669 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 519 | 519 | 7 | 526 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income | (25) | (25) | (25) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation plans | 80 | 80 | 80 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares issued pursuant to stock awards | 2,430 | 231 | (202) | 29 | 29 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury shares and restricted stock unit withholdings | (5,800) | (1,157) | (1,157) | (1,157) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dividends common stock ($0.5625 per share) | (150) | (150) | (150) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of October 3, 2021 | 266,340 | 59 | 14,392 | (4,028) | 45 | (3,730) | 6,738 | 234 | 6,972 |
See accompanying notes to the Condensed Consolidated Financial Statements
NXP SEMICONDUCTORS N.V.
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
All amounts in millions of $ unless otherwise stated
1 Basis of Presentation and Overview
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 10-K for the year ended December 31, 2021.
We have made estimates and judgments affecting the amounts reported in our condensed consolidated 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 10-K for the year ended December 31, 2021.
2 Significant Accounting Policies and Recent Accounting Pronouncements
Significant Accounting Policies
For a discussion of our significant accounting policies see, “Part II – Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements – “Significant Accounting Policies” of our Annual Report on Form 10-K for the year ended December 31, 2021. There have been no changes to our significant accounting policies since our Annual Report on Form 10-K for the year ended December 31, 2021.
New accounting standards not yet adopted
In September 2022, the FASB issued ASU 2022-04, Liabilities—Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations. ASU 2022-04, which require that a buyer in a supplier finance program to disclose sufficient information about the program, is effective for fiscal years beginning after December 15, 2022, with early adoption permitted. The Company is currently evaluating the implications of adoption on our Consolidated Financial Statements.
Accounting standards recently adopted
No new accounting pronouncements were issued or became effective in the period that had, or are expected to have, a material impact on our Consolidated Financial Statements.
3 Acquisitions and Divestments
2022
On July 19, 2022, we acquired PL Sense for a total consideration of $22.1 million, net of closing adjustments. There were no material divestments during the first nine months of 2022.
2021
On July 6, 2021, we acquired Retune DSP for a total consideration of $15.7 million, net of closing adjustments.
4 Supplemental Financial Information
Statement of Operations Information:
Disaggregation of revenue
The following table presents revenue disaggregated by sales channel:
| For the three months ended | For the nine months ended | ||||||||||||||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||||||||||||||
| Distributors | 1,876 | 1,631 | 5,385 | 4,617 | |||||||||||||||||||||||||||||||
| Original Equipment Manufacturers and Electronic Manufacturing Services | 1,525 | 1,191 | 4,378 | 3,295 | |||||||||||||||||||||||||||||||
| Other | 44 | 39 | 130 | 112 | |||||||||||||||||||||||||||||||
| Total | 3,445 | 2,861 | 9,893 | 8,024 |
Depreciation, amortization and impairment
| For the three months ended | For the nine months ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation of property, plant and equipment | 156 | 139 | 447 | 406 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Amortization of internal use software | 3 | 1 | 9 | 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Amortization of other identified intangible assets 1) | 162 | 166 | 492 | 541 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total - Depreciation, amortization and impairment | 321 | 306 | 948 | 952 |
- For the nine month period ending October 3, 2021, the amount includes an impairment charge as a result of the discontinuation of an IPR&D project for an amount of $36 million.
Financial income and expense
| For the three months ended | For the nine months ended | ||||||||||||||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||||||||||||||
| Interest income | 21 | 1 | 29 | 3 | |||||||||||||||||||||||||||||||
| Interest expense | (109) | (96) | (319) | (273) | |||||||||||||||||||||||||||||||
| Total interest expense, net | (88) | (95) | (290) | (270) | |||||||||||||||||||||||||||||||
| Extinguishment of debt | — | — | (18) | — | |||||||||||||||||||||||||||||||
| Foreign exchange rate results | (1) | 3 | 2 | 3 | |||||||||||||||||||||||||||||||
| Miscellaneous financing costs/income and other, net | (9) | (1) | (25) | (13) | |||||||||||||||||||||||||||||||
| Total other financial income/ (expense) | (10) | 2 | (41) | (10) | |||||||||||||||||||||||||||||||
| Total - Financial income and expenses | (98) | (93) | (331) | (280) |
Earnings per share
The computation of earnings per share (EPS) is presented in the following table:
| For the three months ended | For the nine months ended | ||||||||||||||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||||||||||||||
| Net income (loss) | 750 | 526 | 2,099 | 1,296 | |||||||||||||||||||||||||||||||
| Less: net income (loss) attributable to non-controlling interests | 12 | 7 | 34 | 27 | |||||||||||||||||||||||||||||||
| Net income (loss) attributable to stockholders | 738 | 519 | 2,065 | 1,269 | |||||||||||||||||||||||||||||||
| Weighted average number of shares outstanding (after deduction of treasury shares) during the year (in thousands) | 262,180 | 266,557 | 262,620 | 272,314 | |||||||||||||||||||||||||||||||
| Plus incremental shares from assumed conversion of: | |||||||||||||||||||||||||||||||||||
| Options 1) | 275 | 378 | 297 | 397 | |||||||||||||||||||||||||||||||
| Restricted Share Units, Performance Share Units and Equity Rights 2) | 2,250 | 4,424 | 1,921 | 5,175 | |||||||||||||||||||||||||||||||
| Dilutive potential common shares | 2,525 | 4,802 | 2,218 | 5,572 | |||||||||||||||||||||||||||||||
| Adjusted weighted average number of shares outstanding (after deduction of treasury shares) during the year (in thousands) | 264,705 | 271,359 | 264,838 | 277,886 | |||||||||||||||||||||||||||||||
| EPS attributable to stockholders in $: | |||||||||||||||||||||||||||||||||||
| Basic net income (loss) | 2.81 | 1.95 | 7.86 | 4.66 | |||||||||||||||||||||||||||||||
| Diluted net income (loss) | 2.79 | 1.91 | 7.80 | 4.57 |
-
There were no stock options to purchase shares of NXP’s common stock that were outstanding in Q3 2022 and YTD 2022 (Q3 2021 and YTD 2021: no shares) that 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 were greater than the weighted average number of shares underlying outstanding stock options.
-
There were 0.3 million unvested RSUs, PSUs and equity rights that were outstanding in Q3 2022 and 0.3 million outstanding YTD 2022 (Q3 2021 and YTD 2021: no shares) that 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 were greater than the weighted average number of outstanding unvested RSUs, PSUs and equity rights or the performance goal has not been met yet.
Balance Sheet Information
Cash and cash equivalents
At October 2, 2022 and December 31, 2021, our cash balance was $3,759 million and $2,830 million, respectively, of which $215 million and $208 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. During both first nine months of 2022 and 2021, no dividends were declared by SSMC.
Inventories
The portion of finished goods stored at customer locations under consignment amounted to $9 million as of October 2, 2022 (December 31, 2021: $12 million).
Inventories are summarized as follows:
| October 2, 2022 | December 31, 2021 | ||||||||||
| Raw materials | 140 | 107 | |||||||||
| Work in process | 1,133 | 846 | |||||||||
| Finished goods | 308 | 236 | |||||||||
| 1,581 | 1,189 |
The amounts recorded above are net of allowance for obsolescence of $129 million as of October 2, 2022 (December 31, 2021: $120 million).
Equity Investments
At October 2, 2022 and December 31, 2021, the total carrying value of investments in equity securities is summarized as follows:
| October 2, 2022 | December 31, 2021 | ||||||||||
| Marketable equity securities | 7 | 18 | |||||||||
| Non-marketable equity securities | 14 | 19 | |||||||||
| Equity-accounted investments | 81 | 75 | |||||||||
| 102 | 112 |
The total carrying value of investments in equity-accounted investees is summarized as follows:
| October 2, 2022 | December 31, 2021 | ||||||||||||||||||||||
| Shareholding % | Amount | Shareholding % | Amount | ||||||||||||||||||||
| SMART Growth Fund, L.P.1) | 8.41 | % | 44 | 8.41 | % | 31 | |||||||||||||||||
| Others | — | 37 | — | 44 | |||||||||||||||||||
| 81 | 75 | ||||||||||||||||||||||
| 1) Previously named “Wise Road Industry Investment Fund I, L.P.” |
Results related to equity-accounted investees at the end of each period were as follows:
| For the three months ended | For the nine months ended | ||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||
| Company's share in income (loss) | (5) | 4 | 3 | 1 | |||||||||||||||||||
| Other results | 1 | (1) | 2 | (1) | |||||||||||||||||||
| (4) | 3 | 5 | — |
Other current liabilities
Other current liabilities at October 2, 2022 and December 31, 2021 consisted of the following:
| October 2, 2022 | December 31, 2021 | ||||||||||
| Accrued compensation and benefits | 508 | 476 | |||||||||
| Income taxes payable | 232 | 82 | |||||||||
| Dividend payable | 221 | 149 | |||||||||
| Other | 716 | 468 | |||||||||
| 1,677 | 1,175 |
Accumulated other comprehensive income (loss)
Total comprehensive income (loss) represents net income (loss) plus the results of certain equity changes not reflected in the condensed consolidated statements of operations. The after-tax components of accumulated other comprehensive income (loss) and their corresponding changes are shown below:
| Currency translation differences | Change in fair value cash flow hedges | Net actuarial gain/(losses) | Accumulated Other Comprehensive Income (loss) | ||||||||||||||||||||
| As of December 31, 2021 | 207 | — | (159) | 48 | |||||||||||||||||||
| Other comprehensive income (loss) before reclassifications | (165) | (53) | — | (218) | |||||||||||||||||||
| Amounts reclassified out of accumulated other comprehensive income (loss) | — | 19 | — | 19 | |||||||||||||||||||
| Tax effects | — | 9 | — | 9 | |||||||||||||||||||
| Other comprehensive income (loss) | (165) | (25) | — | (190) | |||||||||||||||||||
| As of October 2, 2022 | 42 | (25) | (159) | (142) |
Cash dividends
The following dividends were declared during the first three quarters of 2022 and 2021 under NXP’s quarterly dividend program:
| Fiscal year 2022 | Fiscal year 2021 | ||||||||||||||||||||||
| Dividend per share | Amount | Dividend per share | Amount | ||||||||||||||||||||
| First quarter | 0.845 | 222 | 0.5625 | 155 | |||||||||||||||||||
| Second quarter | 0.845 | 222 | 0.5625 | 152 | |||||||||||||||||||
| Third quarter | 0.845 | 221 | 0.5625 | 150 | |||||||||||||||||||
The dividend declared in the third quarter (not yet paid) is classified in the condensed consolidated balance sheet in other current liabilities as of October 2, 2022 and was subsequently paid on October 6, 2022.
5 Restructuring
At each reporting date, we evaluate our restructuring liabilities, which consist primarily of termination benefits, to ensure that our accruals are still appropriate.
The following table presents the changes in restructuring liabilities in 2022:
| As of January 1, 2022 | Additions | Utilized | Released | Other changes | As of October 2, 2022 | ||||||||||||||||||||||||||||||
| Restructuring liabilities | 37 | 1 | (9) | (6) | (3) | 20 |
There were no significant restructuring costs incurred for both nine month periods ended October 2, 2022 and October 3, 2021 and the utilization of the restructuring liabilities mainly reflects the execution of ongoing restructuring programs the Company initiated in earlier years.
These restructuring charges recorded in operating income, for the periods indicated, are included in the following line items in the statement of operations:
| For the three months ended | For the nine months ended | ||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||
| Cost of revenue | — | — | (3) | — | |||||||||||||||||||
| Research and development | — | — | (2) | 1 | |||||||||||||||||||
| Selling, general and administrative | — | — | — | — | |||||||||||||||||||
| Net restructuring charges | — | — | (5) | 1 |
6 Income Taxes
Benefit/provision for income taxes:
| For the three months ended | For the nine months ended | ||||||||||||||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||||||||||||||
| Tax expense (benefit) | 149 | 95 | 392 | 200 | |||||||||||||||||||||||||||||||
| Effective tax rate | 16.5 | % | 15.4 | % | 15.8 | % | 13.4 | % |
Our provision for income taxes for the first nine months of 2022 was $392 million (15.8% effective tax rate) compared to a provision from income taxes of $200 million (13.4% effective tax rate) for the first nine months of 2021. The increase in the income tax expense was due to higher income before income taxes as a result of the improved operational performance of the Company which was partly offset by an increase in tax incentives also taking into account the effect of specific US tax law that became effective as from 2022. In addition to this, there is a higher tax expense in the first nine months of 2022 compared to the same period in 2021 due to unfavorable foreign currency effects in 2022 and favorable items in 2021 related to changes in estimates of prior positions, an excess tax benefit and a net change in the valuation allowance that led to a lower tax expense.
The Company benefits from income tax 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 2026. The impact of this tax holiday decreased foreign income taxes for the third quarter of 2022 by $4 million and decreased by $3 million for the third quarter 2021 (YTD 2022: a decrease of $12 million and YTD 2021: a decrease of $10 million). The benefit of this tax holiday on net income per share (diluted) was $0.01 for the third quarter of 2022 (YTD 2022: $0.04) and $0.01 for the third quarter of 2021 (YTD 2021: $0.04).
7 Identified Intangible Assets
Identified intangible assets as of October 2, 2022 and December 31, 2021, respectively, were composed of the following:
| October 2, 2022 | December 31, 2021 | ||||||||||||||||||||||
| Gross carrying amount | Accumulated amortization | Gross carrying amount | Accumulated amortization | ||||||||||||||||||||
| In-process R&D (IPR&D) 1) | 72 | — | 96 | — | |||||||||||||||||||
| Marketing-related | — | — | 81 | (81) | |||||||||||||||||||
| Customer-related | 822 | (330) | 852 | (325) | |||||||||||||||||||
| Technology-based | 3,252 | (2,399) | 3,686 | (2,615) | |||||||||||||||||||
| Identified intangible assets | 4,146 | (2,729) | 4,715 | (3,021) | |||||||||||||||||||
| 1) IPR&D is not subject to amortization until completion or abandonment of the associated research and development effort. |
The estimated amortization expense for these identified intangible assets for each of the five succeeding years is:
| 2022 (remaining) | 143 | ||||
| 2023 | 437 | ||||
| 2024 | 263 | ||||
| 2025 | 147 | ||||
| 2026 | 80 | ||||
| Thereafter | 347 |
All intangible assets, excluding IPR&D and goodwill, are subject to amortization and have no assumed residual value.
The expected weighted average remaining life of identified intangibles is 4 years as of October 2, 2022 (December 31, 2021: 4 years).
8 Debt
Revolving Credit Facility
On August 26, 2022, NXP B.V., together with NXP Funding LLC, amended and restated its revolving credit agreement entered into on June 11, 2019. The amended and restated revolving credit agreement provides for $2.5 billion of senior unsecured revolving credit commitments and is scheduled to mature on August 26, 2027.
Exchange Offers
On April 14, 2022, we initiated a registered exchange offering of our outstanding Senior Unsecured Notes (the “Notes”) for new issues of substantially identical registered debt securities (the “Exchange Offers”). The Exchange Offers expired on May 16, 2022, at which time substantially all of the Notes were exchanged for registered senior unsecured notes.
Debt Issuance and redemption
On May 16, 2022, NXP B.V., together with NXP Funding LLC and NXP USA, Inc., issued $500 million of 4.4% senior unsecured notes due June 1, 2027 and $1 billion of 5.0% senior unsecured notes due January 15, 2033.
On May 27, 2022 we redeemed the $900 million aggregate principal amount of outstanding dollar-denominated 4.625% Senior Unsecured Notes due 2023 in accordance with the terms of the indenture.
The following table summarizes the outstanding debt as of October 2, 2022 and December 31, 2021:
| October 2, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||
| Maturities | Amount | Interest rate | Amount | Interest rate | |||||||||||||||||||||||||
| Fixed-rate 4.625% senior unsecured notes | Jun, 2023 | — | 4.625 | 900 | 4.625 | ||||||||||||||||||||||||
| Fixed-rate 4.875% senior unsecured notes | Mar, 2024 | 1,000 | 4.875 | 1,000 | 4.875 | ||||||||||||||||||||||||
| Fixed-rate 2.7% senior unsecured notes | May, 2025 | 500 | 2.700 | 500 | 2.700 | ||||||||||||||||||||||||
| Fixed-rate 5.35% senior unsecured notes | Mar, 2026 | 500 | 5.350 | 500 | 5.350 | ||||||||||||||||||||||||
| Fixed-rate 3.875% senior unsecured notes | Jun, 2026 | 750 | 3.875 | 750 | 3.875 | ||||||||||||||||||||||||
| Fixed-rate 3.15% senior unsecured notes | May, 2027 | 500 | 3.150 | 500 | 3.150 | ||||||||||||||||||||||||
| Fixed-rate 4.40% senior unsecured notes | June, 2027 | 500 | 4.400 | — | — | ||||||||||||||||||||||||
| Fixed-rate 5.55% senior unsecured notes | Dec, 2028 | 500 | 5.550 | 500 | 5.550 | ||||||||||||||||||||||||
| Fixed-rate 4.3% senior unsecured notes | Jun, 2029 | 1,000 | 4.300 | 1,000 | 4.300 | ||||||||||||||||||||||||
| Fixed-rate 3.4% senior unsecured notes | May, 2030 | 1,000 | 3.400 | 1,000 | 3.400 | ||||||||||||||||||||||||
| Fixed-rate 2.5% senior unsecured notes | May, 2031 | 1,000 | 2.500 | 1,000 | 2.500 | ||||||||||||||||||||||||
| Fixed-rate 2.65% senior unsecured notes | Feb, 2032 | 1,000 | 2.650 | 1,000 | 2.650 | ||||||||||||||||||||||||
| Fixed-rate 5.00% senior unsecured notes | Jan, 2033 | 1,000 | 5.000 | — | — | ||||||||||||||||||||||||
| Fixed-rate 3.25% senior unsecured notes | May, 2041 | 1,000 | 3.250 | 1,000 | 3.250 | ||||||||||||||||||||||||
| Fixed-rate 3.125% senior unsecured notes | Feb, 2042 | 500 | 3.125 | 500 | 3.125 | ||||||||||||||||||||||||
| Fixed-rate 3.25% senior unsecured notes | Nov, 2051 | 500 | 3.250 | 500 | 3.250 | ||||||||||||||||||||||||
| Floating-rate revolving credit facility (RCF) | Aug, 2027 | — | — | — | — | ||||||||||||||||||||||||
| Total principal | 11,250 | 10,650 | |||||||||||||||||||||||||||
| Unamortized discounts, premiums and debt issuance costs | (88) | (78) | |||||||||||||||||||||||||||
| Total debt, including unamortized discounts, premiums, debt issuance costs and fair value adjustments | 11,162 | 10,572 | |||||||||||||||||||||||||||
| Current portion of long-term debt | — | — | |||||||||||||||||||||||||||
| Long-term debt | 11,162 | 10,572 |
9 Related-Party Transactions
The Company's related parties are the members of the board of directors of NXP Semiconductors N.V., the executive officers of NXP Semiconductors N.V. and equity-accounted investees.
The following table presents the amounts related to revenue and other income and purchase of goods and services incurred in transactions with these related parties:
| For the three months ended | For the nine months ended | ||||||||||||||||||||||
| October 2, 2022 | October 3, 2021 | October 2, 2022 | October 3, 2021 | ||||||||||||||||||||
| Revenue and other income | 2 | 2 | 7 | 6 | |||||||||||||||||||
| Purchase of goods and services | 1 | 1 | 3 | 3 |
The following table presents the amounts related to receivable and payable balances with these related parties:
| October 2, 2022 | December 31, 2021 | ||||||||||
| Receivables | 1 | 1 | |||||||||
| Payables | 3 | 3 |
10 Fair Value Measurements
The following table summarizes the estimated fair value of our financial instruments which are measured at fair value on a recurring basis:
| Estimated fair value | |||||||||||||||||
| Fair value hierarchy | October 2, 2022 | December 31, 2021 | |||||||||||||||
| Assets: | |||||||||||||||||
| Money market funds | 1 | 2,741 | 2,111 | ||||||||||||||
| Marketable equity securities | 1 | 7 | 18 | ||||||||||||||
| Derivative instruments-assets | 2 | 7 | 5 | ||||||||||||||
| Liabilities: | |||||||||||||||||
| Derivative instruments-liabilities | 2 | (31) | (3) |
The following methods and assumptions were used to estimate the fair value of financial instruments:
Assets and liabilities measured at fair value on a recurring basis
Investments in money market funds (as part of our cash and cash equivalents) and marketable equity securities (as part of other non-current assets) have fair value measurements which are all based on quoted prices in active markets for identical assets or liabilities. For derivatives (as part of other current assets or accrued liabilities) the fair value is based upon significant other observable inputs depending on the nature of the derivative.
Assets and liabilities recorded at fair value on a non-recurring basis
We measure and record our non-marketable equity securities, equity method investments and non-financial assets, such as intangible assets and property, plant and equipment, at fair value when an impairment charge is required.
Assets and liabilities not recorded at fair value on a recurring basis
Financial instruments not recorded at fair value on a recurring basis include non-marketable equity securities and equity method investments that have not been remeasured or impaired in the current period and debt.
As of October 2, 2022, the estimated fair value of current and non-current debt was $9.4 billion ($11.3 billion as of December 31, 2021). The fair value is estimated on the basis of broker-dealer quotes, which are Level 2 inputs. Accrued interest is included under accrued liabilities and not within the carrying amount or estimated fair value of debt.
11 Commitments and Contingencies
Purchase Commitments
The Company maintains purchase commitments with certain suppliers, primarily for raw materials, semi-finished goods and manufacturing services and for some non-production items. Purchase commitments for inventory materials are generally restricted to a forecasted time-horizon as mutually agreed upon between the parties. This forecasted time-horizon can vary for different suppliers. As of October 2, 2022, the Company had purchase commitments of $3,750 million, which are due through 2044. Our long-term obligations increased substantially in 2021 as we locked in long-term supply with our key manufacturing partners.
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. Some of these claims may possibly be recovered from insurance reimbursements. 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 condensed 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. The Company does not record a gain contingency until the period in which all contingencies are resolved and the gain is realized or realizable. Legal fees are expensed when incurred.
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 $70 million accrued for potential and current legal proceedings pending as of October 2, 2022, compared to $65 million accrued at December 31, 2021 (without reduction for any related insurance reimbursements). The accruals are included in “Other current liabilities” and in “Other non-current liabilities”. As of October 2, 2022, the Company’s related balance of insurance reimbursements was $47 million (December 31, 2021: $46 million) and is included in “Other current assets” and in “Other non-current assets”.
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, 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 Company’s estimate will change from time to time, and actual losses may be more than the current estimate. As at October 2, 2022, the Company believes that for all litigation pending its potential aggregate exposure to loss in excess of the amount accrued (without reduction for any amounts that may possibly be recovered under insurance programs) could range between $0 and $78 million. Based upon our past experience with these matters, the Company would expect to receive additional insurance reimbursement of up to $97 million on certain of these claims that would partially offset the potential aggregate exposure to loss in excess of the amount accrued.
In addition, the Company is currently assisting Motorola in the defense of personal injury lawsuits due to indemnity obligations included in the agreement that separated Freescale from Motorola in 2004. The multi-plaintiff Motorola 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 22 individuals. The Motorola suits allege exposures between 1980 and 2005. Each claim seeks an unspecified amount of damages 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 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. Motorola and NXP have denied liability for these alleged injuries based on numerous defenses.
Previous: Cover and table of contents · Next: Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations