GlobeNewswire Inc | Jan 31, 2022 04:13PM EST

January 31, 2022

EINDHOVEN, The Netherlands, Jan. 31, 2022 (GLOBE NEWSWIRE) -- NXP Semiconductors N.V. (NASDAQ: NXPI) today reported financial results for the fourth quarter and full year ended December 31, 2021.

NXP delivered full-year record revenue of $11.06 billion, an increase of 28 percent year-on-year, with demand accelerating across all of our focus end-markets throughout the year. In the fourth quarter, revenue was $3.04 billion, an increase of 21 percent year-on-year, above the mid-point of our guidance range. In review, 2021 was an excellent year for NXP. We experienced significant design win traction across the entire portfolio and especially within the areas of our strategic growth drivers. The engagement and performance of our employees has been truly outstanding, we are extremely proud of their adaptability, dedication and hard work in the face of adversity. We continue to see growing customer demand, outstripping supply, as inventory across all end markets remains very lean. Taken together, this underpins our continued confidence of robust growth throughout 2022, said Kurt Sievers, NXP President and Chief Executive Officer.

Key Highlights:

-- Fourth-quarter revenue was $3.04 billion, up 21.2 percent year-on-year; -- Fourth-quarter GAAP gross margin was 56.2 percent, and GAAP operating margin was 26.6 percent; -- Fourth-quarter non-GAAP gross margin was 57.3 percent, and non-GAAP operating margin was 34.9 percent; -- Full-year cash flow from operations was $3.08 billion, with net capex investments of $766 million, resulting in non-GAAP free cash flow of $2.31 billion; -- On November 9, 2021 NXP announced the new i.MX 93 family of applications processors designed for automotive, smart home, smart building and smart factory applications, which leverage edge machine learning to anticipate and automate system behavior based on user needs. The i.MX 9 series will enable developers to address diverse areas, from voice-assisted smart home and building systems, to low-power industrial gateways and automotive driver monitoring systems; -- On November 10, 2021 NXP announced a collaboration with the Ford Motor Company to deliver enhanced driver experiences, convenience and services across its global fleet of vehicles, including the 2021 Ford F-150 pickup, Mustang Mach-E and Bronco SUVs. Fords new fully networked vehicle architecture implements NXPs vehicle networking processors and the i.MX 8 Series processors, working together to upgrade vehicles that help improve customer lifestyle and streamline the ownership experience; -- On November 11, 2021, NXP held its triennial Investor Day, where it provided a detailed and underpinned roadmap for the secular growth of the company. NXP anticipates revenue will grow 8-to-12 percent 3-year CAGR, 2021 to 2024. Full details can be found at https://investorday.nxp.com/; and -- On January 31, 2022, the NXP Board of Directors approved a 50 percent increase in the quarterly cash dividend to $0.845 per ordinary share. The interim dividend will be paid in cash on April 6, 2022 to shareholders of record as of March 15, 2022. Additionally, the NXP Board of Directors approved a new $2.00 billion 2022 Share Repurchase Program. The new share repurchase authorization is in addition to the approximately $1.35 billion remaining for repurchase under previously authorized share repurchase programs.

Summary of Reported Fourth Quarter 2021 ($ millions, unaudited) (1)

Q4 2021 Q3 2021 Q4 2020 Q - Q Y - Y 2021 2020 Y - YTotal $ 3,039 $ 2,861 $ 2,507 6% 21% $ 11,063 $ 8,612 28% RevenueGAAP Gross $ 1,707 $ 1,583 $ 1,288 8% 33% $ 6,067 $ 4,235 43% ProfitGrossProfit $ (33 ) $ (34 ) $ (38 ) $ (138 ) $ (165 ) Adjustments^(i)Non-GAAPGross $ 1,740 $ 1,617 $ 1,326 8% 31% $ 6,205 $ 4,400 41% ProfitGAAP Gross 56.2 % 55.3 % 51.4 % 54.8 % 49.2 % MarginNon-GAAPGross 57.3 % 56.5 % 52.9 % 56.1 % 51.1 % MarginGAAPOperating $ 807 $ 711 $ 463 14% 74% $ 2,583 $ 418 518% Income /(Loss)OperatingIncome $ (253 ) $ (248 ) $ (301 ) $ (1,058 ) $ ) Adjustments (1,810^(i)Non-GAAPOperating $ 1,060 $ 959 $ 764 11% 39% $ 3,641 $ 2,228 63% IncomeGAAPOperating 26.6 % 24.9 % 18.5 % 23.3 % 4.9 % MarginNon-GAAPOperating 34.9 % 33.5 % 30.5 % 32.9 % 25.9 % Margin

Additional information Q4 2021 Q3 2021 Q4 2020 Q - Q Y - Y 2021 2020 Y - YAutomotive $ 1,547 $ 1,455 $ 1,193 6% 30% $ 5,493 $ 3,825 44% Industrial $ 661 $ 607 $ 511 9% 29% $ 2,410 $ 1,836 31% & IoTMobile $ 374 $ 345 $ 409 8% -9 % $ 1,412 $ 1,248 13% Comm.Infra. & $ 457 $ 454 $ 394 1% 16% $ 1,748 $ 1,703 3% OtherDIO 83 85 78 DPO 87 83 75 DSO 28 31 28 CashConversion 24 33 31 CycleChannelInventory 1.5 1.6 1.6 (months)FinancialLeverage ^ 1.8x 1.9x 1.9x (ii)

-- Additional Information for the Fourth Quarter and Full-year 2021:For an explanation of GAAP to non-GAAP adjustments, please see Non-GAAP Financial Measures.Financial leverage is defined as net debt divided by trailing twelve months adjusted EBITDA.

-- Net cash paid for income taxes related to on-going operations was $100 million. Net cash paid for income taxes not related to on-going operations resulted in additional cash payments of $3 million. Full year 2021 net cash paid for income taxes related to on-going operations was $276 million, not related to on-going operations was $77 million. -- Weighted average number of diluted shares for the three-month period ended December 31, 2021 was 268.5 million. Weighted average number of diluted shares for the twelve-month period ended December 31, 2021 was 275.6 million. -- On November 18, 2021, the NXP Board of Directors approved the payment of an interim dividend for the fourth quarter 2021 of $0.5625 per ordinary share; -- On November 30, 2021, NXP issued unsecured notes for a total amount of $2.00 billion. The amount is split into three notes: $1.00 billion maturing in 2032, $500 million maturing in 2042, and $500 million maturing in 2051. Net proceeds were $1.98 billion; -- On December 1, 2021, the company fully redeemed the $1.00 billion of outstanding principal of the 3.875% Senior Notes due 2022. The total amount of this redemption, $1.03 billion, was paid from the proceeds of unsecured notes issued on November 30, 2021; -- Full year 2021, NXP returned $4.58 billion to shareholders through previously announced share repurchases (20.6 million shares for a total cost of $4.02 billion) and cash dividends ($562 million). During the fourth quarter of 2021, NXP repurchased 3.6 million shares for a total cost of $750 million and paid cash dividends of $150 million, returning $900 million to shareholders. Subsequent to the end of the fourth quarter, between December 31, 2021 and January 31, 2022, NXP executed via a 10b5-1 program additional share repurchases totaling $400 million; and -- NXP is currently in the process of completing its annual audit for the year ended December 31, 2021, for which we expect to complete and file our Annual Report on Form 10-K timely, by the end of February 2022. The Company, in its assessment of the effectiveness of its internal control over financial reporting, expects to report a material weakness in internal control. As of the date of this release there have been no misstatements identified in the financial statements, and we expect there will be no changes to previously released financial results. The expected material weakness is associated with ineffective information technology general controls in the areas of user access, change-management and information technology (IT) operations over certain IT systems that support the Companys financial reporting processes. Management has been implementing and continues to implement measures designed to ensure that control deficiencies contributing to the expected material weakness are remediated, such that these controls are designed, implemented and operating effectively. The Company expects that the remediation process will be completed prior to the end of 2022.

Guidance for the First Quarter 2022: ($ millions) (1)

Guidance Range GAAP Reconciliation non-GAAP Low Mid High Low Mid HighTotal Revenue $ 3,025 $ 3,100 $ 3,175 $ 3,025 $ 3,100 $ 3,175 Q-Q 0 % 2 % 4 % 0 % 2 % 4 %Y-Y 18 % 21 % 24 % 18 % 21 % 24 %Gross Profit $ 1,687 $ 1,746 $ 1,805 $(31) $ 1,718 $ 1,777 $ 1,836 Gross Margin 55.8 % 56.3 % 56.9 % 56.8 % 57.3 % 57.8 %Operating Income $ 785 $ 834 $ 883 $(250) $ 1,035 $ 1,084 $ 1,133 (loss)Operating Margin 26.0 % 26.9 % 27.8 % 34.2 % 35.0 % 35.7 %Financial Income $ (108 ) $ (108 ) $ (108 ) $(3) $ (105 ) $ (105 ) $ (105 )(expense)

Note (1) Additional Information:

-- GAAP Gross Profit is expected to include Purchase Price Accounting (PPA) effects, $(14) million; Stock Based Compensation, $(12) million; Other Incidentals, $(5) million; -- GAAP Operating Income (loss) is expected to include PPA effects, $(151) million; Stock Based Compensation, $(89) million; Restructuring and Other Incidentals, $(10) million; -- GAAP Financial Income (expense) is expected to include Other financial expense $(3) million; -- Net cash paid for income taxes related to on-going operations is expected to be approximately $(125) million; -- Non-controlling interest is expected to be approximately $(9) million; -- Weighted average diluted share count is expected to be approximately 266 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 Companys results of operations and the factors and trends affecting NXPs 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 NXPs 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 https://investors.nxp.com 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)adjusted net income, 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, and foreign exchange gains and losses.

Conference Call and Webcast InformationThe company will host a conference call with the financial community on Tuesday, February 1, 2022 at 8:00 a.m. U.S. Eastern Daylight Time (EDT) to review the fourth quarter 2021 results in detail.Interested parties may join the scheduled conference call by dialing the following numbers:

Within the U.S.: 1 - 888 - 603 - 7644Outside the U.S.: 1 - 484 - 747 - 6631Participant Passcode: 7297353

The call will be webcast and can be accessed from the NXP Investor Relations website https://investors.nxp.com. A replay of the call will be available on the NXP Investor Relations website within 24 hours of the actual call.

About NXP Semiconductors

NXP Semiconductors N.V. (NASDAQ: NXPI) enables a smarter, safer and more sustainable world through innovation. As the world leader in secure connectivity solutions for embedded applications, NXP is pushing boundaries in the automotive, industrial & IoT, mobile, and communication infrastructure markets. Built on more than 60 years of combined experience and expertise, the company has approximately 31,000 employees in more than 30 countries and posted revenue of $11.06 billion in 2021. Find out more at www.nxp.com.

Forward-looking Statements

This document includes forward-looking statements which include statements regarding NXPs business strategy, financial condition, results of operations, the expected material weakness in our internal control over financial reporting, including the timeline to remediate the expected material weakness, 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: the duration and spread of the COVID-19 outbreak, its severity, the actions to contain the virus or treat its impact, and how quickly and to what extent normal economic and operating conditions can resume; market demand and semiconductor industry conditions; the ability to successfully introduce new technologies and products; the demand for the goods into which NXPs products are incorporated; trade disputes between the U.S. and China, potential increase of barriers to international trade and resulting disruptions to NXP's established supply chains; the ability to generate sufficient cash, raise sufficient capital or refinance corporate debt at or before maturity to meet both NXP's debt service and 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 potential impact of the outbreak of COVID-19 on NXP's business, operations, results of operations, financial condition, workforce or the operations or decisions of customers, suppliers or business customers; the access to production capacity from third-party outsourcing partners and any events that might affect their business or NXPs relationship with them including the outbreak of COVID-19 or the requirements to suspend activities with customers or suppliers because of changing import and export regulations; 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; the ability to develop products for use in customers equipment and products; the ability to successfully hire and retain key management and senior product engineers; and, the ability to maintain good relationships with NXP's suppliers. In addition, this document contains information concerning the semiconductor industry and NXPs market and 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 and NXP's market and business segments 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 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. There can be no assurances that a pandemic, epidemic or outbreak of a contagious diseases, such as COVID-19, will not have a material and adverse impact on our business, operating results and financial condition in the future. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak to results only as of the date the statements were made. Except for any ongoing obligation to disclose material information as required by the United States federal securities laws, NXP does not have any intention or obligation to publicly update or revise any forward-looking statements after we distribute this document, whether to reflect any future events or circumstances or otherwise. For a discussion of potential risks and uncertainties, please refer to the risk factors listed in our SEC filings. Copies of our SEC filings are available on our Investor Relations website, www.nxp.com/investor or from the SEC website, www.sec.gov.

For further information, please contact:

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

NXP-CORP

NXP SemiconductorsTable 1: Condensed consolidated statement of operations (unaudited)

($ in millions Three months ended Full-yearexcept share data) December 31, October 3, 2 December 31, 2 2021 2020 2021 021 020 Revenue $ 3,039 $ 2,861 $ 2,507 $ 11,063 $ 8,612 Cost of revenue (1,332 ) (1,278 ) (1,219 ) (4,996 ) (4,377 )Gross profit 1,707 1,583 1,288 6,067 4,235 Research and (507 ) (492 ) (460 ) (1,936 ) (1,725 )developmentSelling, general (257 ) (243 ) (221 ) (956 ) (879 )and administrativeAmortization ofacquisition-related (136 ) (137 ) (148 ) (592 ) (1,327 )intangible assetsTotal operating (900 ) (872 ) (829 ) (3,484 ) (3,931 )expensesOther income ? ? 4 ? 114 (expense)Operating income 807 711 463 2,583 418 (loss)Financial income (expense):Extinguishment of (22 ) ? (60 ) (22 ) (60 )debtOther financial (101 ) (93 ) (77 ) (381 ) (357 )income (expense)Income (loss) 684 618 326 2,180 1 before income taxesBenefit (provision) (72 ) (95 ) (5 ) (272 ) 83 for income taxesResults relating toequity-accounted (2 ) 3 (1 ) (2 ) (4 )investeesNet income (loss) 610 526 320 1,906 80 Less: Net income(loss) attributable 8 7 11 35 28 to non-controllinginterestsNet income (loss)attributable to 602 519 309 1,871 52 stockholders Earnings per share data:Net income (loss) per common share attributable to stockholders in $ Basic $ 2.27 $ 1.95 $ 1.10 $ 6.91 $ 0.19 Diluted $ 2.24 $ 1.91 $ 1.08 $ 6.79 $ 0.18 Weighted averagenumber of shares of common stock outstandingduring the period (in thousands):Basic 265,642 266,557 280,484 270,687 279,763 Diluted 268,545 271,359 285,258 275,646 283,809

NXP SemiconductorsTable 2: Condensed consolidated balance sheet (unaudited)

($ in millions) As of December 31, October 3, December 31, 2021 2021 2020ASSETS Current assets: Cash and cash $ 2,830 $ 2,303 $ 2,275 equivalents Accounts receivable, 923 979 765 net Inventories, net 1,189 1,173 1,030 Other current assets 286 266 254Total current assets 5,228 4,721 4,324 Non-current assets: Other non-current 1,346 1,070 1,013 assets Property, plant and 2,635 2,510 2,284 equipment, net Identified intangible 1,694 1,741 2,242 assets, net Goodwill 9,961 9,968 9,984Total non-current assets 15,636 15,289 15,523 Total assets 20,864 20,010 19,847 LIABILITIES AND EQUITY Current liabilities: Accounts payable 1,252 1,140 991 Restructuring 25 30 60 liabilities-current Other current 1,175 1,269 966 liabilities Short-term debt ? 999 ?Total current 2,452 3,438 2,017liabilities Non-current liabilities: Long-term debt 10,572 8,594 7,609 Restructuring 12 13 14 liabilities Deferred tax 57 84 85 liabilities Other non-current 1,001 909 971 liabilitiesTotal non-current 11,642 9,600 8,679liabilities Non-controlling 242 234 207 interests Stockholders? equity 6,528 6,738 8,944Total equity 6,770 6,972 9,151 Total liabilities and 20,864 20,010 19,847equity

NXP SemiconductorsTable 3: Condensed consolidated statement of cash flows (unaudited)

($ in millions) Three months ended Full-year December 31, October 3, December 31, 2021 2020 2021 2021 2020Cash flows fromoperating activities:Net income $ 610 $ 526 $ 320 $ 1,906 $ 80 (loss)Adjustments toreconcile netincome (loss) tonet cash provided by(used for)operatingactivities:Depreciation and 310 306 316 1,262 1,988 amortizationStock-based 88 81 89 353 384 compensationAmortization ofdiscount ? ? ? 1 (1 )(premium) ondebt, netAmortization ofdebt issuance 2 2 2 7 9 costsNet (gain) losson sale of (1 ) ? (4 ) (1 ) (115 )assets(Gain) loss onextinguishment 22 ? 60 22 60 of debtResults relatingto 2 (3 ) 1 2 4 equity-accountedinvestees(Gain) loss onequity 4 (4 ) (21 ) 2 (21 )securities, netDeferred taxexpense (26 ) (6 ) (75 ) (20 ) (349 )(benefit)Changes inoperating assets and liabilities:(Increase)decrease inreceivables and 38 16 (50 ) (176 ) (51 )other currentassets(Increase)decrease in (16 ) (57 ) 34 (159 ) 163 inventoriesIncrease(decrease) inaccounts payable 6 118 333 248 319 and otherliabilities(Increase)decrease inother (244 ) (46 ) 23 (350 ) 7 non-currentassetsExchange (2 ) (3 ) 10 (5 ) 16 differencesOther items (8 ) (6 ) (9 ) (15 ) (11 )Net cashprovided by(used for) 785 924 1,029 3,077 2,482 operatingactivities Cash flows frominvesting activities:Purchase ofidentified (33 ) (27 ) (35 ) (132 ) (130 )intangibleassetsCapitalexpenditures on (266 ) (201 ) (104 ) (767 ) (392 )property, plantand equipmentPurchase ofequipment leased (19 ) (14 ) ? (33 ) ? to othersInsurancerecoveries 3 7 ? 10 ? received forequipment damageProceeds fromthe disposals of ? 1 1 1 4 property, plantand equipmentPurchase ofinterests in (6 ) (16 ) (13 ) (23 ) (34 )businesses, netof cash acquiredProceeds fromsale ofinterests in ? ? ? ? 161 businesses, netof cash divestedPurchase of (2 ) ? (15 ) (8 ) (30 )investmentsProceeds fromthe sale of ? ? 2 8 2 investmentsProceeds fromreturn of equity 7 2 1 10 1 investmentsNet cashprovided by(used for) (316 ) (248 ) (163 ) (934 ) (418 )investingactivities Cash flows fromfinancing activities:Repurchase of ) ? ) ) (1,809 )long-term debt (1,021 (1,809 (1,021Proceeds fromthe issuance of 2,000 ? ? 4,000 2,000 long-term debtCash paid fordebt issuance (25 ) ? ? (47 ) (15 )costsDividends paidto ? ? (1 ) ? (35 )non-controllinginterestsDividends paidto common (150 ) (152 ) (105 ) (562 ) (420 )stockholdersProceeds fromissuance ofcommon stock 2 29 8 62 72 through stockplansPurchase oftreasury shares and restricted (750 ) (1,157 ) (257 ) (4,015 ) (627 )stock unitwithholdingsOther, net (1 ) ? (1 ) (2 ) (1 )Net cashprovided by (used for) 55 (1,280 ) (2,165 ) (1,585 ) (835 )financingactivities Effect ofchanges inexchange rates 3 (3 ) 8 (3 ) 1 on cashpositionsIncrease(decrease) in 527 (607 ) ) 555 1,230 cash and cash (1,291equivalentsCash and cashequivalents at 2,303 2,910 3,566 2,275 1,045 beginning ofperiodCash and cashequivalents at 2,830 2,303 2,275 2,830 2,275 end of period Net cash paidduring the period for:Interest 140 56 125 356 336 Income taxes, 103 89 45 353 148 net of refundsNet gain (loss)on sale of assets:Cash proceedsfrom the sale of 1 ? 2 1 165 assetsBook value of ? ? 2 ? (50 )these assetsNon-cashinvesting activities:Non-cash capital 243 224 119 243 119 expenditures

NXP SemiconductorsTable 4: Financial Reconciliation of GAAP to non-GAAP Results (unaudited)

($ in millions) Three months ended Full-year December October December 31, 3, 31, 2021 2020 2021 2021 2020Revenue $ 3,039 $ 2,861 $ 2,507 $ 11,063 $ 8,612 GAAP Gross Profit $ 1,707 $ 1,583 $ 1,288 $ 6,067 $ 4,235 PPA Effects (18 ) (20 ) (21 ) (74 ) (99 )Restructuring ? ? ? ? (15 )Stock Based (11 ) (10 ) (12 ) (45 ) (45 )CompensationMerger-related ? ? ? ? (1 )costsOther incidentals (4 ) (4 ) (5 ) (19 ) (5 )Non-GAAP Gross $ 1,740 $ 1,617 $ 1,326 $ 6,205 $ 4,400 ProfitGAAP Gross margin 56.2 % 55.3 % 51.4 % 54.8 % 49.2 %Non-GAAP Gross 57.3 % 56.5 % 52.9 % 56.1 % 51.1 %marginGAAP Research and $ (507 ) $ (492 ) $ (460 ) $ (1,936 ) $ (1,725 )developmentRestructuring ? ? (22 ) (1 ) (39 )Stock based (44 ) (40 ) (41 ) (165 ) (159 )compensationMerger-related ? ? ? ? (1 )costsOther incidentals ? (2 ) (1 ) (2 ) (6 )Non-GAAP Research $ (463 ) $ (450 ) $ (396 ) $ (1,768 ) $ (1,520 )and developmentGAAP Selling,general and $ (257 ) $ (243 ) $ (221 ) $ (956 ) $ (879 )administrativePPA effects (1 ) (2 ) (2 ) (5 ) (7 )Restructuring ? ? (16 ) ? (24 )Stock based (33 ) (31 ) (36 ) (143 ) (180 )compensationMerger-related ? ? ? ? (6 )costsOther incidentals (5 ) (3 ) ? (12 ) (8 )Non-GAAP Selling,general and $ (218 ) $ (207 ) $ (167 ) $ (796 ) $ (654 )administrativeGAAP amortizationof $ (136 ) $ (137 ) $ (148 ) $ (592 ) $ (1,327 )acquisition-relatedintangible assetsPPA effects (136 ) (137 ) (148 ) (592 ) (1,327 )Non-GAAPamortization of $ ? $ ? $ ? $ ? $ ? acquisition-relatedintangible assetsGAAP Other income $ ? $ ? $ 4 $ ? $ 114 (expense)Other incidentals (1 ) 1 3 ? 112 Non-GAAP Other $ 1 $ (1 ) $ 1 $ ? $ 2 income (expense)GAAP Operating $ 807 $ 711 $ 463 $ 2,583 $ 418 income (loss)PPA effects (155 ) (159 ) (171 ) (671 ) (1,433 )Restructuring ? 0 (38 ) (1 ) (78 )Stock based (88 ) (81 ) (89 ) (353 ) (384 )compensationMerger-related ? ? ? ? (8 )costsOther incidentals (10 ) (8 ) (3 ) (33 ) 93 Non-GAAP Operating $ 1,060 $ 959 $ 764 $ 3,641 $ 2,228 income (loss)GAAP Operating 26.6 % 24.9 % 18.5 % 23.3 % 4.9 %marginNon-GAAP Operating 34.9 % 33.5 % 30.5 % 32.9 % 25.9 %marginGAAP Financial $ (123 ) $ (93 ) $ (137 ) $ (403 ) $ (417 )income (expense)Foreign exchange (1 ) 1 (6 ) (1 ) (12 )gain (loss)Gain (loss) onextinguishment of (22 ) ? (60 ) (22 ) (60 )long-term debtOther financial (7 ) ? 19 (15 ) 12 income (expense)Non-GAAP Financial $ (93 ) $ (94 ) $ (90 ) $ (365 ) $ (357 )income (expense)

NXP SemiconductorsTable 5: Adjusted EBITDA and Free Cash Flow (unaudited)

($ in millions) Three months ended Full-year December October December 31, 3, 31, 2021 2020 2021 2021 2020Net income (loss) $ 610 $ 526 $ 320 $ 1,906 $ 80 Reconciling items to adjusted net incomeFinancial (income) 123 93 137 403 417 expense(Benefit) provision 72 95 5 272 (83 )for income taxesDepreciation 145 139 139 551 547 Amortization 165 167 177 711 1,441 Adjusted net income $ 1,115 $ 1,020 $ 778 $ 3,843 $ 2,402 Reconciling items to adjusted EBITDAResults ofequity-accounted 2 (3 ) 1 2 4 investeesRestructuring ? ? 38 1 78 Stock based costs 88 81 89 353 384 Merger-related costs ? ? ? ? 8 Other incidental 10 8 1 33 (101 )items ^1)Adjusted EBITDA $ 1,215 $ 1,106 $ 907 $ 4,232 $ 2,792 Trailing twelve month $ 4,232 $ 3,924 $ 2,792 $ 4,232 $ 2,792 adjusted EBITDA ^1) Excludingamortization related to:? other incidental $ ? $ ? $ 2 $ ? $ 8 items ($ in millions) Three months ended Full-year December October December 31, 3, 31, 2021 2020 2021 2021 2020Net cash provided by(used for) operating $ 785 $ 924 $ 1,029 $ 3,077 $ 2,482 activitiesNet capitalexpenditures on (266 ) (200 ) (103 ) (766 ) (388 )property, plant andequipmentNon-GAAP free cash $ 519 $ 724 $ 926 $ 2,311 $ 2,094 flowNon-GAAP free cashflow as percent of 17 % 25 % 37 % 21 % 24 %Revenue