Supplemental Financial Information | 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 six months ended June 28, 2020 June 30, 2019 June 28, 2020 June 30, 2019 Distributors 1,059 1,083 2,043 2,045 Original Equipment Manufacturers and Electronic Manufacturing Services 712 1,112 1,712 2,226 Other 46 22 83 40 Total 1,817 2,217 3,838 4,311 Depreciation, amortization and impairment For the three months ended For the six months ended June 28, 2020 June 30, 2019 June 28, 2020 June 30, 2019 Depreciation of property, plant and equipment 136 128 269 252 Amortization of internal use software 1 2 3 4 Amortization of other identified intangible assets 406 376 811 752 Total - Depreciation, amortization and impairment 543 506 1,083 1,008 Other income (expense) Income derived from manufacturing service arrangements (“MSA”) and transitional service arrangements (“TSA”) that are put in place when we divest a business or activity, is included in other income (expense). These arrangements are short-term in nature and are expected to decrease as the divested business or activity becomes more established. The following table presents the split of other income (expense): For the three months ended For the six months ended June 28, 2020 June 30, 2019 June 28, 2020 June 30, 2019 Result from MSA and TSA arrangements (1) — (1) 2 Other, net — (1) 110 (1) Total - Other income (expense) (1) (1) 109 1 Financial income and expense For the three months ended For the six months ended June 28, 2020 June 30, 2019 June 28, 2020 June 30, 2019 Interest income 4 12 8 25 Interest expense (94) (89) (176) (176) Total interest expense, net (90) (77) (168) (151) Extinguishment of debt — (10) — (10) Foreign exchange rate results (5) (1) (1) (7) Miscellaneous financing costs/income and other, net (1) (1) (5) (4) Total other financial income/ (expense) (6) (12) (6) (21) Total - Financial income and expenses (96) (89) (174) (172) Earnings per share The computation of earnings per share (EPS) is presented in the following table: For the three months ended For the six months ended June 28, 2020 June 30, 2019 June 28, 2020 June 30, 2019 Net income (loss) (209) 46 (222) 30 Less: net income (loss) attributable to non-controlling interests 5 5 13 10 Net income (loss) attributable to stockholders (214) 41 (235) 20 Weighted average number of shares outstanding (after deduction of treasury shares) during the year (in thousands) 279,142 281,241 279,533 284,217 Plus incremental shares from assumed conversion of: Options 1) — 767 — 771 Restricted Share Units, Performance Share Units and Equity Rights 2) — 3,080 — 1,870 Warrants 3) — — — — Dilutive potential common shares — 3,847 — 2,641 Adjusted weighted average number of shares outstanding (after deduction of treasury shares) during the year (in thousands) 279,142 285,088 279,533 286,858 EPS attributable to stockholders in $: Basic net income (loss) (0.77) 0.15 (0.84) 0.07 Diluted net income (loss) (0.77) 0.14 (0.84) 0.07 1) Stock options to purchase up to 0.9 million shares of NXP’s common stock that were outstanding in Q2 2020 (Q2 2019: 0.1 million shares) and stock options to purchase up to 0.9 million shares of NXP's common stock that were outstanding YTD 2020 (YTD 2019: 0.1 million shares) were anti-dilutive and were not included in the computation of diluted EPS because the exercise price was greater than the average fair market value of the common stock or the number of shares assumed to be repurchased using the proceeds of unrecognized compensation expense and exercise prices was greater than the weighted average number of shares underlying outstanding stock options. 2) Unvested RSUs, PSUs and equity rights of 7.7 million shares that were outstanding in Q2 2020 (Q2 2019: 0.3 million shares) and unvested RSUs, PSUs and equity rights of 7.7 million shares that were outstanding YTD 2020 (YTD 2019: 0.3 million shares) were anti-dilutive and were not included in the computation of diluted EPS because the number of shares assumed to be repurchased using the proceeds of unrecognized compensation expense was greater than the weighted average number of outstanding unvested RSUs, PSUs and equity rights or the performance goal has not been met yet. 3) Warrants to purchase up to 11.3 million shares of NXP's common stock at a price of $131.84 per share were outstanding in Q2 2019, no warrants were outstanding at the end of Q2 2020. At the end of Q2 2019, the warrants were not included in the computation of diluted EPS because the warrants exercise price was greater than the average fair market value of the common shares. Balance Sheet Information Cash and cash equivalents At June 28, 2020 and December 31, 2019, our cash balance was $3,266 million and $1,045 million, respectively, of which $250 million and $188 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 the first six months of 2020, $90 million has been declared by SSMC, distributed subsequent to the end of the second quarter of 2020, with 38.8% being paid to our joint venture partner. In 2019, no dividend was declared by SSMC. Inventories The portion of finished goods stored at customer locations under consignment amounted to $36 million as of June 28, 2020 (December 31, 2019: $41 million). Inventories are summarized as follows: June 28, 2020 December 31, 2019 Raw materials 71 52 Work in process 933 894 Finished goods 224 246 1,228 1,192 The amounts recorded above are net of allowance for obsolescence of $129 million as of June 28, 2020 (December 31, 2019: $114 million). Accumulated other comprehensive income (loss) Total comprehensive income (loss) represents net income (loss) plus the results of certain equity changes not reflected in the condensed consolidated statements of operations. The after-tax components of accumulated other comprehensive income (loss) and their corresponding changes are shown below: Currency Change in fair Net actuarial Accumulated As of December 31, 2019 203 2 (130) 75 Other comprehensive income (loss) before (23) (7) 6 (24) Amounts reclassified out of accumulated other — 8 — 8 Tax effects — — (9) (9) Other comprehensive income (loss) (23) 1 (3) (25) As of June 28, 2020 180 3 (133) 50 Cash dividends The following dividends were declared during the first two quarters of 2020 and 2019 under NXP’s quarterly dividend program: Fiscal year 2020 Fiscal year 2019 Dividend per share Amount Dividend per share Amount First quarter 0.375 105 0.25 71 Second quarter 0.375 105 0.25 70 0.750 210 0.50 141 The dividend declared in the second quarter (not yet paid) is classified in the condensed consolidated balance sheet in other current liabilities as of June 28, 2020 and subsequently paid on July 6, 2020. |